Nifty

:

24175.65

Sensex

:

77264.51

84.80 (0.35%)
330.92 (0.43%)

Login

Nifty
Sensex

:
:

24175.65
77264.51

84.80 (0.35%)
330.92 (0.43%)

John Cockerill India Ltd

Engineering - Industrial Equipments

Rating :

71/99

BSE: 500147 | NSE: COCKERILL

Watchlist

NSE BSE

8123.00

28-Aug-2026

Open
High
Low
Previous Close

8101.5
8150
8030
8089.50

Volume
Traded Value (lacs)
52 Week High
52 Week Low

2613
21147231
10871.5
5015.25

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,012.17
340.82
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,948.14
0.09%
19.17

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-18.75

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-2.42

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-21.90

P:E (Median)

8 Years
5 Years
3 Years

13.28
51.62
89.00

P:BV (Average)

8 Years
5 Years
3 Years

6.70
8.18
10.93

EV:EBITDA (Average)

8 Years
5 Years
3 Years

45.91
77.51
13.46

Earnings Forecasts:

(Updated: 29-08-2026)

Description 2026 2027 2028 2029
Adj EPS 80 4 - -
P/E Ratio 101.54 2030.75 - -
Revenue - - - -
EBITDA - - - -
Net Income - - - -
ROA - - - -
P/B Ratio - - - -
ROE - - - -
FCFF - - - -
FCFF Yield - - - -
Net Debt - - - -
BVPS - - - -

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 149.18 82.12 81.66% 200.04 76.42 161.76% 102.07 72.34 41.10% 96.98 76.04 27.54%
Expenses 152.57 80.19 90.26% 188.64 76.87 145.40% 91.96 72.82 26.28% 85.67 84.68 1.17%
EBITDA -3.39 1.93 - 11.41 -0.44 - 10.11 -0.48 - 11.32 -8.64 -
EBIDTM -2.27% 2.35% 5.70% -0.58% 9.90% -0.66% 11.67% -11.37%
Other Income 2.06 2.57 -19.84% 2.80 1.35 107.41% 2.67 1.12 138.39% 2.44 0.52 369.23%
Interest 4.07 0.65 526.15% 5.14 0.42 1,123.81% 1.67 0.84 98.81% 0.29 0.46 -36.96%
Depreciation 1.68 1.53 9.80% 1.56 1.51 3.31% 1.56 1.62 -3.70% 1.55 1.47 5.44%
PBT -7.09 2.32 - 9.90 -1.02 - -1.86 -1.81 - 11.92 -10.05 -
Tax -2.51 0.60 - 2.89 -0.27 - -2.28 -0.34 - 3.00 -2.55 -
PAT -4.58 1.72 - 7.01 -0.75 - 0.42 -1.47 - 8.92 -7.50 -
PATM -3.07% 2.09% 3.50% -0.98% 0.41% -2.04% 9.20% -9.86%
EPS -9.34 3.51 - 14.30 -1.52 - 0.86 -3.01 - 18.20 -15.30 -

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 298.56 253.26 17.89% 344.52 220.90 55.96% 0.00 0.00 0 0.00 0.00 0
Expenses 325.76 278.97 16.77% 339.61 222.39 52.71% 0.00 0.00 0 0.00 0.00 0
EBITDA -27.20 -25.71 - 4.91 -1.49 - 0.00 0.00 0 0.00 0.00 0
EBIDTM -9.11% -10.15% 1.43% -0.68% 0.00% 0.00% 0.00% 0.00%
Other Income 2.59 24.32 -89.35% 9.38 6.13 53.02% 0.00 0.00 0 0.00 0.00 0
Interest 5.01 5.97 -16.08% 7.04 4.35 61.84% 0.00 0.00 0 0.00 0.00 0
Depreciation 3.62 2.86 26.57% 3.28 2.48 32.26% 0.00 0.00 0 0.00 0.00 0
PBT -33.24 -10.21 - 6.37 -2.19 - 0.00 0.00 0 0.00 0.00 0
Tax -1.46 4.82 - -1.00 0.73 - 0.00 0.00 0 0.00 0.00 0
PAT -31.78 -15.03 - 7.36 -2.91 - 0.00 0.00 0 0.00 0.00 0
PATM -10.65% -5.93% 2.14% -1.32% 0.00% 0.00% 0.00% 0.00%
EPS -63.52 -30.43 - 14.91 -5.90 - 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Dec 25 Dec 24 Dec 23 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales 548.27 357.59 388.73 666.61 483.70 382.78 198.06 371.57 496.24 305.35 153.81 Net Sales Growth 78.64% -8.01% -41.69% 37.81% 26.37% 93.26% -46.70% -25.12% 62.52% 98.52% Cost Of Goods Sold 1.25 161.77 244.67 497.62 332.03 267.41 130.15 208.15 331.63 200.93 69.98 Gross Profit 547.02 195.82 144.05 168.99 151.67 115.37 67.91 163.41 164.61 104.42 83.83 GP Margin 99.77% 54.76% 37.06% 25.35% 31.36% 30.14% 34.29% 43.98% 33.17% 34.20% 54.50% Total Expenditure 518.84 335.15 392.51 641.25 479.36 373.30 226.18 351.07 466.93 306.79 157.31 Power & Fuel Cost - 1.75 2.33 1.93 2.35 1.93 1.79 2.34 2.32 2.04 1.84 % Of Sales - 0.49% 0.60% 0.29% 0.49% 0.50% 0.90% 0.63% 0.47% 0.67% 1.20% Employee Cost - 63.35 62.07 50.49 56.53 49.76 47.60 59.46 54.50 51.61 47.55 % Of Sales - 17.72% 15.97% 7.57% 11.69% 13.00% 24.03% 16.00% 10.98% 16.90% 30.91% Manufacturing Exp. - 42.63 33.98 53.77 53.93 24.19 16.09 25.27 25.38 17.42 17.12 % Of Sales - 11.92% 8.74% 8.07% 11.15% 6.32% 8.12% 6.80% 5.11% 5.70% 11.13% General & Admin Exp. - 31.78 36.08 20.95 15.65 15.71 9.79 39.27 36.00 16.51 12.49 % Of Sales - 8.89% 9.28% 3.14% 3.24% 4.10% 4.94% 10.57% 7.25% 5.41% 8.12% Selling & Distn. Exp. - 4.88 5.64 9.93 7.23 3.04 2.15 9.92 10.32 2.97 3.01 % Of Sales - 1.36% 1.45% 1.49% 1.49% 0.79% 1.09% 2.67% 2.08% 0.97% 1.96% Miscellaneous Exp. - 28.98 7.73 6.56 11.64 11.25 18.61 6.66 6.78 15.31 3.01 % Of Sales - 8.10% 1.99% 0.98% 2.41% 2.94% 9.40% 1.79% 1.37% 5.01% 3.46% EBITDA 29.45 22.44 -3.78 25.36 4.34 9.48 -28.12 20.50 29.31 -1.44 -3.50 EBITDA Margin 5.37% 6.28% -0.97% 3.80% 0.90% 2.48% -14.20% 5.52% 5.91% -0.47% -2.28% Other Income 9.97 9.51 4.88 6.88 18.91 6.45 3.13 17.17 23.59 21.53 16.81 Interest 11.17 3.03 2.28 2.33 1.93 6.85 0.19 3.09 0.10 0.91 1.03 Depreciation 6.35 6.15 5.97 3.85 5.15 4.66 5.03 5.67 5.78 5.92 5.19 PBT 12.87 22.76 -7.17 26.07 16.18 4.43 -30.21 28.92 47.03 13.25 7.09 Tax 1.10 1.04 -1.78 4.43 3.29 -0.21 -1.15 5.17 11.94 6.53 2.07 Tax Rate 8.55% 9.16% 24.83% 16.99% 20.33% -4.74% 3.81% 17.88% 25.39% 49.28% 29.20% PAT 11.77 10.31 -5.38 21.64 12.89 4.64 -29.06 23.75 35.10 6.72 5.02 PAT before Minority Interest 11.77 10.31 -5.38 21.64 12.89 4.64 -29.06 23.75 35.10 6.72 5.02 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 2.15% 2.88% -1.38% 3.25% 2.66% 1.21% -14.67% 6.39% 7.07% 2.20% 3.26% PAT Growth 247.13% - - 67.88% 177.80% - - -32.34% 422.32% 33.86% EPS 24.02 21.04 -10.98 44.16 26.31 9.47 -59.31 48.47 71.63 13.71 10.24

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Dec 25 Dec 24 Dec 23 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 210.14 201.15 211.39 192.35 180.29 175.26 207.38 190.95 157.77 151.95 Share Capital 4.94 4.94 4.94 4.94 4.94 4.94 4.94 4.94 4.94 4.94 Total Reserves 205.21 196.21 206.45 187.41 175.36 170.32 202.44 186.01 152.83 147.01 Non-Current Liabilities 18.26 31.70 40.31 15.68 10.06 9.02 10.01 17.60 42.87 -0.30 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 11.40 12.25 14.98 8.28 2.86 2.74 4.35 3.58 2.91 2.37 Current Liabilities 452.73 341.77 575.97 642.70 150.03 273.78 233.31 379.40 213.58 123.76 Trade Payables 145.41 144.53 311.16 277.65 72.77 113.90 91.32 82.99 54.88 36.34 Other Current Liabilities 265.74 182.83 257.14 360.28 71.44 151.13 132.54 289.21 152.59 81.13 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 41.58 14.41 7.67 4.77 5.82 8.76 9.45 7.20 6.11 6.29 Total Liabilities 681.13 574.62 827.67 850.73 340.38 458.06 450.70 587.95 414.22 275.41 Net Block 56.78 52.80 52.99 49.88 51.18 54.00 58.37 59.66 60.49 62.74 Gross Block 105.31 96.41 93.00 86.32 83.09 81.36 80.69 76.41 71.56 67.89 Accumulated Depreciation 48.53 43.61 40.01 36.45 31.91 27.35 22.32 16.76 11.07 5.15 Non Current Assets 80.90 146.96 177.21 91.19 100.68 71.52 108.02 91.86 80.30 81.15 Capital Work in Progress 1.14 4.79 0.72 1.55 0.66 0.34 0.84 0.74 1.76 0.41 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 13.71 72.44 101.89 22.32 34.77 11.39 39.00 18.59 4.89 4.71 Other Non Current Assets 9.27 12.44 21.60 17.44 14.07 5.78 9.81 12.88 13.17 13.28 Current Assets 595.84 427.63 650.47 759.54 239.71 386.55 342.68 496.08 333.91 194.27 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 16.17 20.59 18.66 23.23 9.78 14.29 14.07 12.01 14.42 18.78 Sundry Debtors 221.26 195.88 209.64 133.50 120.45 127.65 77.85 107.82 90.15 40.95 Cash & Bank 226.50 62.53 130.46 118.51 47.55 35.02 58.60 116.77 153.09 66.14 Other Current Assets 131.90 7.09 11.89 3.55 61.91 209.59 192.16 259.49 76.26 68.40 Short Term Loans & Adv. 129.81 141.55 279.81 480.76 44.37 173.26 138.18 44.31 4.72 58.42 Net Current Assets 143.11 85.85 74.50 116.84 89.68 112.76 109.37 116.68 120.33 70.50 Total Assets 676.74 574.59 827.68 850.73 340.39 458.07 450.70 587.94 414.21 275.42

