Nifty
:
22795.90
Sensex
:
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)
Nifty
Sensex
:
:
22795.90
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)

Knowledge Marine & Engineering Works Ltd.

Ship Building

Rating :
N/A

BSE: 543273 | NSE: KMEW

NSE BSE
1990.90
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  2059.00
  •  2059.00
  •  1975.00
  •  2046.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3294
  •  66.14
  •  2485.45
  •  1636.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,842.97
  • 67.65
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,852.57
  • N/A
  • 10.95

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.69%
  • 1.57%
  • 25.43%
  • FII
  • DII
  • Others
  • 0.82%
  • 2.24%
  • 9.25%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 46.90
  • 38.85

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 45.08
  • 8.99

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 52.66
  • 17.56

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 36.87

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 11.76

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 25.55

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
57.61
15.66
267.88%
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Expenses
32.93
11.75
180.26%
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
EBITDA
24.67
3.91
530.95%
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
EBIDTM
42.83%
24.95%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.96
0.32
200.00%
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Interest
3.36
0.61
450.82%
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
3.05
1.46
108.90%
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PBT
19.23
2.15
794.42%
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Tax
3.60
0.69
421.74%
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
15.62
1.46
969.86%
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PATM
27.12%
9.31%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
14.47
1.35
971.85%
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
-
163.58
201.53
61.11
33.28
23.91
10.57
10.60
Net Sales Growth
-
-18.83%
229.78%
83.62%
39.19%
126.21%
-0.28%
 
Cost Of Goods Sold
-
6.79
5.21
0.70
1.25
1.12
0.00
0.00
Gross Profit
-
156.80
196.32
60.41
32.03
22.79
10.57
10.60
GP Margin
-
95.86%
97.41%
98.85%
96.24%
95.32%
100%
100%
Total Expenditure
-
113.71
132.85
28.69
20.13
16.15
6.26
8.05
Power & Fuel Cost
-
9.33
16.96
7.41
4.98
5.36
1.50
0.21
% Of Sales
-
5.70%
8.42%
12.13%
14.96%
22.42%
14.19%
1.98%
Employee Cost
-
3.76
2.95
1.88
1.21
0.91
0.95
0.44
% Of Sales
-
2.30%
1.46%
3.08%
3.64%
3.81%
8.99%
4.15%
Manufacturing Exp.
-
82.69
101.84
14.95
9.85
5.74
1.46
5.87
% Of Sales
-
50.55%
50.53%
24.46%
29.60%
24.01%
13.81%
55.38%
General & Admin Exp.
-
9.85
5.43
2.89
2.82
2.92
2.00
1.36
% Of Sales
-
6.02%
2.69%
4.73%
8.47%
12.21%
18.92%
12.83%
Selling & Distn. Exp.
-
0.40
0.14
0.03
0.02
0.09
0.05
0.07
% Of Sales
-
0.24%
0.07%
0.05%
0.06%
0.38%
0.47%
0.66%
Miscellaneous Exp.
-
0.88
0.31
0.85
0.00
0.00
0.30
0.11
% Of Sales
-
0.54%
0.15%
1.39%
0%
0%
2.84%
1.04%
EBITDA
-
49.87
68.68
32.42
13.15
7.76
4.31
2.55
EBITDA Margin
-
30.49%
34.08%
53.05%
39.51%
32.46%
40.78%
24.06%
Other Income
-
3.13
1.38
0.51
0.13
0.27
0.03
0.04
Interest
-
3.94
2.33
2.48
1.70
1.19
0.53
0.21
Depreciation
-
6.08
4.36
2.43
2.06
1.51
0.80
0.21
PBT
-
42.99
63.38
28.01
9.52
5.32
3.00
2.18
Tax
-
9.98
16.18
7.14
2.65
1.07
0.30
0.74
Tax Rate
-
23.21%
25.53%
25.49%
27.95%
20.11%
10.00%
33.94%
PAT
-
33.08
47.05
20.36
6.70
3.99
1.90
1.32
PAT before Minority Interest
-
33.00
47.20
20.87
6.83
4.25
2.71
1.44
Minority Interest
-
0.08
-0.15
-0.51
-0.13
-0.26
-0.81
-0.12
PAT Margin
-
20.22%
23.35%
33.32%
20.13%
16.69%
17.98%
12.45%
PAT Growth
-
-29.69%
131.09%
203.88%
67.92%
110.00%
43.94%
 
