Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹2,565Cr
Capital Goods - Engineering Heavy
Rev Gr TTM
Revenue Growth TTM
-8.01%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

COCKERILL
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 204.4 | 490.6 | 348.6 | 20.4 | -23.6 | -57.8 | -60.3 | -71.5 | -48.0 | -12.0 | 27.5 | 41.1 |
| 182 | 214 | 185 | 241 | 142 | 93 | 85 | 73 | 77 | 80 | 86 | 92 |
Operating Profit Operating ProfitCr |
| 5.5 | 3.3 | 3.2 | 5.0 | 3.2 | 0.6 | -11.4 | -0.7 | -0.6 | 2.4 | 11.7 | 9.9 |
Other Income Other IncomeCr | 4 | 1 | 3 | 3 | 2 | 1 | 1 | 1 | 1 | 3 | 2 | -9 |
Interest Expense Interest ExpenseCr | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 2 |
Depreciation DepreciationCr | 2 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 2 |
| 13 | 6 | 7 | 13 | 5 | 0 | -10 | -2 | -1 | 2 | 12 | -2 |
| 3 | 1 | 0 | 3 | 1 | 0 | -3 | 0 | 0 | 1 | 3 | -2 |
|
Growth YoY PAT Growth YoY% | 499.6 | 181.1 | 336.6 | -9.3 | -63.0 | -100.7 | -207.4 | -114.2 | -120.7 | 5,833.3 | 218.9 | 128.6 |
| 5.1 | 2.0 | 3.6 | 4.1 | 2.5 | 0.0 | -9.9 | -2.0 | -1.0 | 2.1 | 9.2 | 0.4 |
| 19.8 | 8.8 | 14.2 | 20.9 | 7.3 | -0.1 | -15.2 | -3.0 | -1.5 | 3.5 | 18.1 | 0.9 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Dec 2023 | Dec 2024 | Dec 2025 |
|---|
|
| | -6.4 | -25.1 | 98.5 | 62.5 | -25.1 | -46.7 | 93.3 | 26.4 | | -41.7 | -8.0 |
| 228 | 201 | 154 | 302 | 465 | 349 | 225 | 373 | 477 | 641 | 393 | 335 |
Operating Profit Operating ProfitCr |
| -3.8 | 2.1 | 0.0 | 1.3 | 6.4 | 6.0 | -13.8 | 2.5 | 1.4 | 3.9 | -1.0 | 6.4 |
Other Income Other IncomeCr | 27 | 23 | 14 | 16 | 21 | 15 | 2 | 6 | 17 | 6 | 5 | |
Interest Expense Interest ExpenseCr | 4 | 2 | 1 | 1 | 0 | 3 | 0 | 7 | 2 | 2 | 2 | 3 |
Depreciation DepreciationCr | 7 | 6 | 5 | 6 | 6 | 6 | 5 | 5 | 5 | 4 | 6 | 6 |
| 8 | 20 | 8 | 13 | 47 | 29 | -30 | 4 | 16 | 26 | -7 | 11 |
| -2 | 6 | 2 | 7 | 12 | 5 | -1 | 0 | 3 | 4 | -2 | 1 |
|
| | 38.5 | -55.9 | 16.1 | 422.3 | -32.4 | -222.4 | 116.0 | 177.7 | | -124.9 | 291.6 |
| 4.3 | 6.4 | 3.8 | 2.2 | 7.1 | 6.4 | -14.7 | 1.2 | 2.7 | 3.3 | -1.4 | 2.9 |
| 19.2 | 26.6 | 11.7 | 13.6 | 71.1 | 48.1 | -58.9 | 9.4 | 26.1 | 43.8 | -10.9 | 20.9 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Dec 2023 | Dec 2024 |
|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| 134 | 146 | 147 | 153 | 186 | 202 | 170 | 175 | 187 | 206 | 196 |
Current Liabilities Current LiabilitiesCr | 189 | 118 | 124 | 214 | 379 | 233 | 274 | 150 | 643 | 576 | 342 |
Non Current Liabilities Non Current LiabilitiesCr | 26 | 15 | 5 | 44 | 18 | 10 | 9 | 10 | 16 | 40 | 35 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 254 | 197 | 194 | 334 | 496 | 343 | 387 | 240 | 760 | 650 | 428 |
Non Current Assets Non Current AssetsCr | 99 | 87 | 86 | 81 | 92 | 108 | 72 | 101 | 91 | 177 | 150 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Dec 2023 | Dec 2024 | Dec 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -10 | 60 | 90 | -38 | -58 | -21 | 26 | 71 | 17 | -66 | 159 |
Investing Cash Flow Investing Cash FlowCr | 19 | 2 | -30 | 26 | 0 | 2 | -19 | -7 | 10 | 2 | -81 |
Financing Cash Flow Financing Cash FlowCr | -27 | 0 | 0 | -2 | -6 | -3 | 0 | -1 | -3 | -5 | -2 |
|
Free Cash Flow Free Cash FlowCr | 7 | 61 | 85 | -43 | -59 | -22 | 24 | 67 | 14 | -77 | |
| -73.3 | 1,032.2 | 1,334.8 | -109.4 | -243.8 | 72.5 | 567.8 | 549.5 | 78.8 | 1,227.8 | 1,537.7 |
CFO To EBITDA CFO To EBITDA% | -223.5 | -1,06,924.7 | 2,352.9 | -121.5 | -257.5 | 77.2 | 277.7 | 1,065.6 | 65.5 | 1,744.0 | 692.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Dec 2023 | Dec 2024 | Dec 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 197 | 202 | 289 | 431 | 661 | 206 | 411 | 769 | 717 | 1,514 | 2,066 | 2,602 |
Price To Earnings Price To Earnings | 20.8 | 15.3 | 49.9 | 64.1 | 18.8 | 8.7 | 0.0 | 165.6 | 55.6 | 52.5 | 0.0 | 252.3 |
Price To Sales Price To Sales | 0.9 | 1.0 | 1.9 | 1.4 | 1.3 | 0.6 | 2.1 | 2.0 | 1.5 | 2.3 | 5.3 | 7.3 |
Price To Book Price To Book | 1.4 | 1.3 | 1.9 | 2.7 | 3.5 | 1.0 | 2.4 | 4.3 | 3.7 | 7.2 | 10.3 | 12.4 |
| -22.4 | 45.7 | -3,987.0 | 72.9 | 17.2 | 6.6 | -13.8 | 76.0 | 90.1 | 53.1 | -530.0 | |
