sharesgurusharesguru
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
LoginSign Up
sharesguru
  • Home
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
  • Profile
  • Contact Us
LoginSign Up
sharesguru

Discover the joy of investing.

All the financial data and tools you need, at one place.

Navigation

  • Home
  • Stocks
  • Sectors

Tools

  • Ai Screener
  • Watchlists

Company

  • Contact

Legal

  • Privacy Policy
  • Terms of Service
Copyright © 2025 Knowtilus Technologies Pvt. Ltd.
SummaryLatest NewsSector ComparisonEarnings ReportRevenue & GrowthPeersIncome StatementBalance SheetCash Flow
COCKERILL logo

COCKERILL - JOHN COCKERILL INDIA LIMITED Share Price

Industrial Manufacturing
Sharesguru Stock Score

COCKERILL

19/100

High Scoring Large Cap stocks have outperformed low scoring stocks by 90% over last 4 years

₹4470.25+132.05(+3.04%)
Market Closed as of Apr 2, 2026, 15:30 IST
Pros

Smart Money: Smart money is taking extra interest in the stock as they increase their holdings.

Past Returns: Outperforming stock! In past three years, the stock has provided 46.5% return compared to 9.3% by NIFTY 50.

Buy Backs: Company has bought back it's stock in the past which is a good thing.

Balance Sheet: Reasonably good balance sheet.

Cons

Technicals: SharesGuru indicator is Bearish.

Momentum: Stock is suffering a negative price momentum. Stock is down -19.9% in last 30 days.

Price to Sales Ratio

Revenue (Last 12 mths)

Net Income (Last 12 mths)

Sharesguru Stock Score

COCKERILL

19/100

High Scoring Large Cap stocks have outperformed low scoring stocks by 90% over last 4 years

Valuation

Market Cap2.6 kCr
Price/Earnings (Trailing)214.7
Price/Sales (Trailing)7.28
EV/EBITDA117.57
Price/Free Cashflow35.81
MarketCap/EBT196.74
Enterprise Value2.5 kCr

Fundamentals

Revenue (TTM)366.63 Cr
Rev. Growth (Yr)-10.6%
Earnings (TTM)10.31 Cr
Earnings Growth (Yr)6.31%

Profitability

Operating Margin6%
EBT Margin3%
Return on Equity4.91%
Return on Assets1.5%
Free Cashflow Yield2.79%

Growth & Returns

Price Change 1W-1.4%
Price Change 1M-19.9%
Price Change 6M-30.2%
Price Change 1Y49.3%
3Y Cumulative Return46.5%
5Y Cumulative Return39.6%

Cash Flow & Liquidity

Cash Flow from Investing (TTM)-81.43 Cr
Cash Flow from Operations (TTM)158.54 Cr
Cash Flow from Financing (TTM)-2.1 Cr
Cash & Equivalents121.53 Cr
Free Cash Flow (TTM)153.01 Cr

Balance Sheet

Total Assets685.33 Cr
Total Liabilities475.19 Cr
Shareholder Equity210.14 Cr
Current Assets602.83 Cr
Current Liabilities452.73 Cr
Net PPE56.53 Cr
Inventory16.17 Cr
Goodwill0.00

Capital Structure & Leverage

Debt Ratio0.00
Debt/Equity0.00
Interest Coverage2.74
Interest/Cashflow Ops53.27

Dividend & Shareholder Returns

Dividend/Share (TTM)7
Dividend Yield0.16%
Shares Dilution (1Y)0.00%
Shares Dilution (3Y)0.00%
Pros

Smart Money: Smart money is taking extra interest in the stock as they increase their holdings.

Past Returns: Outperforming stock! In past three years, the stock has provided 46.5% return compared to 9.3% by NIFTY 50.

Buy Backs: Company has bought back it's stock in the past which is a good thing.

Balance Sheet: Reasonably good balance sheet.

Cons

Technicals: SharesGuru indicator is Bearish.

Momentum: Stock is suffering a negative price momentum. Stock is down -19.9% in last 30 days.

