| John Cockerill India Ltd | Industry : (Capital Goods-Non Electrical Equipment) | |
|---|---|---|
|
BSE Code : 500147 |
NSE Symbol : COCKERILL |
P/E(TTM) : 160.29 |
|
ISIN Demat : INE515A01019 |
Div & Yield% : 0.08 |
EPS(TTM) : 55.78 |
|
Book Value(₹) : 425.58 |
Market Cap(₹Cr) : 4,414.85 |
Face Value(₹) : 10.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '23 | Dec '22 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 357.59 | 388.73 | 666.63 | 483.70 | 382.78 |
| Other Income | 9.03 | 4.88 | 6.19 | 16.61 | 6.45 |
| Stock Adjustments | -1.86 | 1.47 | -1.56 | 4.52 | -2.05 |
| Total Income | 364.76 | 395.08 | 671.26 | 504.83 | 387.18 |
| EXPENDITURE : | |||||
| Raw Materials | 159.91 | 246.14 | 496.06 | 336.55 | 265.36 |
| Power and Fuel Cost | 1.75 | 2.33 | 1.93 | 2.35 | 1.93 |
| Other Manufacturing Expenses | 46.25 | 41.22 | 46.08 | 44.63 | 31.78 |
| Selling and Administration Expenses | 20.82 | 23.22 | 38.90 | 32.19 | 11.17 |
| Miscellaneous Expenses | 52.15 | 19.00 | 5.55 | 9.32 | 11.25 |
| Employee Benefit Expenses | 63.35 | 62.07 | 50.49 | 56.53 | 49.76 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 20.54 | 1.09 | 32.25 | 23.25 | 15.94 |
| Interest | 3.03 | 2.28 | 2.33 | 1.93 | 6.85 |
| Gross Profit | 17.51 | -1.19 | 29.92 | 21.32 | 9.09 |
| Depreciation | 6.15 | 5.97 | 3.85 | 5.15 | 4.66 |
| Profit Before Tax | 11.36 | -7.16 | 26.07 | 16.17 | 4.43 |
| Current Tax | 1.36 | 2.08 | 6.25 | 0.59 | -0.08 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -0.32 | -3.87 | -1.82 | 2.70 | -0.13 |
| Reported Net Profit | 10.31 | -5.38 | 21.64 | 12.89 | 4.64 |
| Extraordinary Items | -7.91 | -0.18 | 0.63 | -0.42 | -4.31 |
| Adjusted Net Profit | 18.22 | -5.20 | 21.01 | 13.31 | 8.95 |
| Adjustment below Net Profit | -0.59 | -0.56 | -0.13 | 0.20 | 0.36 |
| Profit/Loss Balance carried down | 91.64 | 101.04 | 82.00 | 69.91 | 64.91 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 0.00 | 3.46 | 2.47 | 0.99 | 0.00 |
| P & L Balance carried down | 101.37 | 91.64 | 101.04 | 82.00 | 69.91 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 70.00 | 70.00 | 70.00 | 50.00 | 20.00 |
| Dividend Per Share(Rs) | 7.00 | 7.00 | 7.00 | 5.00 | 2.00 |
| Earnings Per Share-Unit Curr | 20.89 | -10.90 | 58.43 | 26.10 | 9.40 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 425.58 | 407.37 | 428.11 | 389.55 | 365.13 |
| Book Value(Adj)-Unit Curr | 425.58 | 407.37 | 428.11 | 389.55 | 365.13 |
