John Cockerill India Ltd, incorporated in 1986, has been engaged in the designing, manufacturing, and commissioning of cold rolling mill complexes, processing lines, chemical equipment, industrial furnaces and auxiliary equipment for ferrous and non-ferrous industries worldwide. The Co. is part of the John Cockerill Group (previously known as the CMI group) headquartered in Belgium. It has two manufacturing facilities at Taloja and Hedavali, both in Maharashtra and has a global footprint across Asia, Africa, Middle East, Europe, North America and South America. The Co. was previously known as CMI FPE Limited and the name was changed to John Cockerill India Limited on June 16, 2020[1][2]
Products and ServicesThe company offers products and services like the installation of cold-rolling mills, galvanizing lines, color-coating lines, tension-leveling lines, skin-pass mills, acid regeneration plants, wet-flux lines, and pickling lines for ferrous and non-ferrous industries worldwide.[1]
| S.No. | Name | Current Price (Rs.) | Price to Earning | Market Capitalization (Rs.Cr.) | Dividend yield (%) | Net Profit latest quarter (Rs.Cr.) | YOY Quarterly profit growth (%) | Sales latest quarter (Rs.Cr.) | YOY Quarterly sales growth (%) | Return on capital employed (%) | Sales (Rs.Cr.) | OPM (%) | Profit after tax (Rs.Cr.) | Profit after tax latest quarter (Rs.Cr.) | Price to book value | Return on assets (%) | Debt to equity |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1. | Honeywell Auto | 33564.70 | 57.50 | 29671.20 | 0.31 | 119.50 | 3.82 | 1149.40 | 12.26 | 18.40 | 4537.80 | 12.66 | 516.10 | 119.50 | 7.10 | 9.98 | 0.02 |
| 2. | Kaynes Tech | 3601.10 | 63.76 | 24139.86 | 0.00 | 121.41 | 101.64 | 906.22 | 58.40 | 14.28 | 3225.35 | 16.21 | 378.68 | 121.41 | 5.16 | 7.24 | 0.19 |
| 3. | Jyoti CNC Auto. | 921.25 | 60.48 | 20951.31 | 0.00 | 85.50 | 12.68 | 507.90 | 17.93 | 24.35 | 1943.26 | 26.50 | 346.13 | 85.50 | 11.47 | 12.99 | 0.40 |
| 4. | Aditya Infotech | 1394.95 | 83.32 | 16396.96 | 0.00 | 69.98 | 196.78 | 919.64 | 37.48 | 19.49 | 3111.87 | 7.96 | 150.44 | 69.98 | 10.32 | 6.24 | 0.08 |
| 5. | LMW | 14850.00 | 131.90 | 15864.26 | 0.21 | 40.92 | 67.29 | 821.88 | 6.88 | 4.48 | 3086.08 | 4.91 | 120.27 | 40.92 | 5.59 | 2.07 | 0.00 |
| 6. | Tega Inds. | 1873.00 | 59.50 | 14071.44 | 0.11 | 44.94 | 522.44 | 405.35 | 14.73 | 17.80 | 1706.82 | 21.45 | 236.44 | 44.94 | 8.46 | 10.07 | 0.21 |
| 7. | Syrma SGS Tech. | 708.90 | 59.51 | 13669.70 | 0.21 | 66.34 | 76.77 | 1145.89 | 37.60 | 11.67 | 3883.93 | 10.01 | 229.67 | 64.06 | 4.93 | 4.37 | 0.12 |
| 8. | John Cockerill | 5352.05 | 313.82 | 2642.72 | 0.00 | 8.92 | 218.93 | 96.98 | 27.54 | -2.21 | 327.86 | 3.76 | 8.42 | 8.92 | 13.06 | -0.74 | 0.02 |
| – | Median: 118 Co. | 271.05 | 32.02 | 616.99 | 0.0 | 6.17 | 12.93 | 75.34 | 15.94 | 16.17 | 228.71 | 14.03 | 15.93 | 5.81 | 3.57 | 7.69 | 0.19 |
Standalone figures in ₹ crores
| Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sales | 42.70 | 210.96 | 192.59 | 221.16 | 191.56 | 253.90 | 147.06 | 93.29 | 76.04 | 72.34 | 76.42 | 82.12 | 96.98 |
Expenses | 47.23 | 203.31 | 181.94 | 213.97 | 185.40 | 241.18 | 142.30 | 92.71 | 84.68 | 72.82 | 76.86 | 80.19 | 85.66 |
Operating Profit | -4.53 | 7.65 | 10.65 | 7.19 | 6.16 | 12.72 | 4.76 | 0.58 | -8.64 | -0.48 | -0.44 | 1.93 | 11.32 |
Other Income | 3.64 | 4.81 | 4.08 | 0.68 | 2.95 | 2.55 | 1.75 | 1.49 | 0.52 | 1.12 | 1.35 | 2.57 | 2.44 |
Profit before tax | -2.94 | 11.29 | 13.12 | 5.79 | 7.38 | 12.90 | 4.72 | -0.01 | -10.05 | -1.82 | -1.02 | 2.32 | 11.92 |
Tax % | 0.00% | -0.89% | 25.38% | 25.04% | 5.42% | 20.00% | 23.09% | 100.00% | -25.37% | -18.68% | -26.47% | 25.86% | 25.08% |
