Mazagon Dock ShipbuildersNSE: MAZDOCKBSE: 543237Capital Goods · Ship Building & Allied ServicesMazagon Dock Shipbuilders Financial Statements
For Mar 2026, Mazagon Dock Shipbuilders reported revenue of ₹13,006 crore and net profit of ₹2,583 crore. Return on equity stands at 29.20%. Profit & loss, balance sheet and cash flow across 6 reported years are below.
- Latest year revenue
- ₹13,006 Cr
- EBITDA
- ₹2,266 Cr
- Operating margin
- 17.42%
- Profit after tax
- ₹2,583 Cr
- Net margin
- 19.86%
- EPS
- ₹64.04
- Latest year
- Mar 2026
- Years reported
- 6
Mazagon Dock Shipbuilders profit & loss
Reported annual performance for Mazagon Dock Shipbuilders, oldest to newest. Figures in ₹ crore unless a row states otherwise.
| Line item | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Revenue from Operations | 4,048 | 5,733 | 7,827 | 9,467 | 11,432 | 13,006 |
| Sales Growth YoY % | — | 41.64% | 36.52% | 20.94% | 20.76% | 13.77% |
| Other Income | 574 | 410 | 687 | 1,101 | 1,121 | 1,139 |
| Total Income | 4,622 | 6,144 | 8,514 | 10,568 | 12,553 | 14,146 |
| Cost of Goods Sold (COGS) | 1,882 | 2,693 | 4,446 | 5,082 | 5,682 | 7,339 |
| Cost of Materials Consumed | 1,882 | 2,693 | 4,446 | 5,082 | 4,531 | 5,700 |
| Purchases of Stock-in-Trade | 0 | 0 | 0 | 0 | 1,152 | 1,639 |
| Gross Profit | 2,166 | 3,040 | 3,381 | 4,385 | 5,750 | 5,667 |
| Gross Margin % | 53.51% | 53.03% | 43.2% | 46.32% | 50.29% | 43.57% |
| Total Operating Expenses | 1,942 | 2,606 | 2,584 | 2,973 | 3,690 | 3,402 |
| Employee Benefit Expense | 653 | 799 | 793 | 897 | 979 | 983 |
| Other Expenses | 1,289 | 1,807 | 1,791 | 2,077 | 2,711 | 2,419 |
| EBITDA | 224 | 435 | 798 | 1,412 | 2,060 | 2,266 |
| OPM % | 5.53% | 7.58% | 10.19% | 14.91% | 18.02% | 17.42% |
| Total Non-Operating Expenses | -58 | 68 | 82 | 88 | 120 | 168 |
| Depreciation & Amortisation | 60 | 75 | 76 | 83 | 115 | 97 |
| Finance Costs | 8 | 7 | 6 | 5 | 4 | 72 |
| Exceptional Items (Before Tax) | -126 | -14 | 0 | 0 | 0 | 0 |
| Profit Before Tax (PBT) | 604 | 749 | 1,403 | 2,425 | 3,062 | 3,237 |
| Tax Expense | 150 | 186 | 357 | 616 | 784 | 815 |
| Current Tax | 149 | 209 | 359 | 764 | 863 | 952 |
| Deferred Tax | 2 | -23 | -2 | -148 | -78 | -137 |
| Effective Tax % | 24.9% | 24.85% | 25.42% | 25.4% | 25.62% | 25.17% |
| Total Profit for Period | 514 | 611 | 1,119 | 1,937 | 2,414 | 2,578 |
| Less: Non-controlling Interests | 0 | 0 | 0 | 0 | 0 | -5 |
| Net Profit (Owner's PAT) | 514 | 611 | 1,119 | 1,937 | 2,414 | 2,583 |
| Net Profit Margin % | 12.69% | 10.65% | 14.3% | 20.46% | 21.11% | 19.86% |
| PAT Growth YoY % | — | 18.87% | 83.2% | 73.09% | 24.6% | 7.04% |
| Earnings Per Share (EPS) | ₹12.74 | ₹15.14 | ₹27.74 | ₹48.02 | ₹59.83 | ₹64.04 |
| Diluted Shares Outstanding (Cr.) | 40 | 40 | 40 | 40 | 40 | 40 |
| Profit/Loss from Associates | 60 | 48 | 73 | 128 | 136 | 156 |
| Other Comprehensive Income (Net of Tax) | 14 | -5 | -0 | -6 | -5 | -0 |
| Expenses | 4,018 | 5,394 | 7,111 | 8,143 | 9,491 | 10,909 |
| Material Cost % | 46.49% | 46.97% | 56.8% | 53.68% | 39.63% | 43.83% |
| Employee Cost % | 16.13% | 13.93% | 10.13% | 9.47% | 8.56% | 7.56% |
| Other Cost % | 31.85% | 31.51% | 22.88% | 21.94% | 23.71% | 18.6% |
| Interest Coverage (x) | 19.64 | 50.31 | 113.38 | 259.47 | 442.01 | 30.31 |
Mazagon Dock Shipbuilders revenue and profit trend
Reported annual revenue and net profit, oldest to newest. Two panels because the two measures live on different scales — one shared axis would distort both.
