COMPOSITE RISK SCORE
68
MODERATE
VAL:6/25 · FIN:21/25 · GRO:23/25 · TECH:18/25
📖 P/B RATIO
15.6x
Price to Book
🏛 MARKET CAP
₹35,763Cr
Large Cap
📊 ROE
25.4%
Return on Equity
Overview
Technical
Financials
Analysis
Verdict
🏢 Company Analysis · Garden Reach Shipbuilders & Engineers Limited
💼 BUSINESS MODEL
Garden Reach Shipbuilders & Engineers Limited engages in the design and construction of war ships in India.. The company offers frigates, anti-submarine warfare corvette, missile corvette, landing ship tank, landing craft utility, survey vessel, fleet replenishment tanker, fast patrol vessel, offshore patrol vessel, inshore patrol vessel, water jet fast attack craft, anti-submarine warfare shallow water craft, electric ferries, ocean going passenger and cargo ferry vessel, hovercraft, and fast interceptor boat products to the Indian Navy, Indian Coast Guard, and other government.. It also provides unmanned surface vessels, autonomous underwater vessels, ship-based drones, and green platforms and naval surface guns.. In addition, the company offers portable bridges; and deck machinery equipment, such as anchor capstans and windlass, mooring and dock capstans, general-purpose and ammunition davits, electric boats and electro-hydraulic drive deck machinery products, survey vessels, hydrographic and oceanographic surveys, helicopter traversing systems, and dock capstans and winches.. Operates in Aerospace & Defense within the Industrials sector. Workforce of 1,523 employees.
🏰 MOAT & COMPETITION
Large-cap (₹35,763 Cr) — established player with meaningful market presence. Profit margin of 10.6% — moderate pricing power. Key competitors: Bharat Electron, Hind.Aeronautics, Garden Reach Sh., Zen Technologies.
🚀 CATALYSTS
Revenue growing at 49% — strong top-line momentum. Earnings growth of 74% signals execution on profitability.
⚖️ ASYMMETRY CHECK
Analyst target range: ₹3,026 — ₹3,500 (mean ₹3,263, 2 analysts). Favorable asymmetry — upside potential of +12% vs downside floor of -3% (3.9x reward-to-risk).P/E of 52.0x — premium valuation , growth must sustain to avoid de-rating risk.
🔭 FUTURE OUTLOOK
Analyst consensus: None (2 analysts). Latest quarter earnings grew 74% YoY — positive trajectory.
P/E at 52x
P/B at 15.6x
Analyst target: ₹3263 (+4.5%)
1Y return: +60.6%
ROE: 25.4%
Profit margin: 10.6%
Revenue growth: 49.1%
Debt/Equity: 1%
Revenue growth: 49.1%
Earnings growth: 74.0%
Beta: 0.45
Sector: Industrials
RSI, MACD, MA crossovers
200 DMA & 50 EMA position
Volume trend analysis
Price momentum signals
📈 Price Movement
1D 1W 1M
6M 1Y 3Y 5Y
🕯 Candlestick Chart
1D 1W 1M
6M 1Y 3Y 5Y
🎯 Price Prediction · Analyst Target Cone
💎 Valuation & Financial Metrics
P/E RATIO
52.0x
Trailing twelve months
P/B RATIO
15.6x
Price to Book value
PROFIT MARGIN
10.6%
Net profit margin
OPM
8.4%
Operating profit margin
PEG RATIO
N/A
Price/Earnings to Growth
EV/EBITDA
45.6x
Enterprise value ratio
CURRENT RATIO
N/A
Liquidity measure
DIVIDEND YIELD
0.93%
Annual yield
GROSS MARGIN
18.1%
Gross profit margin
INDUSTRY AVERAGES — AEROSPACE & DEFENSE
P/E 53.7x (below avg)
P/B 5.0x (sector fair)
ROCE 29.0%
ROE 20% (sector good)
OPM 20% (sector good)
Div Yield 0.22%
D/E <30 (sector comfort)
📋 Quarterly Performance Trend
Quarter Revenue QoQ % Net Profit QoQ % Op. Cash Flow EBITDA Margin
Q2 FY25
₹1,153 Cr —
₹98 Cr —
N/A
12.5%
Q3 FY25
₹1,271 Cr +10.2%
₹98 Cr +0.4%
N/A
11.6%
Q4 FY25
₹1,637 Cr +28.8%
₹244 Cr +148.8%
N/A
20.5%
Q1 FY26
₹1,310 Cr -20.0%
₹120 Cr -50.8%
N/A
14.1%
Q3 FY26
₹1,896 Cr +44.7%
₹171 Cr +42.1%
N/A
12.3%
📊 Year-on-Year Trend
FY Revenue YoY % Net Profit YoY % Op. Cash Flow YoY %
FY22
₹1,745 Cr —
₹190 Cr —
₹-356 Cr —
FY23
₹2,548 Cr +46.0%
₹228 Cr +20.4%
₹1,450 Cr +507.7%
FY24
₹3,588 Cr +40.8%
₹357 Cr +56.6%
₹-707 Cr -148.7%
FY25
₹5,071 Cr +41.3%
₹527 Cr +47.6%
₹16 Cr +102.2%
📈 Revenue vs Earnings
Quarterly
Annual
🎯 EPS: Estimate vs Actual
Estimates
Quarterly
Annual
💰 How Garden Reach Shipbuilders & Engineers Limited Makes Its Money
Quarterly
Annual
Revenue
₹1.9K Cr
Cost of Revenue
₹1.5K Cr
Gross Profit
₹358 Cr
Op. Expenses
₹198 Cr
Operating Inc.