Net Profit | -2.95 | 11.38 | 9.79 | 4.34 | 6.98 | 10.32 | 3.62 | -0.03 | -7.50 | -1.47 | -0.75 | 1.72 | 8.92 |
EPS in Rs | -5.97 | 23.05 | 19.83 | 8.79 | 14.14 | 20.90 | 7.33 | -0.06 | -15.19 | -2.98 | -1.52 | 3.48 | 18.06 |
Standalone Figures in ₹ Crores / Yearly
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Dec 2023 | Mar 2024 | Dec 2024 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sales | 219 | 205 | 153 | 305 | 496 | 372 | 198 | 383 | 484 | 667 | 389 | 389 | 328 |
Expenses | 228 | 201 | 153 | 300 | 465 | 348 | 225 | 369 | 475 | 640 | 393 | 392 | 316 |
Operating Profit | -8 | 4 | -0 | 5 | 32 | 23 | -27 | 14 | 9 | 27 | -4 | -4 | 12 |
Other Income | 27 | 23 | 14 | 15 | 21 | 14 | 2 | 2 | 14 | 6 | 5 | 5 | 7 |
Interest | 4 | 2 | 1 | 1 | 0 | 3 | 0 | 7 | 2 | 2 | 2 | 2 | 2 |
Depreciation | 6 | 6 | 5 | 6 | 6 | 6 | 5 | 5 | 5 | 4 | 6 | 6 | 6 |
Profit before tax | 8 | 20 | 8 | 13 | 47 | 29 | -30 | 4 | 16 | 26 | -7 | -7 | 11 |
Net Profit | 9 | 13 | 6 | 7 | 35 | 24 | -29 | 5 | 13 | 22 | -5 | -5 | 8 |
EPS in Rs | 19.18 | 26.57 | 11.73 | 13.61 | 71.08 | 48.10 | -58.85 | 9.40 | 26.10 | 43.83 | -10.90 | -10.90 | 17.04 |
Dividend Payout % | 0% | 0% | 0% | 29% | 14% | 10% | 0% | 21% | 19% | 16% | 0% | -64% | – |
Standalone figures in ₹ crores
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Dec 2023 | Dec 2024 | Jun 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves | 134 | 146 | 147 | 153 | 186 | 202 | 170 | 175 | 187 | 206 | 196 | 198 |
Borrowings | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 5 | 5 |
Other Liabilities | 190 | 133 | 128 | 257 | 397 | 243 | 283 | 160 | 658 | 615 | 372 | 363 |
Total Liabilities | 353 | 284 | 280 | 415 | 588 | 451 | 458 | 340 | 851 | 828 | 578 | 570 |
Fixed Assets | 71 | 68 | 63 | 60 | 60 | 58 | 54 | 51 | 50 | 53 | 57 | 56 |
Gross Block | 129.70 | 133.08 | 67.89 | 71.56 | 76.41 | 80.69 | 81.36 | 83.09 | 86.32 | 93.00 | 101.76 | – |
Accumulated Depreciation | 59.17 | 64.73 | 5.15 | 11.07 | 16.76 | 22.32 | 27.35 | 31.91 | 36.45 | 40.01 | 44.47 | – |
CWIP | 1 | 1 | 0 | 2 | 1 | 1 | 0 | 1 | 2 | 1 | 5 | 6 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Assets | 282 | 214 | 217 | 353 | 528 | 392 | 404 | 289 | 799 | 774 | 516 | 508 |
Total Assets | 353 | 284 | 280 | 415 | 588 | 451 | 458 | 340 | 851 | 828 | 578 | 570 |
Standalone Figures in ₹ Crores / Yearly
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Dec 2023 | Mar 2024 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash from Operating Activity | 31 | -10 | 60 | 90 | -38 | -58 | -21 | 26 | 71 | 17 | – | -66 |
Cash from Investing Activity | -3 | 19 | 1 | -29 | 26 | -0 | 2 | -19 | -7 | 10 | – | 2 |
Cash from Financing Activity | -11 | -27 | -0 | -0 | -2 | -6 | -3 | -0 | -1 | -3 | – | -5 |
Net Cash Flow | 17 | -18 | 61 | 60 | -14 | -64 | -22 | 7 | 62 | 24 | – | -69 |
Standalone Figures in ₹ Crores / Yearly
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Dec 2023 | Mar 2024 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 219 | 217 | 98 | 108 | 79 | 76 | 235 | 115 | 101 | 115 | – | 184 |
Inventory Days | 54 | 74 | 99 | 26 | 13 | 25 | 40 | 13 | 26 | 14 | – | 31 |
Days Payable | 153 | 212 | 192 | 99 | 91 | 160 | 319 | 99 | 305 | 228 | – | 216 |
Cash Conversion Cycle | 120 | 79 | 5 | 35 | 1 | -59 | -44 | 29 | -179 | -100 | – | -1 |
Working Capital Days | 64 | 132 | 10 | -39 | -0 | 50 | 143 | 40 | -1 | -31 | – | 22 |
ROCE % | 3% | 5% | 5% | 10% | 27% | 16% | -15% | 9% | 10% | 14% | – | -2% |
Direct from BSE filings, auto-summarised
External media mentions & references
Stock Analysis
Corporate Announcements
