SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

John Cockerill India Ltd (COCKERILL)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 500147 NSE: COCKERILL Engineering - Industrial Equipments | Small Cap | John Cockerill India Share Price

₹10,029.05 369.15 (3.82%)

As on 12-Jun'26 16:59

John Cockerill India Ltd (COCKERILL)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 500147 NSE: COCKERILL Engineering - Industrial Equipments | Small Cap | John Cockerill India Share Price

₹10,029.05 369.15 (3.82%)

As on 12-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹4,952 Cr.
Current Price
₹10,029.1
52-Week Low / High
₹3,150 / 10,846
TTM EPS
₹36.6
TTM Sales
₹481 Cr.
Book Value per Share
₹439.8
P/E Ratio
274.13
Higher than its 5-year historical median
Industry PE
55.7
Price to Book (P/B)
22.81
Higher than its 5-year historical median
Price to Sales (P/S)
10.29
Higher than its 5-year historical median
EV/EBITDA
104.45
Higher than its 5-year historical median
Dividend Yield
0.13%
Profitability Efficiency
Return on Equity (ROE)
5.02%
Underperforms industry median
Return on Capital Employed (ROCE)
7.00%
Underperforms industry median
Return on Assets (ROA)
1.64%
Operating Profit Margin
7.2%
Net Profit Margin
2.88%
Gross Profit Margin
8.1%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
-8.01%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
70.44%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹212 Cr.
Equity
₹4.9 Cr.
Face Value
₹10
All Time Low / High
₹10.75 / 10846.15

John Cockerill India stock performance

Key Ratios
mw4me loader

Check Before You Invest

Quality

Locked
Login to view analysis.

Valuation

Locked
Login to view analysis.

Price Trend

Locked
Login to view analysis.
Q.1 Is John Cockerill India Ltd a good quality company?
John Cockerill India Ltd is a average quality company, based on a somewhat consistent multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does John Cockerill India Ltd performance compare with that of its Peers?
Q.1 Revenue growth of John Cockerill India Ltd vs industry peers?
John Cockerill India Ltd revenue CAGR is 0.91%, compared to the industry median CAGR of 3.04%, indicating slower growth and losing its market share.
Q.1 Promoter shareholding and pledge status of John Cockerill India Ltd?
Promoters hold 70.44% of the John Cockerill India Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of John Cockerill India Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 27.8% based on the current price.

10 Year X-Ray : Login to view analysis.

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
John Cockerill India Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Dec'23Dec'24Dec'25TTM
ROCE % 5.4%9.2%27%16.1%-15.7%6.3%9.7%14.1%-2.4%7%-
Value Creation
Index
-0.6-0.40.90.2-2.1-0.6-0.30.0-1.2-0.5-

Growth Parameters

Sales 154305496372198383484889389358481
Sales YoY Gr.-98.5%62.5%-25.1%-46.7%93.3%26.4%83.8%-56.3%-8%-
Adj EPS 8.37.969.934.9-55.111.123.757.1-11.138.136.6
YoY Gr.--5.8%790.2%-50.1%-258.2%NA113.4%141.2%-119.5%NA-
BVPS (₹) 307.7319.5386.7420354.9365.1389.6570.8407.4425.6439.8
Adj Net
Profit
4.13.934.517.2-27.25.511.728.2-5.518.818
Cash Flow from Ops. 59.889.7-38.4-57.9-21.126.470.822.7-66.1159-
Debt/CF from Ops. 0000000000-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 9.8%12.5%-9.6%-8%
Adj EPS 18.4%NA17.2%NA
BVPS3.7%3.7%3%4.5%
Share Price 38.1% 64.5% 66.4% 182.5%

Key Financial Parameters

Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Dec'23Dec'24Dec'25TTM
Return on
Equity %
2.72.519.88.6-14.23.16.310.5-2.79.28.5
Op. Profit
Mgn %
-2.306.26.1-12.53.61.43.9-0.97.27.2
Net Profit
Mgn %
2.71.374.6-13.71.42.43.2-1.45.33.8
Debt to
Equity
0000000000-
Working Cap
Days
407204224365646291348363513430262
Cash Conv.
Cycle
113382423233-31-69-234368

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Dec'23Dec'24Dec'25
Sales154305496372198383484667389358
Operating Expenses + 157307467351226373479641393335
Manufacturing Costs19192828182656563644
Material Costs70201332208130267332498245162
Employee Cost 48525559485057506263
Other Costs 21355356313035374966
Operating Profit -4-12921-289425-422
Operating Profit Margin (%) -2.3%-0.5%5.9%5.5%-14.2%2.5%0.9%3.8%-1.0%6.3%
Other Income + 1722241736197510
Exceptional Items 000000000-11
Interest 1103072223
Depreciation 5666555466
Profit Before Tax 7134729-3041626-711
Tax 27125-1-034-21
Profit After Tax 573524-2951322-510
PAT Margin (%) 3.3%2.2%7.1%6.4%-14.7%1.2%2.7%3.3%-1.4%2.9%
Adjusted EPS (₹)10.213.671.148.1-58.99.426.143.8-10.920.9
Dividend Payout Ratio (%)0%29.40%14.10%10.40%0%21.30%19.20%16%0%33.50%

