John Cockerill Peer Comparison

NSE: FLATPROD | BSE: 500147

₹8,029.00

₹151.50 (1.92%)

As on 17-Sep-2026IST

Market cap

₹3,961 Cr

Revenue (TTM)

₹548 Cr

P/E Ratio

336.5

P/B Ratio

18.9

Div. Yield

0.1 %

Edit

	John Cockerill	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Market cap (₹ Cr)	3,961	30,833	22,293	14,421	12,441
Revenue (₹ Cr)	548	7,937	2,191	3,059	1,611
Net Profit (₹ Cr)	11.77	534.60	321.72	-6.53	193.81
Net Margin (%)	2.11	6.69	14.39	-0.21	11.64
RoE (%)	3.57	16.32	16.79	0.87	15.65
Price to Earnings	336.51	56.45	69.29	682.51	55.62
Price-To-Book	18.93	8.33	10.83	4.37	7.22

Income Statement (₹ Cr)

	John Cockerill	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Operating Revenue	548.28	7,936.74	2,191.43	3,059.29	1,233.59
Total Income	558.24	7,987.41	2,235.39	3,142.79	1,276.57
Total Expenditure	518.84	6,547.67	1,656.06	2,828.17	1,061.38
EBITDA	29.44	1,389.07	535.37	231.12	172.21
Depreciation	6.35	182.89	53.01	145.65	19.13
EBIT	23.09	1,206.18	482.36	85.46	153.08
Interest	11.17	499.37	82.00	133.13	12.06
Other Income	9.97	50.67	43.96	83.50	42.98
Exceptional Items	-9.02	-32.45	0.00	0.00	0.00
Profit before Tax	12.87	725.03	444.32	35.83	184.00
Provision for Tax	1.09	190.43	122.60	42.36	39.91
Profit after Tax	11.77	534.60	321.72	-6.53	144.09

	John Cockerill	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Shareholder's Funds	209.31	3,620.19	2,001.33	3,407.18	1,595.31
Minority Interest	0.00	11.55	0.00	22.06	0.00
Non-Current Liabilities	235.37	3,377.71	435.62	186.06	64.92
Current Liabilities	580.44	3,899.60	1,178.38	721.27	363.67
Total Liabilities	685.33	10,478.29	2,791.97	2,089.00	--

	John Cockerill	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Non-Current Assets	319.11	5,062.29	847.95	675.20	462.14
Current Assets	648.84	5,428.11	2,657.87	3,400.92	1,388.20
Total Assets	685.33	10,478.29	2,791.97	2,089.00	--
Total Debt*	0.00	5,760.83	496.84	261.93	--
Net Current Assets	68.40	1,528.51	1,479.49	2,679.65	1,024.53
Contingent Liabilities	240.88	120.27	322.60	10.09	--

	John Cockerill	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Cash From Operating Activities	158.54	-739.49	-105.43	195.03	--
Cash Flow from Investing Activities	-81.43	-522.80	-328.96	-131.52	--
Cash from Financing Activities	-2.10	1,510.00	145.43	-38.02	--
Net Cash Inflow / Outflow	75.00	247.71	-288.96	25.50	--

	John Cockerill	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
ROCE (%)	7.00	14.51	23.88	18.56	--
ROE (%)	3.57	16.32	16.79	0.87	10.48
ROA (%)	1.48	5.01	10.04	-0.20	9.90
EBIT Margin (%)	4.21	15.20	22.01	2.79	12.41
Net Margin (%)	2.11	6.69	14.39	-0.21	11.29
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	John Cockerill	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Revenue Growth (%)	78.64	22.88	17.44	84.88	55.31
EBIT Growth (%)	267.75	15.98	5.61	-62.75	35.30
Net Profit Growth (%)	247.17	18.37	-4.40	-103.36	49.92
EPS Growth (%)	193.69	28.45	-4.40	-88.00	22.17
Book Value Growth (%)	4.47	15.23	23.56	17.19	--

	John Cockerill	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Price / Earnings	528.56	53.91	69.21	533.58	82.33
Price / Book Value	18.93	8.32	10.82	4.36	7.60
Dividend Yield (%)	0.09	0.33	0.00	0.10	0.31
EV/EBITDA	126.87	24.87	42.92	53.51	70.21
Market Cap (₹ Cr)	2,601.72	10,448.14	24,050.90	9,797.00	--

	John Cockerill	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Debt to Equity	0.00	0.86	0.20	0.04	0.01
Short term debt to equity ratio	--	0.16	0.23	0.10	--
Current Ratio	1.12	1.39	2.26	4.72	3.82
Quick Ratio	1.09	1.20	1.27	4.11	3.02
Interest Coverage	2.15	2.45	6.42	1.27	16.26

	John Cockerill	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Debtors to sales (%)	46.86	12.01	27.34	14.77	10.70
Asset Turnover	0.69	0.74	0.68	0.95	0.85
Receivable days	212.89	37.57	73.86	105.62	--
Inventory Days	18.76	35.61	177.36	87.39	--
Payable days	327.08	73.89	164.19	103.84	--
Cash Conversion Cycle	-95.43	-0.72	87.02	89.17	--

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.