Mazagon Dock Shipbuilders balance sheet
Assets, liabilities and shareholders' equity as reported, in Schedule III order. Figures in ₹ crore unless a row states otherwise.
| Line item | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Total Equity | 3,432 | 3,858 | 4,760 | 6,243 | 7,940 | 9,984 |
| Equity Share Capital | 202 | 202 | 202 | 202 | 202 | 202 |
| Reserves & Surplus | 3,230 | 3,656 | 4,558 | 6,042 | 7,738 | 9,553 |
| Total Equity | 3,432 | 3,858 | 4,760 | 6,243 | 7,940 | 9,984 |
| Non-Current Liabilities | 924 | 729 | 563 | 571 | 945 | 1,618 |
| Long-term Borrowings | — | — | — | — | — | 72 |
| Non-Current Provisions | 730 | 565 | 411 | 425 | 787 | 1,408 |
| Other Non-Current Liabilities | 148 | 140 | 134 | 127 | 120 | 113 |
| Non-Current Financial Liabilities | 46 | 23 | 19 | 19 | 38 | 97 |
| Current Liabilities | 20,783 | 25,184 | 24,140 | 22,634 | 19,823 | 15,856 |
| Short-term Borrowings | — | — | — | — | — | 368 |
| Trade Payables | 6,362 | 6,166 | 4,463 | 4,466 | 3,738 | 4,513 |
| Current Financial Liabilities | 6,520 | 6,342 | 4,615 | 4,663 | 3,998 | 5,267 |
| Other Current Financial Liabilities | 158 | 177 | 152 | 197 | 260 | 387 |
| Other Current Liabilities | 14,193 | 18,727 | 19,351 | 17,780 | 15,525 | 10,342 |
| Current Provisions | 70 | 115 | 174 | 191 | 300 | 246 |
| Total Liabilities | 21,707 | 25,912 | 24,703 | 23,205 | 20,768 | 17,474 |
| Total Non-Current Assets | 3,054 | 3,241 | 3,378 | 3,661 | 3,994 | 5,203 |
| Property, Plant & Equipment (PPE) | 795 | 957 | 1,007 | 820 | 1,444 | 2,049 |
| Capital Work-in-Progress | 80 | 87 | 62 | 68 | 133 | 245 |
| Intangible Assets | 12 | 8 | 17 | 18 | 21 | 17 |
| Non-Current Investments | 519 | 542 | 589 | 679 | 765 | 915 |
| Loans – Non-Current | 7 | — | — | 20 | 20 | 20 |
| Other Non-Current Assets | 1,061 | 1,041 | 1,104 | 1,297 | 768 | 924 |
| Non-Current Financial Assets | 683 | 701 | 738 | 854 | 949 | 1,154 |
| Net Fixed Assets | 887 | 1,052 | 1,086 | 906 | 1,599 | 2,311 |
| Total Current Assets | 22,084 | 26,529 | 26,085 | 25,788 | 24,714 | 22,255 |
| Inventories | 5,889 | 7,700 | 7,357 | 5,713 | 4,537 | 2,617 |
| Trade Receivables | 966 | 1,005 | 1,002 | 1,847 | 1,067 | 2,606 |
| Cash & Cash Equivalents | 740 | 720 | 1,868 | 3,523 | 5,285 | 2,731 |
| Loans – Current | 2 | — | — | — | 287 | — |
| Current Financial Assets | 9,136 | 12,627 | 14,510 | 16,364 | 17,504 | 16,115 |
| Other Current Assets | 7,060 | 6,203 | 4,218 | 3,711 | 2,673 | 3,524 |
| Other Current Financial Assets | 140 | 141 | 221 | 308 | — | 412 |
| Net Working Capital | 1,301 | 1,346 | 1,945 | 3,154 | 4,891 | 6,400 |
| Additional Asset Fields | 424 | 447 | 450 | 600 | 678 | 1,040 |
| Def Tax Assets | 424 | 447 | 450 | 600 | 678 | 811 |
| Non Controlling Int | — | — | — | — | — | 229 |
| Total Assets | 25,139 | 29,770 | 29,463 | 29,449 | 28,708 | 27,458 |
| Total Borrowings | — | — | — | — | — | 440 |
| Net Debt | — | — | — | — | — | -2,291 |
| Debt to Equity (x) | — | — | — | — | — | 0.04 |
| Current Ratio (x) | 1.06 | 1.05 | 1.08 | 1.14 | 1.25 | 1.4 |
Mazagon Dock Shipbuilders cash flow statement
Cash generated and used across operating, investing and financing activities. Figures in ₹ crore unless a row states otherwise.
