Garden Reach Shipbuilders & Engineers Ltd - Stock Valuation and Financial Performance

BSE: 542011 | NSE: GRSE | Ship Building | Small Cap

Garden Reach Ship Share Price

767 -8.60 -1.11%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Garden Reach Ship

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Garden Reach Shipbuilders & Engineers stock performance -

mw4me loader
P/E Ratio (SA):
29.12
Market Cap:
8,764.4 Cr.
52-wk low:
398.9
52-wk high:
974

Is Garden Reach Shipbuilders & Engineers Ltd an attractive stock to invest in?

1. Is Garden Reach Shipbuilders & Engineers Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Garden Reach Shipbuilders & Engineers Ltd is a average quality company.

2. Is Garden Reach Shipbuilders & Engineers Ltd undervalued or overvalued?

The key valuation ratios of Garden Reach Shipbuilders & Engineers Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Garden Reach Shipbuilders & Engineers Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Garden Reach Shipbuilders & Engineers Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Garden Reach Ship:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Garden Reach Shipbuilders & Engineers Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 13.7%2.9%15.5%1.4%9.3%11.2%16.5%16.7%16.2%15.9%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 3072,3041,6569221,3481,3861,4331,1411,7542,5613,178
Sales YoY Gr.-650.2%-28.2%-44.3%46.2%2.9%3.4%-20.4%53.8%46%-
Adj EPS 10.12.2130.78.29.714.815.216.82026.3
YoY Gr.--77.8%481.3%-94.6%1067.1%18.9%52.4%2.8%10.6%19.1%-
BVPS (₹) 77.278.191.687.589.290.690.899.3109.8123.4144.2
Adj Net
Profit
12527.81618.793.6111170174193230301
Cash Flow from Ops. 17107423-191-74-112628515-3561,450-
Debt/CF from Ops. 1.50.20-0.1000000.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 26.6%13.7%21.4%46%
Adj EPS 7.9%19.7%10.6%19.1%
BVPS5.4%6.7%10.8%12.4%
Share Price - 51.1% 59.2% 77.7%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
13.72.915.30.88.910.816.31616.117.219.6
Op. Profit
Mgn %
420.94.9-17.5-1.332.98.28.16.15.2
Net Profit
Mgn %
40.61.29.70.96.9811.815.31199.5
Debt to
Equity
0000000000.2-
Working Cap
Days
6,1118638741,054738626561938821739628
Cash Conv.
Cycle
4,9227144791183316665810018246

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 19.60%

Sales growth is growing at healthy rate in last 3 years 21.35%

Net Profit is growing at healthy rate in last 3 years 10.63%

Sales growth is good in last 4 quarters at 26.23%

No data to display

Latest Financials - Garden Reach Shipbuilders & Engineers Ltd.

Standalone Consolidated
TTM EPS (₹) 26.3 -
TTM Sales (₹ Cr.) 3,178 -
BVPS (₹.) 144.2 -
Reserves (₹ Cr.) 1,537 -
P/BV 5.31 -
PE 29.12 -
From the Market
52 Week Low / High (₹) 398.90 / 973.95
All Time Low / High (₹) 77.00 / 973.95
Market Cap (₹ Cr.) 8,764
Equity (₹ Cr.) 114.6
Face Value (₹) 10
Industry PE 28.8

Management X-Ray of Garden Reach Ship:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Garden Reach Ship