EPS
-
30.63
43.56
18.85
6.20
3.69
1.76
1.22

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
167.09
134.00
47.36
27.01
10.42
6.43
2.03
Share Capital
10.80
10.80
10.24
10.24
2.50
2.50
0.01
Total Reserves
156.29
123.20
37.13
16.77
7.92
3.93
2.02
Non-Current Liabilities
47.49
8.73
20.32
13.82
11.99
9.68
6.63
Secured Loans
41.75
4.21
17.18
11.64
8.25
5.48
1.91
Unsecured Loans
0.00
0.00
0.00
0.00
2.79
1.93
2.41
Long Term Provisions
0.21
0.16
0.09
0.05
0.00
0.00
0.00
Current Liabilities
41.36
63.53
23.57
8.29
11.15
12.16
4.56
Trade Payables
12.17
26.10
6.17
0.50
2.59
7.15
0.82
Other Current Liabilities
1.31
2.11
1.39
0.24
2.11
1.40
0.45
Short Term Borrowings
18.45
19.93
9.22
5.31
5.09
2.56
2.15
Short Term Provisions
9.43
15.39
6.79
2.24
1.35
1.06
1.13
Total Liabilities
258.50
208.88
93.67
51.03
35.50
29.95
14.09
Net Block
106.68
58.83
52.58
27.76
27.27
12.20
11.36
Gross Block
124.07
70.14
59.53
32.26
29.73
13.62
11.67
Accumulated Depreciation
17.39
11.31
6.96
4.50
2.46
1.43
0.31
Non Current Assets
148.12
79.12
59.35
30.89
28.74
20.93
11.48
Capital Work in Progress
12.04
8.10
1.81
2.85
0.00
7.53
0.00
Non Current Investment
29.40
11.31
2.96
0.28
1.47
1.11
0.08
Long Term Loans & Adv.
0.00
0.89
2.00
0.00
0.00
0.10
0.04
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
110.38
129.76
34.33
20.14
6.76
9.02
2.61
Current Investments
0.00
0.00
0.00
0.06
0.00
0.00
0.00
Inventories
1.22
1.14
0.19
0.33
0.27
0.00
0.00
Sundry Debtors
43.21
55.80
3.94
0.40
3.03
1.03
1.65
Cash & Bank
50.60
55.99
22.57
11.53
1.62
7.42
0.18
Other Current Assets
15.36
0.05
0.00
0.75
1.84
0.57
0.79
Short Term Loans & Adv.
11.87
16.78
7.63
7.08
1.84
0.53
0.79
Net Current Assets
69.03
66.23
10.76
11.85
-4.39
-3.14
-1.94
Total Assets
258.50
208.88
93.68
51.03
35.50
29.95
14.09

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
34.42
21.22
34.59
4.83
1.97
11.22
3.02
PBT
42.99
63.38
28.01
9.48
5.32
3.00
2.18
Adjustment
7.12
5.36
4.60
3.70
2.53
1.60
0.36
Changes in Working Capital
-6.87
-32.65
8.21
-6.49
-5.40
6.92
0.86
Cash after chg. in Working capital
43.23
36.09
40.82
6.68
2.46
11.52
3.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.81
-14.87
-6.23
-1.85
-0.49
-0.30
-0.37
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-71.96
-22.75
-30.53
-4.15
-9.22
-9.45
-10.38
Net Fixed Assets
-17.67
-16.91
-26.21
-5.40
-9.06
-9.00
Net Investments
-17.27
-8.35
-2.68
0.52
-0.33
-0.47
Others
-37.02
2.51
-1.64
0.73
0.17
0.02
Cash from Financing Activity
32.14
34.96
6.97
9.23
1.72
5.48
7.30
Net Cash Inflow / Outflow
-5.39
33.42
11.04
9.91
-5.53
7.25
-0.06
Opening Cash & Equivalents
55.99
22.57
11.53
1.62
7.15
0.18
0.23
Closing Cash & Equivalent
50.60
55.99
22.57
11.53
1.62
7.42
0.18

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
154.70
124.06
46.27
26.38
41.69
25.70
2033.90
ROA
14.12%
31.20%
28.84%
15.79%
13.00%
12.30%
10.21%
ROE
21.92%
52.05%
56.12%
36.51%
50.50%
64.05%
70.71%
ROCE
24.35%
56.67%
51.81%
31.71%
29.39%
26.43%
26.68%
Fixed Asset Turnover
1.68
3.11
1.33
1.07
1.10
0.84
0.91
Receivable days
110.45
54.10
12.96
18.79
30.99
46.30
56.83
Inventory Days
2.63
1.21
1.55
3.29
4.11
0.00
0.00
Payable days
1029.19
1129.92
1750.42
450.86
113.08
265.95
40.24
Cash Conversion Cycle
-916.11
-1074.61
-1735.91
-428.79
-77.97
-219.65
16.59
Total Debt/Equity
0.36
0.18
0.56
0.63
1.55
1.77
3.40
Interest Cover
11.92
28.20
12.28
6.57
5.47
6.68
11.30

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019

News Update:


  • Knowledge Marine receives work order from DCIL
    5th Feb 2025, 16:48 PM

    This contract is a part of the broader dredging project at the port’s Navigational Channel, Kandla Creek, and alongside Cargo Berths/Oil Jetties

    Read More
  • Knowledge Marine bags work order from V.O. Chidambaranar Port
    6th Dec 2024, 15:30 PM

    The contract is valued at Rs 96.25 crore including taxes for a period of seven years

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.