Valuation of John Cockerill India - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Dec'23Dec'24Dec'25

Equity and Liabilities

Shareholders Fund + 152158191207175180192211201210
Share Capital 5555555555
Reserves 147153186202170175187206196205
Debt +0000000000
Long Term Debt0000000000
Short Term Debt0000000000
Minority Interest0000000000
Trade Payables3655839111473278311145145
Others Liabilities 8720231415216987381305229326
Total Liabilities 275414588451458340851828575681

Fixed Assets

Net Fixed Assets +63606058545150535357
Gross Block687276818183869396105
Accumulated Depreciation5111722273236404449
CWIP 0211012151
Investments 0000000000
Inventories19141214141023192116
Trade Receivables419010878128120134210196221
Cash Equivalents 6615311759354811913063227
Others Assets 8694291241227111524415238159
Total Assets 275414588451458340851828575681

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Dec'23Dec'24Dec'25
Cash Flow From Operating Activity + 6090-38-58-21267117-66159
PBT 8134729-3041626-711
Adjustment -63-8-311-2-62522
Changes in Working Capital 5676-67-83-12564-7-61130
Tax Paid 2-2-10-0-1-1-3-4-3-4
Cash Flow From Investing Activity + 2-3026-02-19-7102-81
Capex 1-5-4-2-1-2-4-3-11-2
Net Investments 000000-1188-85
Others 1-253113-178446
Cash Flow From Financing Activity + -0-0-2-6-3-0-1-3-5-2
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid -0000-0-00000
Dividend Paid -0-0-2-6-20-1-2-3-0
Others 000-0-0-0-0-0-1-2
Net Cash Flow 6160-14-64-2276224-6975

Financial Ratio

PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Dec'23Dec'24Dec'25
Ratios
ROE (%)3.324.3420.1311.92-15.192.616.9210.72-2.615.02
ROCE (%)5.379.1527.0316.07-15.696.349.7214.07-2.377
Asset Turnover Ratio0.570.890.990.720.440.960.810.790.550.57
PAT to CFO Conversion(x)1212.86-1.09-2.42N/A5.25.460.77N/A15.9
Working Capital Days
Receivable Days188.9077.6072.8091.20189.40118.3095.8093.90190.40212.90
Inventory Days46.6019.709.7012.8026.1011.5012.5011.5018.4018.80
Payable Days255.3082.9075.90152.80287.80127.40192.60215.90339.90327.10

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

John Cockerill India Ltd FAQs

The current trading price of John Cockerill India on 12-Jun-2026 16:59 is ₹10,029.1.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 11-Jun-2026 the market cap of John Cockerill India stood at ₹4,952.2 Cr

The latest P/E ratio of John Cockerill India as of 11-Jun-2026 is 274.1.

The latest P/B ratio of John Cockerill India as of 11-Jun-2026 is 22.81.

The 52-week high of John Cockerill India is ₹10,846.2 and the 52-week low is ₹3,150.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of John Cockerill India is ₹481 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that John Cockerill India Ltd is a average quality company.

The key valuation ratios of John Cockerill India Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of John Cockerill India Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

About John Cockerill India Ltd

John Cockerill India Limited (formerly CMI FPE Limited) was incorporated in 1986. The company was promoted by Late Dr. T R Mehta, a gold medallist in Metallurgy and a leading technocrat, both in India and overseas. Late Dr. Mehta has been internationally recognized for his significant contributions to the Steel Industry and India’s Export initiatives by Indian as well as International Trade related bodies/Associations. The Belgian John Cockerill completed the acquisition of Flat Products Equipments (India) Limited on June 25, 2008.

Today, John Cockerill India has a global footprint across Asia, Africa, Middle East, Europe, North America, South America and therefore complements Jonh Cockerill’s global presence.

The entity hundreds of personnel at its Head Office in Mumbai and two workshops outside Mumbai. These workshops are extremely well equipped with state of the art machineries and Assembly activities conforming to high quality standards.

The company has carved a unique niche for itself owing to its comprehensive design and engineering solutions using state of the art CAD / CAM software that are developed in close collaboration with its Customers and Engineers, thereby producing leading-edge customized equipments.

Business area of the company

The company, over the last many years, has acquired a global leadership position in the design, manufacture, erection and commissioning of Cold Rolling Mill Complexes, Processing Lines, Chemical equipment, industrial furnaces and auxiliary equipments for the worldwide steel industry.

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: