Nifty

:

24052.05

Sensex

:

77054.94

-158.95 (-0.66%)
-561.46 (-0.72%)

Login

Nifty
Sensex

:
:

24052.05
77054.94

-158.95 (-0.66%)
-561.46 (-0.72%)

John Cockerill India Ltd

Engineering - Industrial Equipments

Rating :

72/99

BSE: 500147 | NSE: COCKERILL

Watchlist

NSE BSE

9552.00

14-Jul-2026

Open
High
Low
Previous Close

9653
9800
9426
9602.50

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

12183
117490914.5
10871.5
5015.25

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,680.53
259.09
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

4,454.03
0.07%
21.55

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

13.27
47.17
68.84

P:BV (Average)

8 Years
5 Years
3 Years

6.42
7.72
10.34

EV:EBITDA (Average)

8 Years
5 Years
3 Years

44.48
74.53
10.87

Earnings Forecasts:

(Updated: 11-07-2026)

Description 2026 2027 2028 2029
Adj EPS 80 4 - -
P/E Ratio 119.40 2388.00 - -
Revenue - - - -
EBITDA - - - -
Net Income - - - -
ROA - - - -
P/B Ratio - - - -
ROE - - - -
FCFF - - - -
FCFF Yield - - - -
Net Debt - - - -
BVPS - - - -

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 200.04 76.42 161.76% 102.07 72.34 41.10% 96.98 76.04 27.54% 82.12 93.29 -11.97%
Expenses 188.64 76.87 145.40% 91.96 72.82 26.28% 85.67 84.68 1.17% 80.19 92.71 -13.50%
EBITDA 11.41 -0.44 - 10.11 -0.48 - 11.32 -8.64 - 1.93 0.58 232.76%
EBIDTM 5.70% -0.58% 9.90% -0.66% 11.67% -11.37% 2.35% 0.62%
Other Income 2.80 1.35 107.41% 2.67 1.12 138.39% 2.44 0.52 369.23% 2.57 1.49 72.48%
Interest 5.14 0.42 1,123.81% 1.67 0.84 98.81% 0.29 0.46 -36.96% 0.65 0.53 22.64%
Depreciation 1.56 1.51 3.31% 1.56 1.62 -3.70% 1.55 1.47 5.44% 1.53 1.55 -1.29%
PBT 9.90 -1.02 - -1.86 -1.81 - 11.92 -10.05 - 2.32 -0.02 -
Tax 2.89 -0.27 - -2.28 -0.34 - 3.00 -2.55 - 0.60 0.01 5,900.00%
PAT 7.01 -0.75 - 0.42 -1.47 - 8.92 -7.50 - 1.72 -0.03 -
PATM 3.50% -0.98% 0.41% -2.04% 9.20% -9.86% 2.09% -0.03%
EPS 14.30 -1.52 - 0.86 -3.01 - 18.20 -15.30 - 3.51 -0.06 -

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 344.52 220.90 55.96% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 339.61 222.39 52.71% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 4.91 -1.49 - 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 1.43% -0.68% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 9.38 6.13 53.02% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 7.04 4.35 61.84% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 3.28 2.48 32.26% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 6.37 -2.19 - 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax -1.00 0.73 - 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 7.36 -2.91 - 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 2.14% -1.32% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 14.91 -5.90 - 0.00 0.00 0 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 481.21 357.59 388.73 666.61 483.70 382.78 198.06 371.57 496.24 305.35 153.81 Net Sales Growth 51.28% -8.01% -41.69% 37.81% 26.37% 93.26% -46.70% -25.12% 62.52% 98.52% Cost Of Goods Sold 108.97 161.77 244.67 497.62 332.03 267.41 130.15 208.15 331.63 200.93 69.98 Gross Profit 372.24 195.82 144.05 168.99 151.67 115.37 67.91 163.41 164.61 104.42 83.83 GP Margin 77.36% 54.76% 37.06% 25.35% 31.36% 30.14% 34.29% 43.98% 33.17% 34.20% 54.50% Total Expenditure 446.46 335.15 392.51 641.25 479.36 373.30 226.18 351.07 466.93 306.79 157.31 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 34.77 22.44 -3.78 25.36 4.34 9.48 -28.12 20.50 29.31 -1.44 -3.50 EBITDA Margin 7.23% 6.28% -0.97% 3.80% 0.90% 2.48% -14.20% 5.52% 5.91% -0.47% -2.28% Other Income 10.48 9.51 4.88 6.88 18.91 6.45 3.13 17.17 23.59 21.53 16.81 Interest 7.75 3.03 2.28 2.33 1.93 6.85 0.19 3.09 0.10 0.91 1.03 Depreciation 6.20 6.15 5.97 3.85 5.15 4.66 5.03 5.67 5.78 5.92 5.19 PBT 22.28 22.76 -7.17 26.07 16.18 4.43 -30.21 28.92 47.03 13.25 7.09 Tax 4.21 1.04 -1.78 4.43 3.29 -0.21 -1.15 5.17 11.94 6.53 2.07 Tax Rate 18.90% 9.16% 24.83% 16.99% 20.33% -4.74% 3.81% 17.88% 25.39% 49.28% 29.20% PAT 18.07 10.31 -5.38 21.64 12.89 4.64 -29.06 23.75 35.10 6.72 5.02 PAT before Minority Interest 18.07 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 3.76% 2.88% -1.38% 3.25% 2.66% 1.21% -14.67% 6.39% 7.07% 2.20% 3.26% PAT Growth 285.33% - - 67.88% 177.80% - - -32.34% 422.32% 33.86% EPS 36.88 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 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
John Cockerill India secures contract worth Rs 300 crore
16th Apr 2026, 10:11 AM

The contract is to be executed by May 2028
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