John Cockerill India Ltd

•

johncockerillindia.comBSE: 500147NSE: COCKERILL

Market Cap₹ 3,997 Cr.

Current Price

High / Low₹ 10,872 / 5,015

Stock P/E339.6

Book Value₹ 424

Price to Book19.64

Dividend Yield0.09 %

ROCE9.7 %

ROE6.9 %

Face Value₹ 10

Add ratio to table

ABOUT

KEY POINTS

Revenue Breakup Mar 2011 • India: 70.3% • Overseas: 29.7%

AI Sector View

AI GENERATED

Capital Goods

Buy

Capital goods is supported by strong public capex and still-expansionary industrial activity. Capital expenditure rose 66% YoY (2026-06), GST collections grew 8% YoY (2026-07), and the core industries Overall Index increased 5.4% YoY (2026-07). E-way bills slowed to 6% YoY (2026-07) and sector FPI flows show INR -9697 crore net outflow over 3 months to 2026-08-31, but the investment cycle and fiscal impulse remain favorable.

Confidence

72%

View full sector analysis →

PROS

Company is almost debt free
Company generates healthy free cash flow

CONS

A large part of profit comes from other income (116.9% of PBT)
Company has a low return on equity of -1.9% over last 3 years
Company has a low return on capital employed of 0.1%
Poor cash conversion - profits are not backed by operating cash flow (CFO/PAT -6.60x)
Promoter holding has decreased over last 2 years: -4.6pp

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

Capital GoodsCapital GoodsEngineering - Industrial Equipments

Part ofNIFTY 50 NIFTY 500 NIFTY LARGEMIDCAP 250 NIFTY 100 NIFTY 200

S.No.	Name
1.	BHEL	421.50	60.34	146768.97	0.33	376.71	182.70	7697.72	40.29	9.24	6.69
2.	INDOMIM	947.70	87.83	46861.96	0.62	2401.22	—	12187.42	—	24.48	33.36
3.	THERMAX	3623.50	72.77	43176.29	0.55	21.79	-85.61	2302.73	7.09	15.85	2.98
4.	HONAUT	35564.65	57.06	31444.57	0.31	150.70	20.95	1204.40	1.80	17.04	14.32
5.	JYOTICNC	1018.20	71.98	23156.22	0.00	57.14	-19.99	508.47	23.97	23.88	21.40
6.	INOXINDIA	2230.95	79.60	20284.35	0.09	58.07	-4.98	370.79	9.18	33.54	20.46
7.	AZAD	2869.20	133.33	18529.79	0.00	35.16	19.46	172.60	25.90	12.04	37.29
8.	TRITURBINE	569.00	53.79	18088.42	0.75	51.10	-20.65	442.70	19.23	35.95	11.59
9.	LLOYDSENGG	83.06	57.60	12882.93	0.30	682.30	2172.06	5271.50	2329.15	17.99	15.04
10.	TEGA	1606.65	571.27	12070.39	0.12	-108.25	-406.36	1723.44	383.99	8.37	3.27
11.	KRN	1627.05	109.86	10650.42	0.00	32.90	164.84	252.32	118.87	16.06	19.44
12.	COCKERILL	8040.00	339.57	3997.46	0.09	-31.37	—	298.56	35.16	9.72	-8.97

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	221	192	254	147	93	76	72	76	82	97	102	200	149
	214	185	241	142	93	85	73	77	80	86	92	195	158
Operating Profit	7	6	13	5	1	-9	-0	-0	2	11	10	5	-9
OPM %	3.25%	3.21%	5.01%	3.23%	0.62%	-11.36%	-0.66%	-0.59%	2.35%	11.66%	9.90%	2.35%	-6.13%
	1	3	3	2	1	1	1	1	3	2	-9	0	2
Interest	1	0	1	0	1	0	1	0	1	0	2	5	4
Depreciation	1	1	1	1	2	1	2	2	2	2	2	2	2
Profit before Tax	6	7	13	5	-0	-10	-2	-1	2	12	-2	10	-7
Tax %	25.04%	5.42%	20.00%	23.14%	-50.00%	25.37%	18.78%	26.47%	25.86%	25.17%	122.58%	29.19%	35.45%
Net Profit	4	7	10	4	-0	-8	-1	-1	2	9	0	7	-5
	8.78	14.15	20.89	7.33	-0.06	-15.18	-2.99	-1.51	3.48	18.06	0.86	14.19	-9.27