₹160 Cr
Tax
₹47 Cr
Other
₹62 Cr
Net Income
₹171 Cr
(9.0% margin)
Dec 2025 · All values in ₹ Crores
Revenue
₹1.3K Cr
Cost of Revenue
₹985 Cr
Gross Profit
₹325 Cr
Op. Expenses
₹225 Cr
Operating Inc.
₹100 Cr
Tax
₹47 Cr
Other
₹73 Cr
Net Income
₹120 Cr
(9.2% margin)
Jun 2025 · All values in ₹ Crores
Revenue
₹1.6K Cr
Cost of Revenue
₹1.2K Cr
Gross Profit
₹400 Cr
Op. Expenses
₹150 Cr
Operating Inc.
₹249 Cr
Tax
₹79 Cr
Other
₹189 Cr
Net Income
₹244 Cr
(14.9% margin)
Mar 2025 · All values in ₹ Crores
Revenue
₹1.3K Cr
Cost of Revenue
₹1.0K Cr
Gross Profit
₹240 Cr
Op. Expenses
₹176 Cr
Operating Inc.
₹64 Cr
Tax
₹36 Cr
Other
₹72 Cr
Net Income
₹98 Cr
(7.7% margin)
Dec 2024 · All values in ₹ Crores
Revenue
₹5.1K Cr
Cost of Revenue
₹4.0K Cr
Gross Profit
₹1.1K Cr
SG&A
₹140 Cr
Operating Inc.
₹417 Cr
Tax
₹176 Cr
Other
₹32 Cr
Net Income
₹527 Cr
(10.4% margin)
Mar 2025 · All values in ₹ Crores
Revenue
₹3.6K Cr
Cost of Revenue
₹2.8K Cr
Gross Profit
₹811 Cr
SG&A
₹95 Cr
Operating Inc.
₹211 Cr
Tax
₹124 Cr
Net Income
₹357 Cr
(10.0% margin)
Mar 2024 · All values in ₹ Crores
Revenue
₹2.5K Cr
Cost of Revenue
₹1.9K Cr
Gross Profit
₹617 Cr
SG&A
₹57 Cr
Operating Inc.
₹127 Cr
Tax
₹77 Cr
Net Income
₹228 Cr
(9.0% margin)
Mar 2023 · All values in ₹ Crores
Revenue
₹1.7K Cr
Cost of Revenue
₹1.2K Cr
Gross Profit
₹546 Cr
SG&A
₹29 Cr
Operating Inc.
₹112 Cr
Tax
₹68 Cr
Net Income
₹190 Cr
(10.9% margin)
Mar 2022 · All values in ₹ Crores
Dec 2025
Jun 2025
Mar 2025
Dec 2024
🏦 Snapshot of Garden Reach Shipbuilders & Engineers Limited's Balance Sheet
Quarterly
Annual
Total Assets
₹10.4K Cr
Cash & Equiv.: ₹4 Cr (0.0%)
Receivables: ₹259 Cr (2.5%)
Inventory: ₹3.6K Cr (34.3%)
Other Current: ₹5.7K Cr (55.1%)
PP&E: ₹521 Cr (5.0%)
Other Non-Curr.: ₹287 Cr (2.8%)
Liab. + Equity
₹10.4K Cr
Current Liab.: ₹8.1K Cr (78.7%)
Long-Term Debt: ₹8 Cr (0.1%)
Equity: ₹2.1K Cr (20.1%)
As of Mar 2025 · All values in ₹ Crores
Total Assets
₹10.1K Cr
Cash & Equiv.: ₹7 Cr (0.1%)
Receivables: ₹246 Cr (2.4%)
Inventory: ₹3.7K Cr (37.2%)
Other Current: ₹5.3K Cr (52.3%)
PP&E: ₹499 Cr (5.0%)
Other Non-Curr.: ₹286 Cr (2.8%)
Liab. + Equity
₹10.1K Cr
Current Liab.: ₹8.1K Cr (80.5%)
Long-Term Debt: ₹8 Cr (0.1%)
Equity: ₹1.8K Cr (18.3%)
As of Sep 2024 · All values in ₹ Crores
Total Assets
₹10.4K Cr
Cash & Equiv.: ₹4 Cr (0.0%)
Receivables: ₹259 Cr (2.5%)
Inventory: ₹3.6K Cr (34.3%)
Other Current: ₹5.7K Cr (55.1%)
PP&E: ₹521 Cr (5.0%)
Other Non-Curr.: ₹287 Cr (2.8%)
Liab. + Equity
₹10.4K Cr
Current Liab.: ₹8.1K Cr (78.7%)
Long-Term Debt: ₹8 Cr (0.1%)
Equity: ₹2.1K Cr (20.1%)
As of Mar 2025 · All values in ₹ Crores
Total Assets
₹10.3K Cr
Cash & Equiv.: ₹5 Cr (0.1%)
Receivables: ₹194 Cr (1.9%)
Inventory: ₹4.0K Cr (38.9%)
Other Current: ₹5.3K Cr (51.3%)
PP&E: ₹497 Cr (4.8%)
Other Non-Curr.: ₹289 Cr (2.8%)
Liab. + Equity
₹10.3K Cr
Current Liab.: ₹8.5K Cr (82.5%)
Long-Term Debt: ₹8 Cr (0.1%)
Equity: ₹1.7K Cr (16.3%)
As of Mar 2024 · All values in ₹ Crores
Total Assets
₹10.8K Cr
Cash & Equiv.: ₹14 Cr (0.1%)
Receivables: ₹51 Cr (0.5%)
Inventory: ₹2.9K Cr (27.1%)
Other Current: ₹7.0K Cr (64.8%)
PP&E: ₹504 Cr (4.7%)
Other Non-Curr.: ₹296 Cr (2.8%)
Liab. + Equity
₹10.8K Cr
Current Liab.: ₹9.2K Cr (85.8%)
Long-Term Debt: ₹9 Cr (0.1%)
Equity: ₹1.4K Cr (13.1%)
As of Mar 2023 · All values in ₹ Crores
Total Assets
₹7.6K Cr
Cash & Equiv.: ₹10 Cr (0.1%)
Receivables: ₹151 Cr (2.0%)
Inventory: ₹1.2K Cr (15.4%)
Other Current: ₹4.5K Cr (58.9%)
PP&E: ₹504 Cr (6.6%)
Other Non-Curr.: ₹1.3K Cr (17.0%)
Liab. + Equity
₹7.6K Cr
Current Liab.: ₹6.3K Cr (82.0%)
Long-Term Debt: ₹10 Cr (0.1%)
Equity: ₹1.3K Cr (16.5%)
As of Mar 2022 · All values in ₹ Crores
Mar 2025
Sep 2024
💸 Looking into Garden Reach Shipbuilders & Engineers Limited's Cash Flow
Annual
Operating CF
₹16 Cr
Capital Exp.
₹67 Cr
FY2025 · All values in ₹ Crores
Operating CF
₹1.5K Cr
Capital Exp.