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales3072,3041,6559221,3481,3861,4331,1411,7542,561
Operating Expenses 1832,2841,5751,0831,3671,3441,3911,0601,6132,408
Manufacturing Costs1501752051476407918284591,0591,376
Material Costs-3101,6821,022462260141104190178596
Employee Cost 308310292286299291297269290317
Other Costs 351175618816812116214186119
Operating Profit 1242181-161-19424281141153
Operating Profit Margin (%) 40.3%0.9%4.9%-17.5%-1.4%3.0%2.9%7.1%8.0%6.0%
Other Income 8769185217183171225186161202
Interest 424985310210
Depreciation 22272827292730293639
Exceptional Items 2151600-2-11-21-80
Profit Before Tax 1877624920128179224207257305
Tax 6633879356960546877
Profit After Tax 121431621192110163153190228
PAT Margin (%) 39.5%1.9%9.8%1.2%6.9%7.9%11.4%13.5%10.8%8.9%
Adjusted EPS (₹)9.83.513.10.98.19.614.313.416.619.9
Dividend Payout Ratio (%)20%57%33%472%55%72%50%37%35%31%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 9569681,1341,0831,0221,0381,0401,1371,2581,414
Share Capital 124124124124115115115115115115
Reserves 8328441,0109599079249261,0231,1431,299
Minority Interest0000000000
Debt242202500000301
Long Term Debt2422025000000
Short Term Debt000000000301
Trade Payables3705585293686893705477834121,174
Others Liabilities 5,2485,9662,7893,0912,6092,7823,9755,0046,1667,990
Total Liabilities 6,5987,5134,4514,5674,3194,1905,5626,9247,83510,878

Fixed Assets

Gross Block534564372413472400431496687730
Accumulated Depreciation16819828548397127156186222
Net Fixed Assets365366344358389302304340501508
CWIP 18112223163452151106
Investments 00000254826197234
Inventories5,2414,5616554865133504417881,1722,919
Trade Receivables4715215419920222053517815151
Cash Equivalents 4481,9791,2811,6201,0221,9892,6112,2812,5584,328
Others Assets4794451,9961,8802,1761,2931,5652,3593,2472,834
Total Assets 6,5987,5134,4514,5674,3194,1905,5626,9247,83510,878

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 17107423-191-74-112628515-3561,450
PBT 1877624920128179224207257305
Adjustment -49-17-158-174-139-138-183-119-103-140
Changes in Working Capital -6011339542-100-279462481-4421362
Tax Paid -61-64-64-7937126125-54-68-77
Cash Flow From Investing Activity 3510-483227267198245-1,173429-1,666
Capex -49-23-17-42-50-53-67-164-55-42
Net Investments 00-593113151111198-1,162353-1,802
Others 8434127156166139114153130178
Cash Flow From Financing Activity -51-18-30-50-193-89-153-62-72220
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -1-30-2000000
Interest Paid -4-10-9-8-2-2-1-1-5
Dividend Paid -39-12-25-53-65-87-124-60-70-73
Others -7-2-514-1210-27-2-1298
Net Cash Flow 199-90-140-3720-72004
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)13.354.5215.421.038.7810.6715.7314.115.8317.08
ROCE (%)20.527.8923.872.6112.7217.8721.8219.9521.6321.23
Asset Turnover Ratio0.050.330.280.210.30.330.290.180.240.27
PAT to CFO Conversion(x)0.142.492.61-17.36-0.8-1.023.853.37-1.876.36
Working Capital Days
Receivable Days811634695456961143414
Inventory Days5,464774573224135114101197204292
Payable Days-3631011943547431,3741,6111,2801,228485

Garden Reach Shipbuilders & Engineers Ltd Stock News

Garden Reach Shipbuilders & Engineers Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Garden Reach Ship on 28-Mar-2024 16:01 is ₹767.0.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 28-Mar-2024 16:01 the market cap of Garden Reach Ship stood at ₹8,764.4.
The latest P/E ratio of Garden Reach Ship as of 28-Mar-2024 16:01 is 29.12.
The latest P/B ratio of Garden Reach Ship as of 28-Mar-2024 16:01 is 5.31.
The 52-week high of Garden Reach Ship is ₹974.0 and the 52-week low is ₹398.9.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Garden Reach Ship is ₹3,178 ( Cr.) .

