Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹3523 Cr.
Stock P/E
341.5
P/B
16.8
Current Price
₹7134
Book Value
₹ 423.9
Face Value
10
52W High
₹10846.2
52W Low
₹ 4041.1
Dividend Yield
0.1%

John Cockerill India Overview

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.

John Cockerill India Share Price

Live · BSE / NSE · Inception: 1986
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

John Cockerill India Quarterly Results

#(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

John Cockerill India Profit & Loss

#(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

John Cockerill India Balance Sheet

#(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

John Cockerill India Cash Flow

#(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

John Cockerill India Ratios

# 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

Growth Rates

Compounded annual
# 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%

John Cockerill India Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 70.44 %
FII 0.32 %
DII (MF + Insurance) 0.12 %
Public (retail) 29.12 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 7575757575757570.4470.4470.44
FII 0.020.020.020.020.020.020.020.020.020.32
DII 0.080.0800000000.12
Public 24.924.924.9824.9824.9824.9824.9829.5429.5429.12
Others 0000000000
Total 100100100100100100100100100100

John Cockerill India Peer Comparison

Engineering - Industrial Equipments Edit Columns

John Cockerill India Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

John Cockerill India Pros & Cons

Pros

  • Debtor days have improved from 339.89 to 327.08days.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 4% over the last 3 years.
  • Stock is trading at 16.8 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp