John Cockerill India Limited

Capital Goods · Industrial Manufacturing

NSE: COCKERILL BSE: 500147

₹7966.50

Sept. 30, 2026 · NSE · nse_bhavcopy

Peers in Industrial Manufacturing

The largest companies in the same industry by market cap. This company ranks #29 of 140. PE, ROE, 1Y return and scores come from the daily/weekly precomputed snapshot.

Company	Market cap (₹ Cr)	PE (TTM)	ROE	1Y return	Div. yield	Quality	Valuation	Momentum
Mazagon Dock Shipbuilders Limited	85,234	33.7	27.6%	-25.6%	—	92	3	9
Aditya Infotech Limited	45,331	144.6	19.6%	189.1%	0.04%	79	0	86
Cochin Shipyard Limited	34,595	58.5	12.2%	-29.4%	—	78	1	12
Syrma SGS Technology Limited	34,380	102.2	11.3%	121.7%	0.08%	70	33	89
Honeywell Automation India Limited	29,584	53.7	11.8%	-7.0%	0.33%	68	0	62
Jyoti CNC Automation Limited	23,649	58.2	16.8%	18.4%	—	80	6	52
Kaynes Technology India Limited	23,469	84.7	7.6%	-51.1%	—	50	7	49
LMW Limited	18,014	92.2	4.6%	16.2%	0.21%	68	0	29
John Cockerill India Limited (this stock)	3,934	334.2	0.8%	—	—	43	29	73

Valuation multiples

Current only. Market cap is the whole company's; sales/EBITDA are trailing-twelve-month standalone; debt and cash come from the latest filed standalone balance sheet (Dec. 31, 2025). EBITDA = PBT + interest + depreciation.

Enterprise value

₹3,812 Cr

EV / EBITDA

125.4x

EV / Sales

6.95x

Market cap / Sales

7.17x

Earnings yield

0.30%

Quarterly Financials

Download CSV

Standalone Consolidated

↑ Positive

Quarterly Revenue

Jun 2026 quarterly revenue is Rs 151 Cr, up 78.6% YoY.

Period end	Revenue (₹ Cr)	PBT (₹ Cr)	Net profit (₹ Cr)	Basic EPS
June 30, 2026	149	-7	—	₹-9.2700
March 31, 2026	200	10	7	₹14.1900
Dec. 31, 2025	102	-2	—	₹0.8600
Sept. 30, 2025	97	12	9	₹18.0600
June 30, 2025	82	2	2	₹3.4800
March 31, 2025	76	-1	—	₹-1.5100
Dec. 31, 2024	72	-2	-1	₹-2.9900
Sept. 30, 2024	76	-10	-7	₹-15.1800
June 30, 2024	93	-0	-0	₹
March 31, 2024	147	5	4	₹7.3300
Dec. 31, 2023	254	13	10	₹20.8900
Sept. 30, 2023	192	7	7	₹14.1500
June 30, 2023	221	6	4	₹8.7800

Quarterly income statement (standalone, ₹ Cr)

Indicator	Jun 26	Mar 26	Dec 25	Sep 25	Jun 25	Mar 25	Dec 24	Sep 24	Jun 24	Mar 24	Dec 23	Sep 23	Jun 23
Total income (before exceptional items)	151	203	105	99	85	78	73	77	95	149	256	195	222
Operating revenue	149	200	102	97	82	76	72	76	93	147	254	192	221
Other income	2	3	3	2	3	1	1	1	1	2	3	3	1
Operating expenses	153	189	92	86	80	77	73	85	93	142	241	185	214
Operating profit	-3	11	10	11	2	-0	-0	-9	1	5	13	6	7
Operating profit margin	-2.3%	5.7%	9.9%	11.7%	2.4%	-0.6%	-0.7%	-11.4%	0.6%	3.2%	5.0%	3.2%	3.2%
Depreciation	2	2	2	2	2	2	2	1	2	1	1	1	1
Interest	4	5	2	0	1	0	1	0	1	0	1	0	1
Exceptional items, gain / (loss)	—	2	-11	—	—	—	—	—	—	—	—	—	—
Profit before tax	-7	10	-2	12	2	-1	-2	-10	-0	5	13	7	6
Tax	-3	3	-2	3	1	-0	-0	-3	0	1	3	0	1
Net profit	—	7	—	9	2	—	-1	-7	-0	4	10	7	4
EPS	-9.27	14.19	0.86	18.06	3.48	-1.51	-2.99	-15.18	—	7.33	20.89	14.15	8.78
Net profit (TTM)	—	—	—	—	—	—	-5	6	21	25	31	32	23
EPS (TTM)	23.84	36.59	20.89	17.04	-16.20	—	—	—	—	51.15	63.66	65.83	45.71

Total income excludes exceptional items, which are shown on their own row. Trendlyne and Screener fold exceptional items into revenue or other income, so their totals differ from this table by exactly that row.