The Good, Bad and Ugly
Growth
Measures how quickly a company is expanding through metrics like revenue growth, earnings growth, and cash flow growth over time. Strong growth can indicate future potential.
Profitability
Shows how efficiently a company turns business activities into profit, using metrics like profit margins, return on equity (ROE), and return on assets (ROA).
Size
Indicates the company's market presence through metrics like market capitalization, total assets, and revenue. Size can influence stability and market influence.
Dilution Rank
Tracks how much the company's shares have increased or decreased over time. Lower dilution means existing shareholders maintain stronger ownership stakes.
Balance Sheet
Evaluates the company's financial health by analyzing assets, debts, and equity. A strong balance sheet indicates financial stability and flexibility.
Momentum
Measures the strength and speed of price movements, showing whether the stock is gaining or losing market favor over different time periods.
Technicals
Analyzes price patterns, trading volumes, and other market indicators to identify potential trading opportunities and market trends.
Smart Money
Tracks the investment activities of institutional investors, hedge funds, and other large financial players who often have deep research capabilities.
Insider Trading
Monitors buying and selling of company shares by executives, directors, and other insiders who may have unique insights into the company's prospects.

Investor Care

Dividend Yield0.16%
Dividend/Share (TTM)7
Shares Dilution (1Y)0.00%
Earnings/Share (TTM)20.89

Financial Health

Current Ratio1.33
Debt/Equity0.00

Technical Indicators

RSI (14d)42.74
RSI (5d)51.12
RSI (21d)37.54
MACD SignalSell
Stochastic Oscillator SignalHold
SharesGuru SignalSell
RSI SignalHold
RSI5 SignalHold
RSI21 SignalHold
SMA 5 SignalBuy
SMA 10 SignalSell
SMA 20 SignalSell
SMA 50 SignalSell
SMA 100 SignalSell

Summary of Latest Earnings Report from JOHN COCKERILL INDIA

Summary of JOHN COCKERILL INDIA's latest earnings call, featuring management's outlook on business performance, financial results, and analyst Q&A sessions that highlight key strategic initiatives and market challenges.

In the earnings conference call for the quarter and year ended December 31, 2025, management provided a strong positive outlook for John Cockerill India Limited (JCIL). Key highlights include:

  1. Strong Order Book: For fiscal year 2025, the company achieved order entries of INR 862 crores, significantly up from INR 300 crores the previous year. The order backlog now stands at approximately INR 11.9 billion, reflecting a 74% increase and the highest level of revenue visibility in years.

  2. Revenue Growth: The company reported revenue of INR 357 crores and a profit after tax of INR 10 crores, marking a return to profitability after a loss of INR 5 crores in 2024.

  3. Operational Improvements: EBIT improved to about 6% in 2025 from around -3% the previous year, driven by enhanced operational discipline and growth in value services. The company also maintained tight cost control, ensuring lean operations while growing its cash position from INR 62 crores to INR 226 crores.

  4. Dividend Announcement: Management recommended a dividend for 2025, signaling restored confidence in financial stability and a commitment to shareholder returns.

  5. Growth Roadmap: Management outlined five growth engines:

    • India's Steel Boom: Surging demand driven by infrastructure investment and automotive growth.
    • Record Order Book: High revenue visibility with major projects secured from leading steel producers.
    • Value Services Expansion: Focus on high-margin services contributing around 30% to total revenue, with expectations for continued growth.
    • Global Consolidation: Proposed acquisition of a US entity by December 31, 2026, enhancing global competitiveness.
    • Green Steel Technology: Focusing on innovations in steel manufacturing to meet decarbonization mandates.

Management's insights conclude that JCIL is no longer in a turnaround phase but is positioned for sustained growth, backed by financial strength and a proactive approach to market dynamics.

Question 1: What is the current market share of the company in the downstream steel capex in India, and how do you see it in the future? What about the market share globally?

Answer: I estimate our market share in India's downstream steel capex to be between 15% to 20%. We are seen as a leading value-for-money provider, evidenced by partnerships with major firms like Tata and JSW. Looking ahead, I anticipate the Indian market will continue to grow. Globally, while China focuses on differentiation through investment, Europe is getting ready for reinvestment, particularly after regulatory changes in 2026. The USA is also ramping up investments, signaling positive conditions ahead.

Question 2: After the consolidation, how do you see the upstream and downstream mix in the consolidated entity beyond 2026?

Answer: The consolidation allows us direct access to vital technologies previously external. We now access upstream technologies, like electrical arc furnaces through our partnership with SARRALLE. For downstream, technologies such as jet vapor deposition, which will contribute significantly to our order book and financials moving forward, will also be fully integrated into our offerings.

Question 3: What is the current service and spare part business as a percentage of total revenue, and what do you forecast for the future? Also, what about the debt profile?

Answer: Value services currently contribute about 30% of our metals' revenue, a record high. I expect this to grow in absolute value but fall to around 28% of total revenue in percentage terms next year, contributing significantly to profitability. Regarding debt, we are currently debt-free in India; however, some debt may arise from consolidating international entities, though specific details are not yet clear.

Question 4: Can you estimate consolidated revenues and EBITDA for 2025 on a pro forma basis?

Answer: If we had consolidated the business in 2025, revenue would be close to INR 2,000 crores. The EBITDA would be akin to what the Indian entity reports; however, I cannot disclose exact EBITDA figures at this time.

Question 5: Can you provide clarity on the current order book, and what order inflow do you expect this year?

Answer: Our current order backlog stands at INR 11.9 billion, representing our largest order book ever. We secured over INR 860 crores in orders for 2025 and project further increases in the backlog throughout this year, anticipating higher orders by the end of 2026.

Question 6: What is the typical order execution time for these contracts?

Answer: The typical execution time for our projects ranges from two to three years. Revenue recognition for each project occurs over an average span of three years, depending on the customer's specifics.

Question 7: What is the possible operating margin target for the consolidated entity in the next few years?

Answer: We are targeting double-digit profit margins within the next five years, enjoying increased absolute values as the consolidated entity matures and benefits from our recent restructuring and technology integration.

Share Holdings

Understand JOHN COCKERILL INDIA ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.

Holding Pattern

Share Holding Details

Shareholder NameHolding %
John Cockerill SA (formerly Cockerill Maintenance and Ingenierie SA)74.89%
DATTA MAHENDRA SHAH1.56%
JAY MAHENDRA SHAH1.47%
John Cockerill Global Business Services Private Limited (formerly John Cockerill Automation Private Limited)0.11%
Foreign Institutional Investor0%

Overall Distribution

Distribution across major stakeholders

Ownership Distribution

Distribution across major institutional holders

Is JOHN COCKERILL INDIA Better than it's peers?

Detailed comparison of JOHN COCKERILL INDIA against industry peers, highlighting key financial metrics, valuation ratios, and performance indicators to provide competitive context within the sector.

Ticker
Name
Mkt Cap
Revenue
Price %, 1M
Returns, 1Y
P/E
P/S
Rev 1-Yr
Inc 1-Yr
LTLarsen & Toubro4.97 LCr2.83 LCr-18.10%+5.60%30.541.76--
SIEMENSSiemens1.08 LCr18.09 kCr-14.20%-42.40%61.275.99--
BHELBharat Heavy Electricals86.36 kCr31.18 kCr-7.30%+16.70%105.982.77--
THERMAXThermax39.24 kCr10.63 kCr+4.60%-7.10%54.393.69--
KECKEC International13.98 kCr24.03 kCr-12.60%-31.60%20.520.58--

Sector Comparison: COCKERILL vs Industrial Manufacturing

Comprehensive comparison against sector averages

Comparative Metrics

COCKERILL metrics compared to Industrial

CategoryCOCKERILLIndustrial
PE214.70 38.73
PS7.282.97
Growth-41.5 %6.9 %
67% metrics above sector average
Key Insights
  • 1. COCKERILL is NOT among the Top 10 largest companies in Industrial Products.
  • 2. The company holds a market share of 0.5% in Industrial Products.
  • 3. In last one year, the company has had a below average growth that other Industrial Products companies.