₹42 Cr
Free Cash Flow
₹1.4K Cr
Dividends
₹73 Cr
Retained / Other
₹1.3K Cr
FY2023 · All values in ₹ Crores
FY2025
FY2023
📅 Quarterly Results
Sales +
Expenses +
Operating Profit
OPM %
Other Income +
Interest
Depreciation
Profit before tax
Tax %
Net Profit +
EPS in Rs
Raw PDF
📊 Profit & Loss Statement
Sales +
Expenses +
Operating Profit
OPM %
Other Income +
Interest
Depreciation
Profit before tax
Tax %
Net Profit +
EPS in Rs
Dividend Payout %
🏦 Balance Sheet
Equity Capital
Reserves
Borrowings +
Other Liabilities +
Total Liabilities
Fixed Assets +
CWIP
Investments
Other Assets +
Total Assets
💰 Cash Flow Statement
Cash from Operating Activity +
Cash from Investing Activity +
Cash from Financing Activity +
Net Cash Flow
Free Cash Flow
CFO/OP
📈 Key Financial Ratios
Debtor Days
Inventory Days
Days Payable
Cash Conversion Cycle
Working Capital Days
ROCE %
🏭 Industry Peers — Aerospace & Defense
# Company CMP P/E Mkt Cap ROCE Qtr Profit Score
1 Bharat Electron ★ ₹438 53.7 ₹320,315 38.9% +20.4% 91 2 Hind.Aeronautics ₹4,349 32.7 ₹290,864 33.9% +29.6% 89 3 Garden Reach Sh. ₹3,119 47.8 ₹35,726 43.0% +24.1% 76 4 Zen Technologies ₹1,685 58.0 ₹15,211 37.2% +37.9% 71 5 C2C Advanced ₹467 18.5 ₹793 26.2% +143.2% 70 6 Krishna Defence ₹1,083 48.6 ₹1,617 24.3% +163.7% 66 7 Sika Interplant ₹1,055 60.9 ₹2,236 29.0% +32.7% 65 8 CFF Fluid ₹847 61.4 ₹1,776 22.1% +36.2% 61 9 Astra Microwave ₹1,109 65.7 ₹10,532 18.7% -1.3% 58
★ Bharat Electron ranks higher on combined P/E, ROCE, and growth metrics in Aerospace & Defense
🏛 Shareholding Pattern
Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoters 74.50% 74.50% 74.50% 74.50% 74.50% 74.50% FIIs 3.71% 3.85% 5.33% 3.26% 2.96% 3.51% DIIs 1.87% 1.90% 1.81% 1.99% 1.64% 1.69% Public 19.92% 19.76% 18.36% 20.25% 20.90% 20.32% No. of Shareholders 4,21,148 4,13,986 4,07,707 4,25,900 4,19,648 4,07,526
🟢 CATALYSTS
🏆 Revenue Growth 49%: Above sector norm of 18% — strong top-line momentum.
💹 High ROE (25.4%): Above sector norm of 20% — efficient capital use.
🔀 Low Beta (0.45): Less volatile than market — defensive play.
🇮 Earnings Growth (74%): Above sector norm — strong profit expansion.
🔴 RISKS
📜 Elevated P/E (52.0x): Above sector expensive threshold of 50x.
💰 High P/B (15.6x): Well above sector expensive threshold of 10x.
🔓 Market Risk: Broader market correction or sentiment shift could impact stock.
🕸 Factor Analysis · Radar
Momentum 8/10: 1M +58.3%, 6M +22.3%, RSI 77, MACD bullish, Above 200DMA
Sentiment 5/10: Analyst upside +4.5%, Rec: none
Value 2/10: P/E 52.0, P/B 15.6, EV/EBITDA 45.6
Quality 6/10: Margin 10.6%, D/E 1
Low Volatility 7/10: Beta 0.45, Ann. vol 54%
Momentum
8
Sentiment
5
Value
2
Quality
6
Low Vol
7
Momentum 8/10 1M +58.3%, 6M +22.3%, RSI 77, MACD bullish, Above 200DMA
Sentiment 5/10 Analyst upside +4.5%, Rec: none
Value 2/10 P/E 52.0, P/B 15.6, EV/EBITDA 45.6
Quality 6/10 Margin 10.6%, D/E 1
Low Volatility 7/10 Beta 0.45, Ann. vol 54%
🎯 Decision Matrix
Action If Stock Rises If Stock Falls
BUY Capture 4.5% analyst upside Fundamentals provide base support
HOLD Retain existing position; wait for better entry; FII stake rising (+0.55%) Miss further upside if momentum continues; 1M return of +58.3% shows momentum
SELL Lock in +60.6% 1Y return Avoid further drawdown
REASONS TO BUY
Analyst upside of 4.5% with mean target of ₹3,263
FII stake rising (+0.55%) — signals institutional confidence
ROE of 25.4% above sector norm of 20%
Revenue growing at 49.1% YoY (sector norm: 6%)
REASONS TO SELL / AVOID
P/E of 52.0x exceeds sector expensive threshold of 50x
1Y return of +60.6% — profit booking opportunity
Garden Reach Shipbuilders & Engineers Limited trades at ₹3,123.00 with a composite risk score of 68/100.
The stock scores 6/25 on valuation, 21/25 on financial health, 23/25 on growth, and 18/25 on technicals.
The company is currently profitable with strong return on equity.
Analyst consensus suggests upside of 4.5% with a mean target of ₹3263.
Revenue growth is at 49.1% — a strong positive signal.
Within Aerospace & Defense , Bharat Electron (P/E 53.7, ROCE 38.9%) ranks higher on techno-fundamental metrics and may be worth considering.
Bottom Line: Positive for Industrials but monitor closely. The current recommendation is SPECULATIVE BUY .
PROFITABLE
HIGH ROE
STRONG GROWTH
EXPENSIVE