John Cockerill India Limited COCKERILL NSEINFRA
John Cockerill India Limited engages in design, engineering, manufacturing, and installation of cold rolling mill complexes, processing lines, and chemical and thermal treatment in India, Belgium, Spain, and internationally. It also provides continuous annealing and galvanizing lines, color coating lines, tension levelling lines, skin pass mills, acid regeneration plants, electrolytic cleaning lines, wet flux lines, and pickling lines for ferrous and non-ferrous industries. The company was formerly known as CMI FPE Limited and changed its name to John Cockerill India Limited in June 2020. John Cockerill India Limited was incorporated in 1986 and is headquartered in Navi Mumbai, India. John Cockerill India Limited is a subsidiary of John Cockerill SA.
READ MORE ›Market & Price
Valuation
Profitability & Returns
Balance Sheet & Liquidity
Ownership
Financial Snapshot
Growth (CAGR)
PROS
- Profit CAGR of 30.5% over 5 years.
CONS
- Trading at a high P/E of 169.5.
- Revenue declined at -1.4% CAGR over 5 years.
* The pros and cons are auto-generated from financial metrics.
Price Chart
Technical Trend
Computed from daily close history using EMA cross, slope, and RSI signals.
Note: intraday data is not stored locally. “Hourly” uses the most recent 10 daily candles as a short-term proxy.
Fundamental Growth
No fundamental data available for this stock.
Figures from the latest reported periods. CAGR is computed across the displayed window (quarterly CAGR is annualised assuming 4 quarters per year).
Peer comparison
Peer companies in the same sector (Industrials).
| # | Name | CMP ₹ | P/E | Mkt Cap | Div Yld % | ROCE % | ROE % | Rev CAGR 5Y % | Profit CAGR 5Y % |
|---|---|---|---|---|---|---|---|---|---|
| 1 | COCKERILL John Cockerill India Limited NSEINFRA | 7,076.50 | 169.50 | - | - | 6.19% | - | -1.35% | 30.51% |
| 2 | LT Larsen & Toubro Limited NIFTY50NSEAIINFRA | 4,076.50 | 34.84 | ₹5.61 L Cr | 0.93% | 14.55% | 16.95% | 16.09% | 15.38% |
| 3 | ADANIPORTS Adani Ports and Special Economic Zone Limited NIFTY50NSEINFRA | 1,804.60 | 30.96 | ₹4.16 L Cr | 0.42% | 11.02% | 15.59% | 22.93% | 34.11% |
| 4 | HAL Hindustan Aeronautics Limited NSEAIDEFENCEINFRAPSU | 4,303.80 | 31.55 | ₹2.88 L Cr | 1.16% | 13.80% | 23.98% | 7.87% | 16.08% |
| 5 | POWERINDIA Hitachi Energy India Limited NIFTY_MIDNSEINFRA | 38,445.00 | 172.41 | ₹1.71 L Cr | 0.02% | 24.92% | 21.04% | 22.24% | 119.12% |
| 6 | INDIGO InterGlobe Aviation Limited NSEINFRA | 4,405.00 | - | ₹1.70 L Cr | 0.24% | 15.53% | - | 44.12% | 72.60% |
| 7 | CUMMINSIND Cummins India Limited NSEINFRA | 5,881.00 | 68.97 | ₹1.63 L Cr | 1.12% | 34.95% | 29.45% | 16.07% | 24.35% |
| 8 | CGPOWER CG Power and Industrial Solutions Limited NSEINFRA | 917.45 | 118.99 | ₹1.44 L Cr | 0.14% | 19.35% | 19.56% | 21.67% | 7.81% |
| 9 | POLYCAB Polycab India Limited NIFTY_MIDNSEAIINFRA | 9,477.50 | 53.48 | ₹1.43 L Cr | 0.37% | 30.44% | 24.58% | 26.57% | 28.11% |
Quarterly Results
Figures in INR.
| Metric | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Revenue | 72.34 Cr | 220.90 Cr | 82.12 Cr | 96.98 Cr | 102.07 Cr | 344.52 Cr |
| Cost of Revenue | 40.54 Cr | 99.86 Cr | 42.66 Cr | 46.39 Cr | 33.85 Cr | 154.31 Cr |
| Gross Profit | 31.80 Cr | 121.04 Cr | 39.45 Cr | 50.60 Cr | 68.22 Cr | 190.21 Cr |
| Operating Expenses | 33.90 Cr | 125.01 Cr | 39.06 Cr | 40.83 Cr | 59.67 Cr | 188.57 Cr |
| Operating Income | -2.10 Cr | -3.97 Cr | 39.77 L | 9.77 Cr | 8.55 Cr | 1.64 Cr |
| EBITDA | 63.85 L | 4.64 Cr | 4.50 Cr | 13.75 Cr | 1.37 Cr | 16.67 Cr |
| Interest Expense | 83.71 L | 4.35 Cr | 65.06 L | 28.76 L | 1.67 Cr | 7.03 Cr |
| Pretax Income | -1.81 Cr | -2.18 Cr | 2.32 Cr | 11.92 Cr | -1.86 Cr | 6.36 Cr |
| Tax Provision | -33.99 L | 72.89 L | 59.77 L | 3.00 Cr | -2.28 Cr | -99.64 L |
| Net Income | -1.47 Cr | -2.91 Cr | 1.72 Cr | 8.92 Cr | 42.11 L | 7.36 Cr |
| Diluted EPS | -2.99 | -5.90 | 3.48 | 18.06 | 0.86 | 14.91 |
Profit & Loss (Annual)
Figures in INR.
