Nifty

:

26146.55

Sensex

:

85188.60

16.95 (0.06%)
-32.00 (-0.04%)

Login

Nifty
Sensex

:
:

26146.55
85188.60

16.95 (0.06%)
-32.00 (-0.04%)

John Cockerill India Ltd

Engineering - Industrial Equipments

Rating :

63/99

BSE: 500147 | NSE: FLATPROD

Watchlist

NSE BSE

5534.30

01-Jan-2026

Open
High
Low
Previous Close

5334.65
5743.85
5266.5
5268.95

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

103966
575748999
5743.85
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,732.73
324.71
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,608.95
N/A
12.92

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

13.28
-
54.55

P:BV (Average)

8 Years
5 Years
3 Years

5.75
6.49
8.75

EV:EBITDA (Average)

8 Years
5 Years
3 Years

39.68
60.12
6.23

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 96.98 76.04 27.54% 82.12 93.29 -11.97% 76.42 147.06 -48.03% 72.34 253.90 -71.51%
Expenses 85.67 84.68 1.17% 80.19 92.71 -13.50% 76.87 142.31 -45.98% 72.82 241.18 -69.81%
EBITDA 11.32 -8.64 - 1.93 0.58 232.76% -0.44 4.76 - -0.48 12.72 -
EBIDTM 11.67% -11.37% 2.35% 0.62% -0.58% 3.23% -0.66% 5.01%
Other Income 2.44 0.52 369.23% 2.57 1.49 72.48% 1.35 1.75 -22.86% 1.12 2.55 -56.08%
Interest 0.29 0.46 -36.96% 0.65 0.53 22.64% 0.42 0.46 -8.70% 0.84 1.11 -24.32%
Depreciation 1.55 1.47 5.44% 1.53 1.55 -1.29% 1.51 1.33 13.53% 1.62 1.26 28.57%
PBT 11.92 -10.05 - 2.32 -0.02 - -1.02 4.71 - -1.81 12.90 -
Tax 3.00 -2.55 - 0.60 0.01 5,900.00% -0.27 1.09 - -0.34 2.58 -
PAT 8.92 -7.50 - 1.72 -0.03 - -0.75 3.62 - -1.47 10.32 -
PATM 9.20% -9.86% 2.09% -0.03% -0.98% 2.46% -2.04% 4.06%
EPS 18.20 -15.30 - 3.51 -0.06 - -1.52 7.38 - -3.01 21.06 -

