Govt-owned Kochi shipyard building and repairing naval and commercial vessels, incl. INS Vikrant
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 |
| Reserves | 3.6k | 3.8k | 4.2k | 4.3k | 4.9k | 5.5k | 5.6k | 5.8k |
| Borrowings | 123 | 532 | 546 | 567 | 489 | 501 | 1.0k | 1.6k |
| Other Liabilities | 2.6k | 2.9k | 3.4k | 4.9k | 6.4k | 6.9k | 6.9k | 6.6k |
| Total Liabilities | 6.4k | 7.4k | 8.3k | 9.9k | 11.9k | 13.0k | 13.7k | 14.1k |
| AssetsFixed Assets | 756 | 756 | 740 | 716 | 722 | 2.8k | 2.9k | 2.9k |
| CWIP | 768 | 1.1k | 1.2k | 1.6k | 2.2k | 511 | 575 | 583 |
| Investments | 65 | 214 | 262 | 336 | 355 | 359 | 360 | 475 |
| Other Assets | 4.8k | 5.4k | 6.1k | 7.3k | 8.6k | 9.4k | 9.9k | 10.1k |
| Total Assets | 6.4k | 7.4k | 8.3k | 9.9k | 11.9k | 13.0k | 13.7k | 14.1k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -448 | 253 | 670 | 1.4k | 2.1k | -173 | -269 | -1.3k |
| Cash from Investing | 1.0k | -74 | -446 | -1.0k | -226 | 478 | 613 | 282 |
| Cash from Financing | -409 | -309 | -405 | -238 | -272 | -371 | -279 | 667 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -732 | -210 | 326 | 1.2k | 1.7k | -789 | -749 | -1.4k |
| FCF Margin | — | — | — | — | — | — | — | — |
The Earnings Per Share over the last 12 months.
Your assumption of the company's expected yearly EPS growth (e.g., 6 for 6%).
Pre-filled with the lower of median (48.8×) and current (57.4×) PE — the conservative anchor.
The annualized return you aim to achieve. We solve for the price that delivers it, then compare to today's price.
At 24.4% growth and a 49× exit, ₹1402 only delivers your return if you pay ₹1,638. The price is currently baking in 21% growth.
EPS grows 24.4%/yr for 5 years, then fades to 6% over 2, exits at 49×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 24.4% | 30.40 |
| FY28 | 24.4% | 37.82 |
| FY29 | 24.4% | 47.05 |
| FY30 | 24.4% | 58.53 |
| FY31 | 24.4% | 72.81 |
| FY32 | 15.2% ·fade | 83.88 |
| FY33 | 6.0% ·fade | 88.91 |
Methodology: we discount normalized net profit as a proxy for owner earnings (an earnings-power approximation — not full free cash flow). Terminal growth is capped at 6% (≈ nominal GDP) regardless of the required return. This is an analytical tool, not investment advice.
Guides on how to read this kind of business and the numbers that matter.