About Garden Reach Shipbuilders & Engineers Ltd

Garden Reach Shipbuilders & Engineers was incorporated at Calcutta under the Companies Act, 1913 with the Registrar of Companies, Calcutta, as ‘Garden Reach Workshops Limited’ on February 26, 1934. The company changed its name to ‘Garden Reach Workshops Private Limited’ on November 5, 1957 after the promulgation of the Companies Act, 1956. Thereafter, the company changed its name to ‘Garden Reach Workshops Limited’ on November 30, 1961 pursuant to the acquisition of the company by the Government of India and the status of the company was changed from ‘private limited company’ to ‘deemed public limited company under the provision of Section 43(1A) of the Companies Act, 1956 with effect from January 8, 1976. The name of the company was again changed from ‘Garden Reach Workshop Limited’ to ‘Garden Reach Shipbuilders & Engineers Limited’ on December 31, 1976 by the Registrar of Companies, West Bengal. The company became a public company pursuant to a special resolution of the shareholders at an Annual General Meeting held on August 25, 2017.

Over the years, the company has established capabilities for in-house design and shipbuilding and has made considerable contributions to the indigenous warship construction program of the country. Its shipbuilding product line spans from technologically sophisticated Frigates and Corvettes to Fast Patrol Vessels. In last five decades, it has built and delivered ships ranging from small to large and advanced vessels including frigates, anti-submarine warfare corvettes, missile corvettes, landing ship tanks, landing craft utilities, survey vessels, fleet replenishment tankers, fast patrol vessels, offshore patrol vessels, inshore patrol vessels, WJ-FAC, hover crafts and fast interceptor boats to the Indian Navy, Indian Coast Guard, MHA and Governments of other countries.

Business area of the company

Garden Reach Shipbuilders & Engineers is a ship-building company in India under the administrative control of the MoD and primarily adhere to the shipbuilding requirements of the Indian Navy and the Indian Coast Guard. In addition to its ship and warship building capabilities, it is engaged in engineering and engine production activities. As a part of its engineering division it manufactures deck machinery items, pre-fabricated portable steel bridges and marine pumps. The company’s shipbuilding division contributes a significant majority of its revenue from operations.

Product segment

  • Shipbuilding
  • Engineering
  • Engine

Awards and Recognition

  • 2006: Accorded the status of Mini Ratna - Category I.
  • 2010-11: Best Performing Defence Shipyard.
  • 2010-11: Excellent grading under MoU signed with the GoI.
  • 2011-12: Best Performing Defence Shipyard.
  • 2011-12: Excellent grading under MoU signed with the GoI.
  • 2011-12: Indira Gandhi Rajbhasha Puraskar - 2nd prize in ‘C’ region for the implementation of official language Hindi in the company.
  • 2012-13: Best Performing Defence Shipyard.
  • 2012-13: Indira Gandhi Rajbhasha Puraskar - 1st prize in 'C' region for implementation of official language Hindi under PSU category.
  • 2012-13: Excellent grading under MoU signed with the GoI.
  • 2013-14: Best Performing Defense Shipyard.
  • 2013-14: Excellent grading under MoU signed with the GoI.
  • 2014-15: National Talent Management Leadership Award 2015 in the Best Onboarding Program category from the World HRD Congress.
  • 2014-15: Most Caring Company Award at CSR Congress-2015.
  • 2014-15: Rajbhasha Kirti Puraskar - 2nd prize in ‘C’ region for excellence in implementation of official language policy under PSU category.
  • 2015-16: Raksha Mantri’s Award for in-house design effort of CGS Barracuda.
  • 2015-16: Rajbhasha Kirti Puraskar - 1st prize for excellence in implementation of official language in the company.
  • 2016 Quality leadership award by Quality Circle Forum of India.
  • 2016: Rajbhasha Kirti Puraskar - 2nd prize for excellence in implementation of official language.
  • 2016: Rajbhasha Kirti Puraskar - 2nd prize for the magazine ‘Rajbhasha Jagriti’.
  • 2017: Quality Leadership Award by Quality Circle Forum of India.
  • 2017: Runner-up in the category of ‘Contribution of Women in PSEs’ by ICC.
  • 2017: Runner-up in the category of ‘Human Resource Management’ by ICC.
  • 2017: Runner-up in the category of ‘CSR & Sustainability’ by ICC.
  • 2017: ICC PSE Excellence Award in the category of “Company of the Year”.
  • 2017: ICC PSE Excellence Award in the category of “Corporate Governance”.
  • 2017: SCOPE Corporate Communication Excellence Award 2017 in the category of Brand Building through Inclusive Growth Initiatives.
  • 2017: SCOPE Corporate Communication Excellence Award 2017 in the category of Best Corporate
    Communication Campaign/ Program (External).
  • 2018: ET Bengal Corporate Award on Best CSR Idea - 2018 awarded by the Economic Times Group.
  • 2018-19: National Awards for Excellence in Cost Management 2018.
  • 2019-20: “Rajbhasa Shield 2018-19” award for best implementation of Rajbhasa in the Company during 2018-19 from Governor of West Bengal.
  • 2019-20: “Recognition of WIPS Activity Award 2019” at 30th National Meet of WIPS.