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Dec 25 Dec 24 Dec 23 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity 158.54 -66.08 17.06 70.81 26.35 -21.06 -57.90 -38.38 89.70 59.77 PBT 11.35 -7.17 26.07 16.18 4.43 -30.21 28.92 47.03 13.25 7.86 Adjustment 21.57 4.94 -0.94 -5.95 -2.26 11.15 -3.19 -8.04 2.80 -5.81 Changes in Working Capital 129.90 -60.88 -4.39 63.51 25.06 -1.17 -83.46 -67.00 75.66 55.73 Cash after chg. in Working capital 162.82 -63.11 20.74 73.74 27.22 -20.23 -57.73 -28.00 91.72 57.78 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -4.29 -2.97 -3.69 -2.93 -0.88 -0.83 -0.16 -10.38 -2.02 1.99 Other Direct Exp. Paid 0.00 0.00 0.00 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 0.00 0.00 0.00 Cash From Investing Activity -81.43 1.68 9.59 -7.44 -19.32 2.21 -0.21 26.47 -29.81 1.72 Net Fixed Assets -5.25 -7.48 -5.85 -4.12 -2.05 -0.17 -4.38 -3.83 -5.02 65.92 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -76.18 9.16 15.44 -3.32 -17.27 2.38 4.17 30.30 -24.79 -64.20 Cash from Financing Activity -2.10 -4.60 -2.65 -1.02 -0.26 -2.74 -6.18 -2.40 -0.02 -0.01 Net Cash Inflow / Outflow 75.00 -69.00 24.00 62.35 6.76 -21.59 -64.28 -14.32 59.86 61.48 Opening Cash & Equivalents 46.51 115.50 91.50 29.08 22.29 43.79 108.06 122.44 62.25 1.26 Closing Cash & Equivalent 121.53 46.51 115.50 91.50 29.08 22.29 43.79 108.06 122.44 62.25

Financial Ratios

Standalone

Right to Left

Description Dec 25 Dec 24 Dec 23 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 425.58 407.37 428.11 389.55 365.13 354.93 419.98 386.71 319.51 307.73 ROA 1.64% -0.77% 2.58% 2.16% 1.16% -6.40% 4.57% 7.00% 1.95% 1.81% ROE 5.02% -2.61% 10.72% 6.92% 2.61% -15.19% 11.92% 20.13% 4.34% 3.32% ROCE 7.00% -2.37% 14.07% 9.72% 6.34% -15.69% 16.07% 27.03% 9.15% 5.37% Fixed Asset Turnover 3.55 4.10 7.43 5.71 4.66 2.44 4.73 6.71 4.42 1.57 Receivable days 212.89 190.38 93.94 95.82 118.29 189.35 91.19 72.80 77.62 188.90 Inventory Days 18.76 18.43 11.47 12.46 11.48 26.13 12.81 9.72 19.66 46.57 Payable days 327.08 339.89 218.93 192.61 127.39 287.77 101.99 58.60 59.25 122.61 Cash Conversion Cycle -95.43 -131.08 -113.52 -84.33 2.37 -72.28 2.01 23.92 38.03 112.86 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 4.74 -2.14 12.19 9.38 1.65 -160.55 10.37 490.94 15.56 7.88

Top Investors:

datta mahendra shah

jay mahendra shah

investor education and protection fund (iepf)

Annual Reports:

News Update:

John Cockerill India wins Rs 200 crore contract
29th Aug 2026, 16:57 PM

The contract is to be executed within 10 months from August 2026
Read More
John Cockerill India bags contract from JSW Vijayanagar Metallics
3rd Jun 2026, 12:52 PM

The order is valued between Rs 1,250 crore to Rs 1,300 crore and to be executed within 36 months from May 2026
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.

Feedback