Annual Financials

Annual income statement (standalone, ₹ Cr; CAGR to the latest year)

Indicator	CAGR 3Y	CAGR 5Y	Dec 25	Dec 24	Dec 23	Dec 22	Dec 21	Dec 20	Dec 19	Dec 18	Dec 17	Dec 16
Total income (before exceptional items)	-0.3%	12.0%	367^†	394^†	869^†	370^†	384^†	208^†	442^†	475^†	292^†	189^†
Operating revenue	0.3%	12.8%	358^†	389^†	859^†	354^†	381^†	196^†	432^†	449^†	274^†	178^†
Other income	—	—	9^†	5^†	10^†	16^†	3^†	12^†	10^†	26^†	18^†	12^†
Operating expenses	—	—	335^†	393^†	822^†	358^†	380^†	217^†	408^†	423^†	268^†	179^†
Operating profit	—	—	23^†	-4^†	37^†	-4^†	2^†	-21^†	25^†	26^†	6^†	-2^†
Operating profit margin	—	—	6.4%^†	-1.0%^†	4.3%^†	-1.1%^†	0.4%^†	-10.5%^†	5.7%^†	5.9%^†	2.2%^†	-0.9%^†
Depreciation	—	—	6^†	6^†	6^†	5^†	5^†	5^†	6^†	6^†	5^†	6^†
Interest	—	—	3^†	2^†	2^†	7^†	2^†	3^†	3^†	2^†	1^†	1^†
Exceptional items, gain / (loss)	—	—	-11^†	0^†	0^†	0^†	0^†	0^†	0^†	0^†	0^†	14^†
Profit before tax	169.2%	—	11^†	-7^†	39^†	1^†	-2^†	-17^†	26^†	45^†	18^†	16^†
Tax	—	—	1^†	-2^†	8^†	-0^†	0^†	-1^†	1^†	16^†	7^†	—
Net profit	—	—	—	-5^†	31^†	1^†	-2^†	-16^†	25^†	29^†	11^†	11^†
EPS	153.0%	—	20.89^†	—	63.66^†	1.29^†	-3.78^†	-31.54^†	50.02^†	—	—	—

^† Derived: the sum of that fiscal year's four quarterly filings (a real annual filing is used wherever one exists). Checked against filed annual figures, the sum lands within 0.5% for about 94% of company-years.

Annual ratios (standalone)

Ratio	Dec 25	Dec 24	Dec 23	Dec 22	Dec 21	Dec 20	Dec 19	Dec 18	Dec 17	Dec 16
Operating margin	6.4%^†	-1.0%^†	4.3%^†	-1.1%^†	0.4%^†	-10.5%^†	5.7%^†	5.9%^†	2.2%^†	-0.9%^†
EBIT margin	4.0%^†	-1.3%^†	4.9%^†	2.2%^†	0.0%^†	-7.1%^†	6.8%^†	10.3%^†	6.8%^†	9.9%^†
PBT margin	3.2%^†	-1.8%^†	4.6%^†	0.2%^†	-0.5%^†	-8.6%^†	6.0%^†	9.9%^†	6.4%^†	9.2%^†
Net margin	—	-1.4%^†	3.7%^†	0.2%^†	-0.5%^†	-7.9%^†	5.7%^†	6.4%^†	3.9%^†	6.3%^†
Interest coverage	4.74x^†	-2.14x^†	16.70x^†	1.08x^†	-0.02x^†	-4.84x^†	9.31x^†	26.89x^†	17.38x^†	14.37x^†
Dividend payout	—	—	—	—	—	—	—	—	—	—
Earnings retention	—	—	—	—	—	—	—	—	—	—
Current ratio	1.33x	—	—	—	—	—	—	—	—	—
Quick ratio	1.30x	—	—	—	—	—	—	—	—	—
Debt to equity	0.00x	—	—	—	—	—	—	—	—	—
Return on equity	—	—	—	—	—	—	—	—	—	—
Return on assets	—	—	—	—	—	—	—	—	—	—
Return on capital employed	6.2%^†	—	—	—	—	—	—	—	—	—
Asset turnover	0.52x^†	—	—	—	—	—	—	—	—	—

Margins and asset turnover use operating revenue (interest earned for banks, excluding other income), not total income. Liquidity, leverage and return ratios need a filed standalone balance sheet, which exists only for recent years; returns use year-end equity/assets. Dividend payout is shown only for companies with a dividend record. † = built from a summed fiscal year.

Revenue Mix

Data unavailable.

Cash Flow

Year ended	Operating (₹ Cr)	Investing (₹ Cr)	Financing (₹ Cr)	Capex (₹ Cr)	Free Cash Flow (₹ Cr)
Dec. 31, 2025	159	-81	-2	6	153

Balance Sheet (standalone)

Year ended	Total Assets (₹ Cr)	Total Equity (₹ Cr)	Reserves (₹ Cr)	Borrowings, Current (₹ Cr)	Borrowings, Non-current (₹ Cr)	Current Assets (₹ Cr)	Current Liabilities (₹ Cr)	Cash & Equivalents (₹ Cr)	Net Block (₹ Cr)	Inventory (₹ Cr)
Dec. 31, 2025	685	210	205	0	0	603	453	122	57	16

Financial charts

Trend charts drawn from the standalone income-statement and ratio tables above (oldest year on the left); a gap means that period has no figure. Annual years marked † in the tables are derived from four quarters.