John Cockerill India Ltd
NSE: FLATPROD BSE: 500147
₹5099.20
(1.94%)
Wed, 11 Mar 2026, 06:26 am
Market Cap25.18B
PE Ratio244.04
Dividend0
Non-Energy Minerals
Steel
24.5KJohn Cockerill India Income Statement
| Particulars | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total revenue | 2.86B | 5.11B | 3.28B | 4.55B | 3.87B | 4.17B | 3.50B | 5.30B | 4.41B | 2.16B | 2.02B | 1.51B | 3.02B | 4.88B | 3.50B | 1.95B | 3.75B | 8.88B | 3.86B |
| Gross profit | 85.24M | 955.85M | 899.90M | 970.49M | 833.35M | 963.48M | 542.81M | 539.62M | 282.09M | 16.69M | 300.87M | 102.76M | 248.49M | 713.48M | 533.56M | -20.77M | 323.70M | 1.05B | 496.92M |
| Operating expenses (excl. COGS) | -5.77M | -668.62M | -647.99M | -805.98M | -371.78M | -423.26M | -340.11M | -563.02M | -385.56M | -187.42M | -329.19M | -175.34M | -261.39M | -494.43M | -567.18M | -201.20M | -254.32M | -740.73M | -619.60M |
| Selling/general/admin expenses, total | — | -663.60M | -643.53M | -814.25M | -452.67M | -361.23M | -291.06M | -499.40M | -477.78M | -186.13M | -319.96M | -148.29M | -224.15M | -441.06M | -517.95M | -202.18M | -268.63M | -596.13M | -551.83M |
| Research & development | — | — | — | — | 0 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling/general/admin expenses, other | — | -663.60M | -643.53M | -814.25M | -452.67M | -361.23M | -291.06M | -499.40M | -477.78M | -186.13M | -319.96M | -148.29M | -224.15M | -441.06M | -517.95M | -202.18M | -268.63M | -596.13M | -551.83M |
| Other operating expenses, total | -5.77M | -5.02M | -4.45M | 8.27M | 80.89M | -62.03M | -49.05M | -63.62M | 92.21M | -1.29M | -9.23M | -27.05M | -37.25M | -53.37M | -49.23M | 974.00K | 14.32M | -144.60M | -67.77M |
| Operating income | 79.47M | 287.23M | 251.91M | 164.50M | 461.58M | 540.23M | 202.70M | -23.40M | -103.47M | -170.73M | -28.33M | -72.59M | -12.90M | 219.04M | -33.62M | -221.97M | 69.38M | 311.72M | -122.69M |
| Non-operating income, total | -46.62M | -55.11M | -111.60M | 8.41M | -30.04M | 170.61M | -39.18M | 4.14M | -156.87M | 250.02M | 224.25M | 151.22M | 145.42M | 251.30M | 322.77M | -80.12M | -25.09M | 35.89M | 51.03M |
| Interest expense, net of interest capitalized | -46.59M | -48.75M | -67.02M | -52.22M | -13.76M | -277.00K | -1.04M | -30.28M | -58.78M | -36.06M | -23.12M | -8.24M | -9.71M | -18.58M | -17.80M | -23.57M | -48.71M | -30.18M | -19.38M |
| Interest capitalized | 0 | 0 | 0 | 0 | 0 | 0 | — | 25.22M | 3.98M | 1.50M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Non-operating income, excl. interest expenses | -35.00K | -6.37M | -44.58M | 69.25M | -13.05M | 170.88M | -19.07M | 34.43M | -100.00M | 209.24M | 238.63M | 58.69M | 118.09M | 223.56M | 323.97M | 125.00K | -1.31M | 79.71M | 42.63M |
| Non-operating interest income | 0 | 2.08M | 6.67M | 6.08M | 10.13M | 30.18M | 37.47M | 20.02M | 27.72M | 25.70M | 6.80M | 23.02M | 34.90M | 133.08M | 23.03M | 13.64M | 9.96M | 62.70M | 40.69M |
| Miscellaneous non-operating expense | -35.00K | -8.44M | -51.26M | 63.17M | -23.18M | 140.70M | -56.54M | 14.40M | -127.73M | 183.54M | 231.83M | 35.67M | 83.19M | 90.48M | 300.94M | -13.52M | -11.27M | 17.01M | 1.94M |
| Unusual income/expense | — | — | — | -8.63M | -3.23M | — | -19.08M | — | 1.91M | 76.84M | 8.74M | 100.77M | 37.04M | 46.31M | 16.61M | -56.68M | 24.92M | -13.65M | 27.78M |
| Pretax income | 32.85M | 232.12M | 140.31M | 172.91M | 431.54M | 710.83M | 163.52M | -19.26M | -260.34M | 79.29M | 195.92M | 78.63M | 132.52M | 470.34M | 289.15M | -302.09M | 44.29M | 347.60M | -71.66M |
| Taxes | -11.00M | -79.25M | -57.28M | -146.13M | -158.67M | -239.04M | -53.91M | 9.32M | 37.22M | 15.44M | -64.69M | -20.73M | -65.32M | -119.36M | -51.70M | 11.47M | 2.11M | -59.08M | 17.83M |
| Non-controlling/minority interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| After tax other income/expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income before discontinued operations | 21.85M | 152.86M | 83.03M | 26.78M | 272.86M | 471.79M | 109.61M | -9.94M | -223.12M | 94.73M | 131.23M | 57.91M | 67.20M | 350.97M | 237.45M | -290.62M | 46.40M | 288.52M | -53.82M |
| Net income | 21.85M | 152.86M | 83.03M | 26.78M | 272.86M | 471.79M | 109.61M | -9.94M | -223.12M | 94.73M | 131.23M | 57.91M | 67.20M | 350.97M | 237.45M | -290.62M | 46.40M | 288.52M | -53.82M |
| Dilution adjustment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred dividends | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Diluted net income available to common stockholders | 21.85M | 152.86M | 83.03M | 26.78M | 272.86M | 471.79M | 109.61M | -9.94M | -223.12M | 94.73M | 131.23M | 57.91M | 67.20M | 350.97M | 237.45M | -290.62M | 46.40M | 288.52M | -53.82M |
| Basic earnings per share (Basic EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Diluted earnings per share (Diluted EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | 111.00M | 326.78M | 305.97M | 220.50M | 514.64M | 589.32M | 246.57M | 22.63M | -19.66M | -105.72M | 29.59M | -20.73M | 46.33M | 276.79M | 23.05M | -171.64M | 116.00M | 363.07M | -62.97M |
| EBIT | 79.47M | 287.23M | 251.91M | 164.50M | 461.58M | 540.23M | 202.70M | -23.40M | -103.47M | -170.73M | -28.33M | -72.59M | -12.90M | 219.04M | -33.62M | -221.97M | 69.38M | 311.72M | -122.69M |
| Total operating expenses | -2.78B | -4.82B | -3.02B | -4.39B | -3.41B | -3.63B | -3.30B | -5.33B | -4.52B | -2.33B | -2.05B | -1.59B | -3.03B | -4.66B | -3.53B | -2.17B | -3.68B | -8.57B | -3.98B |
| Prepaid expenses | 74.03M | 92.58M | 119.77M | 155.00K | — | 3.99M | 8.60M | 9.87M | 9.81M | 14.71M | 11.74M | 13.02M | 12.29M | 13.05M | 19.28M | 16.98M | 18.35M | 30.24M | 16.06M |
| Deferred income, current | — | — | — | — | — | — | — | — | 724.91M | 539.88M | 421.00M | 644.22M | 1.28B | 2.85B | 1.30B | 1.49B | 673.67M | 2.38B | 1.70B |
| Capital and operating lease obligations | 43.09M | 31.29M | 12.23M | 3.40M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 233.00K | 233.00K | 0 | 6.97M | 36.64M |
| Operating lease liabilities | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Deferred tax liabilities | 12.69M | 7.00M | 6.23M | — | — | — | — | 7.71M | 6.81M | 25.83M | 62.13M | 61.74M | 61.75M | 65.69M | 43.29M | 43.05M | 38.65M | 39.84M | 46.88M |
| Deferred income, non-current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.50M | 395.02M | 0 | — | — | — | — | — |
| Minority interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in accrued expenses | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Common dividends paid | -5.63M | -11.26M | -44.44M | -11.55M | -11.58M | -57.47M | -114.57M | -28.62M | -188.00K | -465.00K | -169.00K | -131.00K | -249.00K | -24.05M | -59.43M | -24.69M | 0 | -24.56M | -34.38M |
| Preferred dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Open Your Free Demat Account Now!
Facebook
Twitter
Instagram
LinkedIn
Youtube
Calculators
Popular Calculators
Group Stocks
Pocketful Fintech Capital Private Limited (CIN U65999DL2021PTC390548) | The SEBI Registration No. allotted to us is INZ000313732. NSE Member Code: 90326 | BSE Member Code: 6808 | MCX Member Code: 57120 DP | CDSL: 12099800