| Line item | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Net Cash from Operating Activities | -163 | 858 | 684 | 2,078 | -2,891 |
| Profit Before Tax | 749 | 1,403 | 2,425 | 3,062 | 3,237 |
| Depreciation & Amortisation | 75 | 76 | 83 | 115 | 97 |
| Finance Costs | 7 | 6 | 5 | 4 | 72 |
| Working Capital Changes | -335 | 300 | -145 | 856 | -4,269 |
| Tax Paid | -302 | -312 | -677 | -943 | -985 |
| Net Cash from Investing Activities | 326 | 508 | 1,420 | -1,299 | 1,209 |
| Purchase of PPE | -32 | -136 | 103 | -743 | -64 |
| Sale of Fixed Assets | 1 | 1 | 2 | 1 | 2 |
| Interest Received | 347 | 602 | 994 | 1,006 | 1,026 |
| Net Cash from Financing Activities | -183 | -218 | -449 | -712 | -738 |
| Proceeds from Borrowings | 0 | 0 | 0 | 0 | 0 |
| Repayment of Borrowings | 0 | 0 | 0 | 0 | 0 |
| Interest Paid | 0 | 0 | -1 | 0 | -71 |
| Dividend Paid | -180 | -216 | -448 | -712 | -775 |
| Buyback / Redemption of Shares | 0 | 0 | 0 | 0 | 0 |
| Lease Liabilities Paid | 0 | 0 | 0 | 0 | -0 |
| Net Change in Cash | -19 | 1,148 | 1,655 | 67 | -2,419 |
| Effect of Foreign Exchange Changes | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | -195 | 722 | 581 | 1,335 | -2,955 |
| CFO / PBT (x) | -0.22 | 0.61 | 0.28 | 0.68 | -0.89 |
Mazagon Dock Shipbuilders key ratios
Valuation, profitability, return, leverage and per-share measures computed from reported statements — not from adjusted or normalised earnings.
| Ratio | Category | Value |
|---|---|---|
| P/E (TTM) | Valuation | 36.34 |
| Forward P/E | Valuation | 31.19 |
| P/B | Valuation | 9.62 |
| PEG (TTM) | Valuation | 1.23 |
| EV / EBITDA (TTM) | Valuation | 23.59 |
| P/S (TTM) | Valuation | 7.36 |
| Operating margin | Profitability | 17.4% |
| Net margin (TTM) | Profitability | 17.63% |
| Return on equity | Return ratios | 29.2% |
| Return on capital employed | Return ratios | 36% |
| Return on assets | Return ratios | 4.83% |
| Debt to equity | Leverage & liquidity | 0.05 |
| Beta | Leverage & liquidity | 1.47 |
| EPS (TTM) | Per share | ₹63.96 |
| Book value | Per share | ₹241.83 |
| Revenue / share (TTM) | Per share | ₹328.51 |
| Cash flow / share | Per share | ₹-71.66 |
| Dividend yield | Shareholder returns | 0.81% |
| Dividend payout (TTM) | Shareholder returns | 30.03% |
How this is calculated
Statements are as filed with the exchanges. Consolidated figures are shown where reported. Figures are in rupees crore unless the table states otherwise. Ratios are computed from the same reported statements, not from adjusted or normalised earnings.
Index membership reflects the Nifty 100 as published by NSE Indices, effective 2026-03-30.
Mazagon Dock Shipbuilders: frequently asked questions
What is Mazagon Dock Shipbuilders's annual revenue?
Mazagon Dock Shipbuilders reported revenue of ₹13,006 crore in Mar 2026, up 13.8% on the previous financial year.
Is Mazagon Dock Shipbuilders profitable?
Mazagon Dock Shipbuilders reported a net profit of ₹2,583 crore in Mar 2026, up 7.0% on the previous financial year.
What is Mazagon Dock Shipbuilders's EPS?
Mazagon Dock Shipbuilders reported earnings per share of ₹64.04 for Mar 2026.
What is Mazagon Dock Shipbuilders's operating margin?
Mazagon Dock Shipbuilders's operating margin for Mar 2026 was 17.42%.
What is Mazagon Dock Shipbuilders's return on equity?
Mazagon Dock Shipbuilders's return on equity stands at 29.20%. ROE measures profit generated per rupee of shareholder equity.
How many years of Mazagon Dock Shipbuilders financials are shown?
6 reported financial years are tabulated on this page, the most recent being Mar 2026.
Are these figures consolidated or standalone?
Consolidated figures are shown wherever the company reports them, and standalone otherwise. The basis in use is labelled on the statement table.
More Mazagon Dock Shipbuilders data
Compare financial statements with peers
Comparing financial statements across companies is more useful than reading one in isolation — the peer links above open the same view for Mazagon Dock Shipbuilders’s closest listed competitors.
The data, ratios and commentary about Mazagon Dock Shipbuilders Limited (MAZDOCK) on this page are published for educational and informational purposes only and are not investment, legal or tax advice. StockeZee is not a SEBI-registered investment adviser, research analyst or portfolio manager, and no content here should be construed as a recommendation to buy, hold or sell any security. Live and historical market data may be delayed, revised by the exchanges, or contain errors; figures sourced from third-party feeds and corporate disclosures may not always be current. Past performance is not indicative of future results, and equity investments carry the risk of capital loss. Before acting on anything you read here, please consult a SEBI-registered financial advisor and read all scheme-related documents carefully.