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 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 24 Dec 23 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 327.86 388.73 666.63 483.70 382.78 198.06 371.57 496.24 305.35 153.81 205.38 Net Sales Growth -42.51% -41.69% 37.82% 26.37% 93.26% -46.70% -25.12% 62.52% 98.52% -25.11% Cost Of Goods Sold -0.77 244.67 497.62 332.03 267.41 130.15 208.15 331.63 200.93 69.98 105.48 Gross Profit 328.63 144.05 169.00 151.67 115.37 67.91 163.41 164.61 104.42 83.83 99.90 GP Margin 100.23% 37.06% 25.35% 31.36% 30.14% 34.29% 43.98% 33.17% 34.20% 54.50% 48.64% Total Expenditure 315.55 392.51 641.54 479.36 373.30 226.18 351.07 466.93 306.79 157.31 228.92 Power & Fuel Cost - 2.33 1.93 2.35 1.93 1.79 2.34 2.32 2.04 1.84 1.89 % Of Sales - 0.60% 0.29% 0.49% 0.50% 0.90% 0.63% 0.47% 0.67% 1.20% 0.92% Employee Cost - 62.07 50.49 56.53 49.76 47.60 59.46 54.50 51.61 47.55 44.16 % Of Sales - 15.97% 7.57% 11.69% 13.00% 24.03% 16.00% 10.98% 16.90% 30.91% 21.50% Manufacturing Exp. - 33.98 53.77 53.93 24.19 16.09 25.27 25.38 17.42 17.12 14.92 % Of Sales - 8.74% 8.07% 11.15% 6.32% 8.12% 6.80% 5.11% 5.70% 11.13% 7.26% General & Admin Exp. - 36.08 20.25 15.65 15.71 9.79 39.27 36.00 16.51 12.49 13.87 % Of Sales - 9.28% 3.04% 3.24% 4.10% 4.94% 10.57% 7.25% 5.41% 8.12% 6.75% Selling & Distn. Exp. - 5.64 10.10 7.23 3.04 2.15 9.92 10.32 2.97 3.01 3.22 % Of Sales - 1.45% 1.52% 1.49% 0.79% 1.09% 2.67% 2.08% 0.97% 1.96% 1.57% Miscellaneous Exp. - 7.73 7.39 11.64 11.25 18.61 6.66 6.78 15.31 5.32 3.22 % Of Sales - 1.99% 1.11% 2.41% 2.94% 9.40% 1.79% 1.37% 5.01% 3.46% 22.10% EBITDA 12.33 -3.78 25.09 4.34 9.48 -28.12 20.50 29.31 -1.44 -3.50 -23.54 EBITDA Margin 3.76% -0.97% 3.76% 0.90% 2.48% -14.20% 5.52% 5.91% -0.47% -2.28% -11.46% Other Income 7.48 4.88 7.16 18.91 6.45 3.13 17.17 23.59 21.53 16.81 36.96 Interest 2.20 2.28 2.33 1.93 6.85 0.19 3.09 0.10 0.91 1.03 2.37 Depreciation 6.21 5.97 3.85 5.15 4.66 5.03 5.67 5.78 5.92 5.19 5.79 PBT 11.41 -7.17 26.07 16.18 4.43 -30.21 28.92 47.03 13.25 7.09 5.25 Tax 2.99 -1.78 4.43 3.29 -0.21 -1.15 5.17 11.94 6.53 2.07 6.47 Tax Rate 26.21% 24.83% 16.99% 20.33% -4.74% 3.81% 17.88% 25.39% 49.28% 29.20% 33.03% PAT 8.42 -5.38 21.64 12.89 4.64 -29.06 23.75 35.10 6.72 5.02 13.12 PAT before Minority Interest 8.42 -5.38 21.64 12.89 4.64 -29.06 23.75 35.10 6.72 5.02 13.12 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 2.57% -1.38% 3.25% 2.66% 1.21% -14.67% 6.39% 7.07% 2.20% 3.26% 6.39% PAT Growth 31.36% - 67.88% 177.80% - - -32.34% 422.32% 33.86% -61.74% EPS 17.18 -10.98 44.16 26.31 9.47 -59.31 48.47 71.63 13.71 10.24 26.78

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Dec 24 Dec 23 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 201.15 211.39 192.35 180.29 175.26 207.38 190.95 157.77 151.95 150.70 Share Capital 4.94 4.94 4.94 4.94 4.94 4.94 4.94 4.94 4.94 4.94 Total Reserves 196.21 206.45 187.41 175.36 170.32 202.44 186.01 152.83 147.01 145.76 Non-Current Liabilities 31.70 40.31 15.68 10.06 9.02 10.01 17.60 42.87 -0.30 11.12 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 12.25 14.98 8.28 2.86 2.74 4.35 3.58 2.91 2.37 1.93 Current Liabilities 341.77 575.97 642.70 150.03 273.78 233.31 379.40 213.58 123.76 118.03 Trade Payables 144.53 319.30 277.65 72.77 113.90 91.32 82.99 54.88 36.34 61.55 Other Current Liabilities 182.83 249.00 360.28 71.44 151.13 132.54 289.21 152.59 81.13 44.91 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 14.41 7.67 4.77 5.82 8.76 9.45 7.20 6.11 6.29 11.57 Total Liabilities 574.62 827.67 850.73 340.38 458.06 450.70 587.95 414.22 275.41 279.85 Net Block 52.80 52.99 49.88 51.18 54.00 58.37 59.66 60.49 62.74 68.35 Gross Block 96.41 93.00 86.32 83.09 81.36 80.69 76.41 71.56 67.89 133.08 Accumulated Depreciation 43.61 40.01 36.45 31.91 27.35 22.32 16.76 11.07 5.15 64.73 Non Current Assets 146.96 177.21 91.19 100.68 71.52 108.02 91.86 80.30 81.15 83.20 Capital Work in Progress 4.79 0.72 1.55 0.66 0.34 0.84 0.74 1.76 0.41 1.14 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. 72.44 101.89 22.32 34.77 11.39 39.00 18.59 4.89 4.71 8.25 Other Non Current Assets 12.44 21.60 17.44 14.07 5.78 9.81 12.88 13.17 13.28 5.46 Current Assets 427.63 650.47 759.54 239.71 386.55 342.68 496.08 333.91 194.27 196.65 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 20.59 18.66 23.23 9.78 14.29 14.07 12.01 14.42 18.78 21.48 Sundry Debtors 195.88 209.64 133.50 120.45 127.65 77.85 107.82 90.15 40.95 122.35 Cash & Bank 62.53 130.46 118.51 47.55 35.02 58.60 116.77 153.09 66.14 4.53 Other Current Assets 148.64 11.89 3.55 17.54 209.59 192.16 259.49 76.26 68.40 48.29 Short Term Loans & Adv. 141.55 279.81 480.76 44.37 173.26 138.18 44.31 64.55 58.48 1.57 Net Current Assets 85.85 74.50 116.84 89.68 112.76 109.37 116.68 120.33 70.50 78.62 Total Assets 574.59 827.68 850.73 340.39 458.07 450.70 587.94 414.21 275.42 279.85

