Engineering - Industrial Equipments · Founded 1986 · www.johncockerillindia.com · BSE 500147 · NSE COCKERILL · ISIN INE515A01019
No Notes Added Yet
Business
John Cockerill India Ltd, part of the Belgian John Cockerill Group, is an Indian engineering and manufacturing company that designs, manufactures, and supplies critical equipment and technological solutions for various heavy industries. Its core business focuses on two primary areas: metal processing lines (e.g., cold rolling mills, strip processing lines, heat treatment furnaces for steel and non-ferrous metals) and industrial boilers for power generation and other industrial applications (e.g., waste heat recovery boilers, utility boilers). The company primarily operates on a project-based model, often undertaking Engineering, Procurement, and Construction (EPC) contracts, and also generates significant revenue from after-sales services, modernizations, and spare parts for its installed equipment.
Revenue Mix
While exact percentages may vary and are not always fully segregated publicly, John Cockerill India's operations broadly encompass:
Metal Industries Division: Focuses on equipment and processing lines for the steel industry (e.g., continuous annealing lines, galvanizing lines, processing lines for stainless steel, carbon steel, and aluminum) and heat treatment furnaces. This segment leverages the parent group's deep technological expertise.
Industrial Boilers Division: Designs and supplies a range of industrial boilers including power boilers, waste heat recovery boilers, and specialty boilers for sectors such as power, refinery, petrochemicals, and general industry.
After-Sales Services, Modernization & Spare Parts: Provides ongoing support, maintenance, retrofits, upgrades, and critical spare parts for its installed base of equipment, contributing a recurring revenue stream. The Metal Industries Division is typically a significant revenue driver.
Industry
The company operates in the capital-intensive Indian industrial equipment and heavy engineering sector. This market is characterized by a blend of domestic and international players, and demand is driven by industrial capital expenditure. John Cockerill India is positioned as a specialized technology provider, particularly for high-end metal processing lines and advanced industrial boilers. It benefits from the global John Cockerill Group's technological prowess and reputation, enabling it to compete for complex, custom-engineered projects where technical expertise and reliability are paramount. Its niche often involves sophisticated solutions rather than commoditized products, differentiating it from broader general engineering firms.
MOAT
Proprietary Technology & R&D: Access to the John Cockerill Group's global, cutting-edge proprietary technology, extensive R&D, and decades of engineering know-how, particularly in specialized steel processing and high-performance boilers.
Global Brand & Reputation: Being part of a globally recognized industrial engineering group with a long history provides strong brand credibility, client trust, and a proven track record crucial for securing large industrial contracts.
High Switching Costs: For complex, custom-engineered industrial equipment, the initial investment is substantial, and the costs and disruption associated with switching suppliers or significant components are very high, leading to customer stickiness for services and upgrades.
Project Execution Capability: Demonstrated ability to manage and execute large, complex EPC projects requiring specialized engineering, project management, and integration skills.
Growth Drivers
"Make in India" & Infrastructure Push: Government emphasis on boosting domestic manufacturing and significant investments in infrastructure (steel, power, roads, railways) will directly drive demand for industrial equipment and processing capabilities.
Steel Industry Capacity Expansion & Modernization: Indian steel producers are continuously expanding capacity, modernizing plants, and adopting advanced technologies to meet growing domestic demand and improve product quality, creating a sustained order book for sophisticated processing lines.
Energy Transition & Industrial Decarbonization: Growing demand for energy-efficient industrial boilers, waste heat recovery systems, and potential future solutions in green hydrogen (a global John Cockerill Group focus) aligns with environmental goals.
After-Sales & Modernization Market: A growing installed base ensures steady, often higher-margin, demand for spare parts, maintenance contracts, and modernization projects to enhance efficiency and extend asset life.
Diversification: Potential opportunities to leverage core engineering competencies into new industrial applications or emerging sectors within the broader energy and materials processing landscape.
Risks
Cyclicality of End-User Industries: Performance is closely tied to the capital expenditure cycles of the steel, power, and heavy manufacturing sectors. Economic slowdowns or industry-specific downturns can lead to reduced order inflows.
Project Execution & Cost Overruns: Large-scale, complex projects inherently carry risks of delays, cost overruns, and contractual disputes, which can negatively impact profitability and cash flow.
Intense Competition: Faces competition from established domestic and international engineering firms, which can put pressure on pricing and margins for new projects.
Input Material Price Volatility: Fluctuations in the prices of key raw materials like steel and other components used in manufacturing equipment can impact project profitability, especially in fixed-price contracts.
Technological Obsolescence: While benefiting from parent technology, there is always a risk that new, disruptive industrial technologies could emerge, necessitating continuous investment in R&D and adaptation.
Management & Ownership
John Cockerill India Ltd is majority-owned and promoted by the global John Cockerill Group, headquartered in Belgium. This structure ensures strong strategic alignment, access to the parent group's global R&D, technology, and governance standards. The Indian management team is responsible for local operations, project execution, and client relationships, working within the framework and leveraging the resources of the larger global entity.
Outlook
John Cockerill India is well-positioned to capitalize on India's long-term industrial growth trajectory, particularly driven by investments in steel, infrastructure, and manufacturing. Its key strengths lie in its access to advanced technology, strong brand reputation via its global parent, and proven execution capabilities for complex projects. This allows it to target high-value contracts and maintain a competitive edge in specialized niches. However, the company operates in cyclical industries, making its order book and financial performance susceptible to macroeconomic fluctuations and capital expenditure trends. Managing project execution risks effectively and adapting to evolving technological demands will be critical. While facing intense competition, its technological differentiation and recurring service revenues provide a degree of resilience, suggesting a stable but growth-dependent trajectory tied to the broader industrial capex cycle in India.
| #(Fig in Cr.) | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 193 | 221 | 192 | 254 | 147 | 93 | 76 | 72 | 97 | 102 |
| Other Income | 4 | 1 | 3 | 3 | 2 | 1 | 1 | 1 | 2 | 3 |
| Total Income | 197 | 222 | 195 | 256 | 149 | 95 | 77 | 73 | 99 | 105 |
| Total Expenditure | 182 | 214 | 185 | 241 | 142 | 93 | 85 | 73 | 86 | 92 |
| Operating Profit | 15 | 8 | 9 | 15 | 7 | 2 | -8 | 1 | 14 | 13 |
| Interest | -0 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 2 |
| Depreciation | 2 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 2 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11 |
| Profit Before Tax | 13 | 6 | 7 | 13 | 5 | -0 | -10 | -2 | 12 | -2 |
| Provision for Tax | 3 | 1 | 0 | 3 | 1 | 0 | -3 | -0 | 3 | -2 |
| Profit After Tax | 10 | 4 | 7 | 10 | 4 | -0 | -7 | -1 | 9 | 0 |
| Adjustments | 0 | -0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 |
| Profit After Adjustments | 10 | 4 | 7 | 10 | 4 | -0 | -7 | -1 | 9 | 0 |
| Adjusted Earnings Per Share | 19.8 | 8.8 | 14.1 | 20.9 | 7.3 | -0.1 | -15.2 | -3 | 18.1 | 0.9 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Dec 2023 | Dec 2024 | Dec 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 205 | 154 | 305 | 496 | 372 | 198 | 383 | 484 | 667 | 389 | 358 | 347 |
| Other Income | 37 | 17 | 22 | 24 | 17 | 3 | 6 | 19 | 7 | 5 | 10 | 7 |
| Total Income | 242 | 171 | 327 | 520 | 389 | 201 | 389 | 503 | 673 | 394 | 367 | 354 |
| Total Expenditure | 229 | 157 | 307 | 467 | 351 | 226 | 373 | 479 | 641 | 393 | 335 | 336 |
| Operating Profit | 13 | 13 | 20 | 53 | 38 | -25 | 16 | 23 | 32 | 1 | 32 | 20 |
| Interest | 2 | 1 | 1 | 0 | 3 | 0 | 7 | 2 | 2 | 2 | 3 | 3 |
| Depreciation | 6 | 5 | 6 | 6 | 6 | 5 | 5 | 5 | 4 | 6 | 6 | 7 |
| Exceptional Income / Expenses | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11 | -11 |
| Profit Before Tax | 20 | 7 | 13 | 47 | 29 | -30 | 4 | 16 | 26 | -7 | 11 | -2 |
| Provision for Tax | 6 | 2 | 7 | 12 | 5 | -1 | -0 | 3 | 4 | -2 | 1 | -2 |
| Profit After Tax | 13 | 5 | 7 | 35 | 24 | -29 | 5 | 13 | 22 | -5 | 10 | 1 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 13 | 5 | 7 | 35 | 24 | -29 | 5 | 13 | 22 | -5 | 10 | 1 |
| Adjusted Earnings Per Share | 26.6 | 10.2 | 13.6 | 71.1 | 48.1 | -58.9 | 9.4 | 26.1 | 43.8 | -10.9 | 20.9 | 0.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -8% | -10% | 13% | 6% |
| Operating Profit CAGR | 3100% | 12% | 0% | 9% |
| PAT CAGR | 0% | -8% | 0% | -3% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 31% | 36% | 49% | 33% |
| ROE Average | 5% | 4% | 5% | 5% |
| ROCE Average | 7% | 6% | 7% | 8% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Dec 2023 | Dec 2024 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 151 | 152 | 158 | 191 | 207 | 175 | 180 | 192 | 211 | 201 | 210 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 11 | -0 | 43 | 18 | 10 | 9 | 10 | 16 | 40 | 32 | 18 |
| Total Current Liabilities | 118 | 124 | 214 | 379 | 233 | 274 | 150 | 643 | 576 | 342 | 453 |
| Total Liabilities | 280 | 275 | 414 | 588 | 451 | 458 | 340 | 851 | 828 | 575 | 681 |
| Fixed Assets | 68 | 63 | 60 | 60 | 58 | 54 | 51 | 50 | 53 | 53 | 57 |
| Other Non-Current Assets | 15 | 18 | 20 | 32 | 50 | 18 | 50 | 41 | 124 | 94 | 24 |
| Total Current Assets | 197 | 194 | 334 | 496 | 343 | 387 | 240 | 760 | 650 | 428 | 596 |
| Total Assets | 280 | 275 | 414 | 588 | 451 | 458 | 340 | 851 | 828 | 575 | 681 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Dec 2023 | Dec 2024 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 19 | 1 | 62 | 122 | 108 | 44 | 22 | 29 | 92 | 116 | 47 |
| Cash Flow from Operating Activities | -10 | 60 | 90 | -38 | -58 | -21 | 26 | 71 | 17 | -66 | 159 |
| Cash Flow from Investing Activities | 19 | 2 | -30 | 26 | -0 | 2 | -19 | -7 | 10 | 2 | -81 |
| Cash Flow from Financing Activities | -27 | -0 | -0 | -2 | -6 | -3 | -0 | -1 | -3 | -5 | -2 |
| Net Cash Inflow / Outflow | -18 | 61 | 60 | -14 | -64 | -22 | 7 | 62 | 24 | -69 | 75 |
| Closing Cash & Cash Equivalent | 1 | 62 | 122 | 108 | 44 | 22 | 29 | 92 | 116 | 47 | 122 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Dec 2023 | Dec 2024 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 26.58 | 10.17 | 13.61 | 71.08 | 48.09 | -58.86 | 9.4 | 26.1 | 43.82 | -10.9 | 20.89 |
| CEPS(Rs) | 38.31 | 20.67 | 25.6 | 82.78 | 59.56 | -48.66 | 18.84 | 36.52 | 51.62 | 1.19 | 33.34 |
| DPS(Rs) | 0 | 0 | 4 | 10 | 5 | 0 | 2 | 5 | 7 | 0 | 7 |
| Book NAV/Share(Rs) | 305.2 | 307.73 | 319.51 | 386.71 | 419.98 | 354.93 | 365.13 | 389.55 | 428.11 | 407.37 | 425.58 |
| Core EBITDA Margin(%) | -11.11 | -2.22 | -0.47 | 5.91 | 5.52 | -14.2 | 2.48 | 0.9 | 3.81 | -0.97 | 6.28 |
| EBIT Margin(%) | 10.36 | 5.15 | 4.59 | 9.5 | 8.61 | -15.16 | 2.95 | 3.74 | 4.26 | -1.26 | 4.02 |
| Pre Tax Margin(%) | 9.24 | 4.5 | 4.3 | 9.48 | 7.78 | -15.25 | 1.16 | 3.34 | 3.91 | -1.84 | 3.18 |
| PAT Margin (%) | 6.19 | 3.18 | 2.18 | 7.07 | 6.39 | -14.67 | 1.21 | 2.66 | 3.25 | -1.38 | 2.88 |
| Cash Profit Margin (%) | 8.92 | 6.47 | 4.1 | 8.24 | 7.92 | -12.13 | 2.43 | 3.73 | 3.82 | 0.15 | 4.6 |
| ROA(%) | 4.21 | 1.81 | 1.95 | 7 | 4.57 | -6.4 | 1.16 | 2.16 | 2.58 | -0.77 | 1.64 |
| ROE(%) | 9.08 | 3.32 | 4.34 | 20.13 | 11.92 | -15.19 | 2.61 | 6.92 | 10.72 | -2.61 | 5.02 |
| ROCE(%) | 13.97 | 5.37 | 9.15 | 27.03 | 16.07 | -15.69 | 6.34 | 9.72 | 14.07 | -2.37 | 7 |
| Receivable days | 218.8 | 188.9 | 77.62 | 72.8 | 91.19 | 189.35 | 118.29 | 95.82 | 93.94 | 190.38 | 212.89 |
| Inventory Days | 37.11 | 46.57 | 19.66 | 9.72 | 12.81 | 26.13 | 11.48 | 12.46 | 11.47 | 18.43 | 18.76 |
| Payable days | 212.68 | 255.3 | 82.86 | 75.87 | 152.83 | 287.77 | 127.39 | 192.61 | 215.94 | 339.89 | 327.08 |
| PER(x) | 15.36 | 57.56 | 64.11 | 18.84 | 8.68 | 0 | 165.68 | 55.64 | 69.98 | 0 | 252.25 |
| Price/Book(x) | 1.34 | 1.9 | 2.73 | 3.46 | 0.99 | 2.35 | 4.26 | 3.73 | 7.16 | 10.27 | 12.38 |
| Dividend Yield(%) | 0 | 0 | 0.46 | 0.75 | 1.2 | 0 | 0.13 | 0.34 | 0.23 | 0 | 0.13 |
| EV/Net Sales(x) | 0.96 | 1.45 | 0.91 | 1.1 | 0.4 | 1.9 | 1.88 | 1.24 | 2.08 | 5.15 | 6.64 |
| EV/Core EBITDA(x) | 14.68 | 16.74 | 13.83 | 10.29 | 3.91 | -15.06 | 45.25 | 25.73 | 42.91 | 1839.77 | 74.35 |
| Net Sales Growth(%) | -6.36 | -25.11 | 98.53 | 62.52 | -25.12 | -46.7 | 93.27 | 26.36 | 37.82 | -41.69 | -8.01 |
| EBIT Growth(%) | 79.69 | -63.01 | 74.31 | 232.79 | -32.1 | -193.81 | 137.56 | 60.58 | 56.83 | -117.19 | 394.67 |
| PAT Growth(%) | 38.53 | -61.74 | 33.85 | 422.28 | -32.35 | -222.39 | 115.97 | 177.69 | 67.94 | -124.87 | 291.63 |
| EPS Growth(%) | 38.53 | -61.74 | 33.85 | 422.28 | -32.35 | -222.39 | 115.97 | 177.69 | 67.94 | -124.87 | 291.63 |
| Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Current Ratio(x) | 1.67 | 1.57 | 1.56 | 1.31 | 1.47 | 1.41 | 1.6 | 1.18 | 1.13 | 1.25 | 1.32 |
| Quick Ratio(x) | 1.48 | 1.42 | 1.5 | 1.28 | 1.41 | 1.36 | 1.53 | 1.15 | 1.1 | 1.19 | 1.28 |
| Interest Cover(x) | 9.25 | 7.88 | 15.56 | 490.94 | 10.37 | -160.55 | 1.65 | 9.38 | 12.19 | -2.14 | 4.74 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 70.44 | 70.44 | 70.44 |
| FII | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.32 |
| DII | 0.08 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 |
| Public | 24.9 | 24.9 | 24.98 | 24.98 | 24.98 | 24.98 | 24.98 | 29.54 | 29.54 | 29.12 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.35 | 0.35 | 0.35 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.15 | 0.15 | 0.14 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -8% | -10% | +13% | +6% |
| Operating Profit CAGR | +3100% | +12% | — | +9% |
| PAT CAGR | — | -8% | — | -3% |
| Share Price CAGR | +31% | +36% | +49% | +33% |
| ROE Average | +5% | +4% | +5% | +5% |
| ROCE Average | +7% | +6% | +7% | +8% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 70.44 | 70.44 | 70.44 |
| FII | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.32 |
| DII | 0.08 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 |
| Public | 24.9 | 24.9 | 24.98 | 24.98 | 24.98 | 24.98 | 24.98 | 29.54 | 29.54 | 29.12 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.35 | 0.35 | 0.35 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.15 | 0.15 | 0.14 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.