Income Statement for JOHN COCKERILL INDIA

Standalone figures (in Rs. Crores)
Description(%) Q/QDec-2025Mar-2023Mar-2022Mar-2021Mar-2020Mar-2019
Revenue From Operations-26.1%358484383198371496
Other Income-49.8%9.03176.454.531621
Total Income-26.7%367500389203387518
Cost of Materials-52.7%160337265132209330
Employee Expense10.7%635750485954
Finance costs118.3%3.031.936.852.423.090.1
Depreciation and Amortization24.1%6.155.154.665.035.675.78
Other expenses25.3%1108856488279
Total Expenses-29%344484385233358471
Profit Before exceptional items and Tax46.7%23164.43-30.212947
Exceptional items before tax--11.4100000
Total profit before tax-33.3%11164.43-30.212947
Current tax187.8%1.360.59-0.0805.679.03
Deferred tax-177.6%-0.322.7-0.13-1.15-0.52.91
Total tax-98.3%1.043.29-0.21-1.155.1712
Total profit (loss) for period-25%10134.64-29.062435
Other comp. income net of taxes-176.2%-1.320.160.4-0.59-1.360.31
Total Comprehensive Income-33.4%8.99135.04-29.652235
Earnings Per Share, Basic-20.8%20.8926.118.8-58.8648.0971.08
Earnings Per Share, Diluted-20.8%20.8926.118.8-58.8648.0971.08
Description(%) Q/QDec-2025Sep-2025Jun-2025Mar-2025Jun-2024Mar-2024
Revenue From Operations5.2%10297827693147
Other Income16%2.672.442.571.351.491.75
Total Income6.1%10599857895149
Cost of Materials-30.4%3347423756100
Employee Expense18.2%141219191618
Finance costs194.4%1.670.290.650.420.530.46
Depreciation and Amortization1.8%1.561.551.531.511.551.33
Other expenses65.4%442719192225
Total Expenses8%9588827995144
Profit Before exceptional items and Tax-22.3%9.55122.32-1.02-0.024.71
Exceptional items before tax--11.4100000
Total profit before tax-126%-1.86122.32-1.02-0.024.71
Current tax-6400%0.350.990.0200.012.07
Deferred tax-463%-2.6320.58-0.270-0.98
Total tax-264%-2.2830.6-0.270.011.09
Total profit (loss) for period-107.3%0.428.921.72-0.75-0.033.62
Other comp. income net of taxes70.9%0.16-1.890.180.2300.17
Total Comprehensive Income-107%0.587.031.9-0.51-0.033.79
Earnings Per Share, Basic-100.8%0.8618.063.48-1.51-0.067.33
Earnings Per Share, Diluted-100.8%0.8618.063.48-1.51-0.067.33

Balance Sheet for JOHN COCKERILL INDIA

Standalone figures (in Rs. Crores)
Description(%) Q/QDec-2025Jun-2025Jun-2024Dec-2023Sep-2023Mar-2023
Cash and cash equivalents22.2%122100381169692
Total current financial assets26.5%555439455349626603
Inventories7.1%161521192023
Current tax assets15%6.996.210---
Total current assets24.4%603485521650752760
Property, plant and equipment12%575156535250
Capital work-in-progress-97.1%1.145.873.150.720.451.55
Investment property-129.2%04.430---
Total non-current financial assets-26.7%1216141139129
Total non-current assets-9.4%78868317715391
Total assets20.2%685570603828905851
Total non-current financial liabilities-41.2%11182724144.65
Provisions, non-current280.2%113.632.32153.088.28
Total non-current liabilities0%222230401716
Total current financial liabilities27.8%406318204560670635
Provisions, current60%4126224.71154.31
Current tax liabilities0%0.550.551.712.960.460.46
Total current liabilities31%453346362576687643
Total liabilities29.2%475368391616704658
Equity share capital0%4.944.944.944.944.944.94
Total equity3.5%210203212211201192
Total equity and liabilities20.2%685570603828905851

Cash Flow for JOHN COCKERILL INDIA

Standalone figures (in Rs. Crores)
Description(%) Q/QDec-2025Mar-2023Mar-2022Mar-2021Mar-2020Mar-2019
Finance costs-000.14---
Change in inventories123.7%4.42-13.444.5---
Depreciation24.1%6.155.154.66---
Unrealised forex losses/gains104.9%1.36-6.31-3.17---
Adjustments for interest income-39.8%6.029.341.02---
Net Cashflows from Operations121.9%1637427---
Income taxes paid (refund)70.5%4.292.930.88---
Net Cashflows From Operating Activities125.7%1597126---
Proceeds from sales of PPE-1%00.010.02---
Purchase of property, plant and equipment34%5.534.382.11---
Proceeds from sales of investment property-3.3900---
Purchase of intangible assets-0.2400---
Interest received-31.1%5.888.081.12---
Other inflows (outflows) of cash-607.9%-84.94-11.14-18.35---
Net Cashflows From Investing Activities-876.7%-81.43-7.44-19.32---
Payments of lease liabilities213.5%2.090.040.17---
Dividends paid-4850%0.010.98-0.03---
Interest paid-000.12---
Net Cashflows from Financing Activities-53.5%-2.1-1.02-0.26---
Effect of exchange rate on cash eq.-6.5%0.010.070.04---
Net change in cash and cash eq.21.3%75626.8---

Important Disclosure & Data Context

This is an informational page just to provide a quick 'first look' at the stock. You must do your own deeper research. Know your risk appetite. Consult a SEBI-registered financial advisor before making any investment decisions.

Performance Comparison

COCKERILL vs Industrial (2022 - 2026)

COCKERILL leads the Industrial sector while registering a 23.4% growth compared to the previous year.