| Metric | Mar 2022 | Mar 2023 | Dec 2024 | Dec 2025 |
|---|---|---|---|---|
| Revenue | 372.52 Cr | 479.64 Cr | 388.73 Cr | 357.59 Cr |
| Cost of Revenue | 279.75 Cr | 370.08 Cr | 244.68 Cr | 161.77 Cr |
| Gross Profit | 92.77 Cr | 109.56 Cr | 144.05 Cr | 195.82 Cr |
| Operating Expenses | 83.43 Cr | 105.19 Cr | 153.81 Cr | 179.06 Cr |
| Operating Income | 9.34 Cr | 4.37 Cr | -9.76 Cr | 16.76 Cr |
| EBITDA | 9.26 Cr | 21.37 Cr | 1.09 Cr | 20.54 Cr |
| Interest Expense | 17.11 L | 4.33 L | 2.28 Cr | 3.03 Cr |
| Pretax Income | 4.43 Cr | 16.18 Cr | -7.17 Cr | 11.35 Cr |
| Tax Provision | -21.10 L | 3.29 Cr | -1.78 Cr | 1.04 Cr |
| Net Income | 4.64 Cr | 12.89 Cr | -5.38 Cr | 10.31 Cr |
| Diluted EPS | 9.40 | 26.10 | -10.90 | 20.89 |
Compounded Sales Growth
| 5 Years: | -1.35% |
| 1 Year: | 350.80% |
Compounded Profit Growth
| 5 Years: | 30.51% |
| 1 Year: | - |
Stock Price Performance
| 1 Year: | +34.09% |
| 6 Months: | - |
| 3 Months: | - |
| 1 Month: | +36.76% |
Balance Sheet (Annual)
Figures in INR.
| Metric | Mar 2022 | Mar 2023 | Dec 2024 | Dec 2025 |
|---|---|---|---|---|
| Total Assets | 340.39 Cr | 850.74 Cr | 578.07 Cr | 685.33 Cr |
| Current Assets | 239.71 Cr | 759.54 Cr | 427.66 Cr | 600.23 Cr |
| Cash & Equivalents | 29.08 Cr | 91.50 Cr | 46.51 Cr | 121.53 Cr |
| Inventory | 9.78 Cr | 23.23 Cr | 20.59 Cr | 16.17 Cr |
| Receivables | 120.45 Cr | 133.50 Cr | 195.88 Cr | 221.26 Cr |
| Total Liabilities | 160.09 Cr | 658.39 Cr | 376.92 Cr | 475.19 Cr |
| Current Liabilities | 150.03 Cr | 642.70 Cr | 341.77 Cr | 452.73 Cr |
| Long Term Debt | - | - | - | - |
| Total Debt | 2.32 L | 21.68 L | 4.59 Cr | 5.32 Cr |
| Total Equity | 180.29 Cr | 192.35 Cr | 201.15 Cr | 210.14 Cr |
| Shares Outstanding | 49.38 L | 49.38 L | 49.38 L | 49.38 L |
Cash Flows (Annual)
Figures in INR.
| Metric | Mar 2022 | Mar 2023 | Dec 2024 | Dec 2025 |
|---|---|---|---|---|
| Operating Cash Flow | 26.35 Cr | 70.81 Cr | -66.08 Cr | 158.54 Cr |
| Investing Cash Flow | -19.32 Cr | -7.44 Cr | 1.68 Cr | -81.43 Cr |
| Financing Cash Flow | -26.01 L | -1.02 Cr | -4.60 Cr | -2.10 Cr |
| Capital Expenditure | -2.11 Cr | -4.38 Cr | -10.89 Cr | -5.77 Cr |
| Free Cash Flow | 24.23 Cr | 66.43 Cr | -76.97 Cr | 152.77 Cr |
| Net Change in Cash | 6.76 Cr | 62.35 Cr | -69.00 Cr | 75.00 Cr |
Ratios (Annual)
Figures in %.
| Metric | Mar 2022 | Mar 2023 | Dec 2024 | Dec 2025 |
|---|---|---|---|---|
| Gross Margin % | 24.9% | 22.8% | 37.1% | 54.8% |
| Operating Margin % | 2.5% | 0.9% | -2.5% | 4.7% |
| Net Margin % | 1.2% | 2.7% | -1.4% | 2.9% |
| ROE % | 2.6% | 6.7% | -2.7% | 4.9% |
| ROCE % | 4.9% | 2.1% | -4.1% | 7.2% |
Shareholding Pattern
Analyst View
Analyst aggregate. Targets and ratings update periodically; not investment advice.
Latest News
Recent headlines for COCKERILL