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
	443	219	205	154	305	496	372	198	383	484	548
	473	230	229	157	307	467	351	226	373	479	531
Operating Profit	-30	-11	-24	-4	-1	29	21	-28	9	4	17
OPM %	-6.83%	-5.06%	-11.46%	-2.28%	-0.47%	5.91%	5.52%	-14.20%	2.48%	0.90%	3.10%
	19	30	51	17	22	24	17	3	6	19	-4
Interest	7	4	2	1	1	0	3	0	7	2	11
Depreciation	8	7	6	5	6	6	6	5	5	5	6
Profit before Tax	-26	8	20	7	13	47	29	-30	4	16	13
Tax %	14.30%	-19.47%	33.02%	29.22%	49.29%	25.38%	17.88%	3.80%	-4.76%	20.35%	8.52%
Net Profit	-22	9	13	5	7	35	24	-29	5	13	12
EPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-58.86	9.40	26.10	—
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	29.39%	14.07%	10.40%	0.00%	21.28%	19.16%	—

COMPOUNDED SALES GROWTH

10 Years:: -1%
5 Years:: 10%
3 Years:: 9%

COMPOUNDED PROFIT GROWTH

10 Years:: —
5 Years:: 14%
3 Years:: -18%

STOCK PRICE CAGR

10 Years:: —
5 Years:: —
3 Years:: —
1 Year:: —

RETURN ON EQUITY

10 Years:: 3%
5 Years:: 5%
3 Years:: -2%
Last Year:: 7%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Equity Capital	5	5	5	5	5	5	5	5	5	5
	123	134	146	147	153	186	202	170	175	187
	39	35	13	2	41	12	4	6	7	5
Trade Payables	90	61	62	36	55	83	91	114	73	278
	134	109	55	85	161	302	148	163	80	376
Total Liabilities	391	343	280	275	414	588	451	458	340	851
	61	71	68	63	60	60	58	54	51	50
Capital Work in Progress	6	1	1	0	2	1	1	0	1	2
	15	22	21	19	14	12	14	14	10	23
	0	0	0	0	0	0	0	0	0	0
Cash & Bank	11	27	5	66	153	117	59	35	48	119
	298	223	184	127	184	399	319	354	231	658
Total Assets	391	343	280	275	414	588	451	458	340	851

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
	31	27	-4	58	92	-28	-58	-20	27	74
Cash from Investing	-1	-3	19	2	-30	26	-0	2	-19	-7
Cash from Financing	-39	-11	-27	-0	-0	-2	-6	-3	-0	-1
	-4	17	-18	61	60	-14	-64	-22	7	62

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023

Shareholding Pattern

Numbers in percentages

	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	75.00	75.00	75.00	75.00	75.00	75.00	70.44	70.44	70.44
	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.32
	0.08	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.11
Government	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	24.90	24.98	24.98	24.98	24.98	24.98	29.54	29.54	29.12

Documents

Corporate disclosures, annual reports, credit ratings, and concall transcripts

No announcements filed.

News

Recent coverage and analyst commentary for COCKERILL

Loading news…

🤖

AI Stock Analyst

John Cockerill India Ltd

🔒

Sign in to Chat with AI

✨ Sign In to Chat

Free 5nance Account

Name

BHEL

421.50

60.34

146768.97

0.33

376.71

182.70

7697.72

40.29

9.24

6.69

INDOMIM

947.70

87.83

46861.96

0.62

2401.22

—

12187.42

—

24.48

33.36

THERMAX

3623.50

72.77

43176.29

0.55

21.79

-85.61

2302.73

7.09

15.85

2.98

HONAUT

35564.65

57.06

31444.57

0.31

150.70

20.95

1204.40

1.80

17.04

14.32

JYOTICNC

1018.20

71.98

23156.22

0.00

57.14

-19.99

508.47

23.97

23.88

21.40

INOXINDIA

2230.95

79.60

20284.35

0.09

58.07

-4.98

370.79

9.18

33.54

20.46

AZAD

2869.20

133.33

18529.79

0.00

35.16

19.46

172.60

25.90

12.04

37.29

TRITURBINE

569.00

53.79

18088.42

0.75

51.10

-20.65

442.70

19.23

35.95

11.59

LLOYDSENGG

83.06

57.60

12882.93

0.30

682.30

2172.06

5271.50

2329.15

17.99

15.04

TEGA

1606.65

571.27

12070.39

0.12

-108.25

-406.36

1723.44

383.99

8.37

3.27

KRN

1627.05

109.86

10650.42

0.00

32.90

164.84

252.32

118.87

16.06

19.44

COCKERILL

8040.00

339.57

3997.46

0.09

-31.37

—

298.56

35.16

9.72

-8.97

Jun 2023

Sep 2023

Dec 2023

Mar 2024

Jun 2024

Sep 2024

Dec 2024

Mar 2025

Jun 2025

Sep 2025

Dec 2025

Mar 2026

Jun 2026

221

192

254

147

102

200

149

214

185

241

142

195

158

Operating Profit

-9

-0

-9

OPM %

3.25%

3.21%

5.01%

3.23%

0.62%

-11.36%

-0.66%

-0.59%

2.35%

11.66%

9.90%

2.35%

-6.13%

-9

Interest

Depreciation

Profit before Tax

-0

-10

-2

-1

-2

-7

Tax %

25.04%

5.42%

20.00%

23.14%

-50.00%

25.37%

18.78%

26.47%

25.86%

25.17%

122.58%

29.19%

35.45%

Net Profit

-0

-8

-1

-5

8.78

14.15

20.89

7.33

-0.06

-15.18

-2.99

-1.51

3.48

18.06

0.86

14.19

-9.27

Mar 2014

Mar 2015

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

TTM

443

219

205

154

305

496

372

198

383

484

548

473

230

229

157

307

467

351

226

373

479

531

Operating Profit

-30

-11

-24

-4

-1

-28

OPM %

-6.83%

-5.06%

-11.46%

-2.28%

-0.47%

5.91%

5.52%

-14.20%

2.48%

0.90%

3.10%

-4

Interest

Depreciation

Profit before Tax

-26

-30

Tax %

14.30%

-19.47%

33.02%

29.22%

49.29%

25.38%

17.88%

3.80%

-4.76%

20.35%

8.52%

Net Profit

-22

-29

EPS

0.00

-58.86

9.40

26.10

—

Dividend Payout %

0.00%

29.39%

14.07%

10.40%

0.00%

21.28%

19.16%

—

Mar 2014

Mar 2015

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Equity Capital

123

134

146

147

153

186

202

170

175

187

Trade Payables

114

278

134

109

161

302

148

163

376

Total Liabilities

391

343

280

275

414

588

451

458

340

851

Capital Work in Progress

Cash & Bank

153

117

119

298

223

184

127

184

399

319

354

231

658

Total Assets

391

343

280

275

414

588

451

458

340

851

Mar 2014

Mar 2015

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

-4

-28

-58

-20

Cash from Investing

-1

-3

-30

-0

-19

-7

Cash from Financing

-39

-11

-27

-0

-2

-6

-3

-0

-1

-4

-18

-14

-64

-22

Mar 2014

Mar 2015

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Jun 2024

Sep 2024

Dec 2024

Mar 2025

Jun 2025

Sep 2025

Dec 2025

Mar 2026

Jun 2026

75.00

70.44

0.02

0.32

0.08

0.00

0.11

Government

0.00

24.90

24.98

29.54

29.12

John Cockerill India Ltd

AI Sector View

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Corporate actions

Cash Flows

Ratios

Shareholding Pattern

Documents

News

Sign in to Chat with AI

John Cockerill India Ltd

AI Sector View

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Corporate actions

Cash Flows

Ratios

Shareholding Pattern

Documents

News

Sign in to Chat with AI