🚢 Mazagon Dock Q4 & FY25 Results: Order Book, Margins, Valuations & Outlook
Mazagon Dock Shipbuilders Ltd. (MDL) has delivered a resilient performance in Q4 and FY25, reinforcing its position as a monopoly player in India’s defence shipbuilding space. From multi-decade profit consistency to a robust order book, here's everything investors need to know.
🔨 Order Book Update (as on 31st March 2025)
Project Type | Client | Value (₹ Cr) | Pending Delivery (Nos) | Order Balance (₹ Cr) |
P17A Frigates | MoD | 28,769 | 3 | 13,493 |
P15B Destroyers | MoD | 27,120 | 3 | 13,493 |
Kalvari Submarines | MoD | 2,849 | 21 | 2,829 |
ONGC Projects (PRPP, DSF II) | ONGC | 6,524 | 3 | 5,409 |
Hybrid Vessels (Export) | Europe | ~710 Cr (USD 85 Mn) | 6 | 710 (approx) |
Total Order Book | — | — | — | ₹32,260 Cr |
⏳ Delivery timeline: Stealth frigates and destroyers expected to be completed over FY26–FY28, export orders underway.
📊 Consolidated Income Statement (₹ in Lakhs)
Metric | Q4 FY25 | FY25 | YoY Growth |
Revenue from Operations | 3,17,441 | 11,43,188 | +21% |
Total Income | 3,48,392 | 12,55,311 | +19% |
EBITDA | 42,653 | 1,70,920 | +26% |
PAT | 32,529 | 2,41,351 | +25% |
EPS (₹) | 8.06 | 59.83 | +24% |
EBITDA Margin | ~13.4% | ~13.8% | Expanded by +80 bps |
Profit Margin | 10.5% | 19.3% | Expanded by +180 bps |
PE Ratio (CMP ₹3439) | — | 57.5x | ⚠️ Premium Valuation |
Interest Coverage Ratio | — | 25.4x | ✅ Very Healthy |
📊 Balance Sheet & Key Ratios (FY25 Consolidated)
Metric | Value | Ratio/Status |
Net Worth | ₹7,93,988 lakh | Strong |
Cash & Equivalents | ₹5,28,539 lakh | Highly Liquid |
Trade Receivables | ₹2,08,820 lakh | ~25% of assets |
Debt-to-Equity | 0.00x | ✅ Debt-Free |
Current Ratio | 2.15x | ✅ Sound Liquidity |
PBV (Price to Book) | 2.1x | Reasonable |
💰 Cash Flow Summary (FY25 Consolidated)
Metric | Value (₹ lakh) | Commentary |
CFO | ₹2,07,805 | Strong Operating Cash |
CFI | ₹(1,29,910) | Capex + FDs |
CFF | ₹(71,204) | Dividend payout of ₹20.65/share |
Net Cash Flow | ₹6,691 | Slightly positive |
Free Cash Flow (Est.) | ~₹1,35,000 | Strong reinvestment potential |
📈 Performance Snapshot (Standalone)
Indicator | FY25 | FY24 |
Revenue | ₹11,432 Cr | ₹9,467 Cr |
EBITDA | ₹3,229 Cr | ₹2,550 Cr |
PAT | ₹2,325 Cr | ₹1,845 Cr |
EPS | ₹57.63 | ₹45.75 |
🧠 Strategic & Operational Highlights
🇮🇳 Navratna Status awarded in FY25
🛥 Delivered 3 front-line warships on a single day: INS Surat, INS Nilgiri & INS Vaghsheer
🌊 Capacity to build 11 submarines & 10 warships simultaneously
🌍 Export orders secured from Europe — ₹710+ Cr in hybrid vessels
💡 Launched Hydrogen Fuel Cell Boat & Solar-Electric Boat – focus on sustainability
🧾 Dividend History (Declared Basis)
FY | Dividend per Share (₹) | Total Dividend (₹ Cr) |
2024–25 | ₹20.65 | ₹832.98 |
2023–24 | ₹13.72 | ₹553.64 |
2022–23 | ₹7.98 | ₹321.90 |
📌 Outlook: What Should Investors Expect?
📆 Short-Term
Healthy execution pipeline across P17A and P15B warships
Strong visibility in export contracts, MRO, and ONGC EPC projects
🔮 Long-Term
Leadership in India’s defence shipbuilding under Make in India
High ROE, consistent profitability, and zero debt = strong fundamentals
New land acquisition + infra expansion = potential capacity boost
📄 Disclosure:
This analysis is for educational purposes only. It is based on publicly available financial reports and investor presentations. Investors are advised to conduct their own due diligence before making any investment decisions.