Milestones

  • 1961: Built the indigenous warship of the country INS Ajay, which was the first Naval ship built in the country after India's independence.
  • 1980: Built the patrol vessel for Indian Coast Guard, CGS Rajhans (GRSE Yard 2003).
  • 1981: Designed and built survey vessel for Indian Navy. This 1900-ton ship, INS Sandhayak was delivered on February 26, 1981.
  • 1984: Designed in-house and built the first of class landing ship tank (large).
  • 1992: The class ship of new design FPV, CGS Priyadarshini (the Company Yard 2031) was delivered to Indian Coast Guard on March 03, 1992.
  • 1994: The class P-16A guided missile frigate “INS Brahmaputra” (the Company Yard 3009) was launched on January 26, 1994.
  • 1994: Built research vessel. The ship was named as “Sagardhwani” which means 'Sound of Sea”.
  • 1997: Designed & developed, portable steel bridges for the first time in India.
  • 2000: Built and delivered the class fast attack craft (the Company Yard No. 2047) on September 11, 2000 after extensive trials.
  • 2009: The two WJ-FAC, INS Carnicobar and INS Chetlat were delivered on January 09, 2009 to
    Indian Navy.
  • 2011: The company signed the contract for building CGS Barracuda, a multi-role offshore patrol vessel for National Coast Guard of Mauritius on March 04, 2011 for export of a warship. CGS Barracuda also has the distinction of being the first ever ship to be built at the new integrated shipbuilding facility, created in the company under modernization.
  • 2014: The class ASW Corvette, INS Kamorta, was delivered to Indian Navy on July 12, 2014.
  • 2016: The first of the four (4) follow-on WJ-FAC, INS Tarmugli (Yard No 2109) was delivered to the Indian Navy on April 16, 2016.
  • 2016-2017: Two ships of the class new generation landing crafts have been delivered to Indian Navy on September 30, 2016 and July 20, 2017.
  • 2017: The class ASW Corvette, INS Kiltan (Yard No 3019) was delivered to the Indian Navy on
    October 14, 2017.
  • 2018: Delivery of fourth LCU ‘L-54’ to Indian Navy on April 6, 2018.
  • 2018: Inauguration of Data Centre of Central Design Office at GRSE’s 61 Park Unit on June 1, 2018.
  • 2018: Inauguration of modern Pump Test Bed Facility at GRSE’s Taratala unit on June 11, 2018.
  • 2018: Inauguration of Virtual Reality Lab of Central Design Office at 61 Park Unit on July 7, 2018.
  • 2019: The company has achieved a historic milestone by delivering its 100th warship to Indian Navy - a Landing Craft Utility, designed and developed by GRSE with over 90% indigenous content on 30 Mar 2019.
  • 2020: The company delivered final ship in Fast Patrol Vessels' series to Indian Coast Guard.
  • 2021: Garden Reach Shipbuilders & Engineers signed a memorandum of understanding (MoU) with GE Power Conversion.
  • 2021: The company commenced production of Anti-Submarine Warfare Shallow Water Crafts for Indian Navy
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.