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Dec 24 Dec 23 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -66.08 17.06 70.81 26.35 -21.06 -57.90 -38.38 89.70 59.77 -9.62 PBT -7.17 26.07 16.18 4.43 -30.21 28.92 47.03 13.25 7.86 19.59 Adjustment 4.94 -0.94 -5.95 -2.26 11.15 -3.19 -8.04 2.80 -5.81 0.57 Changes in Working Capital -60.88 -4.39 63.51 25.06 -1.17 -83.46 -67.00 75.66 55.73 -24.54 Cash after chg. in Working capital -63.11 20.74 73.74 27.22 -20.23 -57.73 -28.00 91.72 57.78 -4.38 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.97 -3.69 -2.93 -0.88 -0.83 -0.16 -10.38 -2.02 1.99 -5.25 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 1.68 9.59 -7.44 -19.32 2.21 -0.21 26.47 -29.81 1.72 18.90 Net Fixed Assets -7.48 -5.85 -4.12 -2.05 -0.17 -4.38 -3.83 -5.02 65.92 -3.51 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 9.16 15.44 -3.32 -17.27 2.38 4.17 30.30 -24.79 -64.20 22.41 Cash from Financing Activity -4.60 -2.65 -1.02 -0.26 -2.74 -6.18 -2.40 -0.02 -0.01 -27.28 Net Cash Inflow / Outflow -69.00 24.00 62.35 6.76 -21.59 -64.28 -14.32 59.86 61.48 -18.00 Opening Cash & Equivalents 115.50 91.50 29.08 22.29 43.79 108.06 122.44 62.25 1.26 19.26 Closing Cash & Equivalent 46.51 115.50 91.50 29.08 22.29 43.79 108.06 122.44 62.25 1.26

Financial Ratios

Standalone

Right to Left

Description Dec 24 Dec 23 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 407.37 428.11 389.55 365.13 354.93 419.98 386.71 319.51 307.73 305.20 ROA -0.77% 2.58% 2.16% 1.16% -6.40% 4.57% 7.00% 1.95% 1.81% 4.21% ROE -2.61% 10.72% 6.92% 2.61% -15.19% 11.92% 20.13% 4.34% 3.32% 9.08% ROCE -2.37% 14.07% 9.72% 6.34% -15.69% 16.07% 27.03% 9.15% 5.37% 13.97% Fixed Asset Turnover 4.10 7.43 5.71 4.66 2.44 4.73 6.71 4.42 1.57 1.61 Receivable days 190.38 93.94 95.82 118.29 189.35 91.19 72.80 77.62 188.90 218.80 Inventory Days 18.43 11.47 12.46 11.48 26.13 12.81 9.72 19.66 46.57 37.11 Payable days 339.89 218.93 192.61 127.39 287.77 101.99 58.60 59.25 122.61 128.46 Cash Conversion Cycle -131.08 -113.52 -84.33 2.37 -72.28 2.01 23.92 38.03 112.86 127.44 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 -2.14 12.19 9.38 1.65 -160.55 10.37 490.94 15.56 7.88 9.25

Top Investors:

datta mahendra shah

jay mahendra shah

Annual Reports:

News Update:

John Cockerill India to acquire 100% stake in John Cockerill Metals International SA
20th Dec 2025, 12:31 PM

The company has executed a Share Purchase Agreement to acquire shareholding from John Cockerill SA
Read More
John Cockerill India secures contract from Godawari Power and Ispat
3rd Oct 2025, 12:59 PM

The contract is for engineering, design, manufacture, and supply of 6-Hi Reversible Cold Rolling Mill
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