Profitability Ratios Profitability Ratios |
| 33.4 | 48.4 | 55.0 | 33.6 | 33.2 | 44.0 | 34.3 | 30.1 | 31.4 | 25.4 | 37.1 | 54.8 |
| -3.8 | 2.1 | 0.0 | 1.3 | 6.4 | 6.0 | -13.8 | 2.5 | 1.4 | 3.9 | -1.0 | 6.4 |
| 4.3 | 6.4 | 3.8 | 2.2 | 7.1 | 6.4 | -14.7 | 1.2 | 2.7 | 3.3 | -1.4 | 2.9 |
| 7.7 | 14.6 | 5.8 | 9.0 | 24.7 | 15.4 | -17.1 | 6.3 | 9.4 | 13.3 | -2.4 | |
| 6.8 | 8.7 | 3.8 | 4.3 | 18.4 | 11.4 | -16.6 | 2.6 | 6.7 | 10.2 | -2.7 | |
| 2.7 | 4.6 | 2.1 | 1.6 | 6.0 | 5.3 | -6.3 | 1.4 | 1.5 | 2.6 | -0.9 | |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
John Cockerill India Limited (JCIL) is the Indian subsidiary and strategic hub of the globally renowned **John Cockerill Group**, a 200+ year-old Belgian industrial conglomerate founded in 1817. JCIL serves as the **Center of Excellence for Cold Rolling Mill Complexes** within the global group and is positioned as a leading technology provider in the steel manufacturing sector. Headquartered in Mumbai, with manufacturing facilities in **Taloja and Hedavali (Maharashtra)**, the company operates at the intersection of innovation, sustainability, and advanced engineering across steel, hydrogen, defense, and energy sectors.
---
### **Core Business Segments (Metals Division)**
JCIL’s Metals business is structured into three key segments:
1. **Processing & Rolling**:
- Offers advanced equipment including **pickling lines, cold rolling mills (CRM), coating lines, and acid regeneration plants**.
- Proprietary technologies: **Jet Vapor Deposition (JVD)**, **E-Si™** for electrical steel, and **Volteron™** for green steel.
- Serves carbon and silicon steel production with global leadership in **high-end automotive galvanizing lines**.
2. **Services & Energy Efficiency**:
- Focuses on **plant revamps, energy optimization, spare parts, repair services, and furnace electrification**.
- Offers **furnace combustion with hydrogen**, supporting customer decarbonization.
3. **Iron & Steel Making Technology**:
- Pioneers **green primary steel** technologies like **Volteron™**, a **zero-emission iron electrolysis** process developed with ArcelorMittal.
- Expanding into **hydrogen-based steelmaking** and **electric arc furnaces (EAF)**.
---
### **Global Operations & Structure**
- The John Cockerill Group operates in **29 countries** across five continents, with over **6,000 employees** and €1.4 billion in revenue (2024).
- JCIL has **global responsibility** for the group’s metals business, with the formation of **John Cockerill Metals International SA (JCMI)**—a new entity being fully acquired by JCIL for up to **€50 million** under a five-year, interest-free payment plan.
- Manufacturing footprint includes:
- **USA (Salem, NC)**: Machining and fabrication.
- **India (Taloja and Hedavali)**: CRM and large-scale processing line production.
- Regional markets: **India, China, Europe, and North America**.
---
### **Recent Strategic Developments (2025)**
#### **1. Portfolio Diversification & Upstream Expansion**
- JCIL is expanding into **upstream steelmaking processes**, traditionally representing ~80% of steel capex, through **Volteron™ electrolysis** and **hydrogen-based solutions**.
- Plans to launch a **semi-industrial Volteron™ plant (40,000 tpa)**, with scalability to **800,000 tpa**, offering a **carbon-free alternative** to blast furnaces.
#### **2. Major Project Wins (2025)**
JCIL has secured key contracts, solidifying its presence across the full steel value chain:
- **JSW JFE Electrical Steel (Nashik)**: Supply of **tunnel furnaces** for India’s first TRDO CRGO facility—boosting self-reliance in high-grade transformer steel.
- **Tata Steel (Jamshedpur)**: **Push-Pull Pickling Line + Spray Roaster ARP** for tinplate division—integrating advanced acid recovery.
- **Godawari Power & Ispat Ltd**: **6-Hi Reversible CRM** for a 2 MTPA steel plant.
- **JSW Khopoli**: **New CGL + Push-Pull Pickling Line** with **Zn+Al coating**—meeting rising demand for corrosion-resistant steel.
#### **3. Expansion of Value Services Segment**
- **Rolls Coating Facility**: Launch of **India’s first HP-HVAF (High-Pressure High-Velocity Air Fuel)** coating technology at Taloja (Q1 FY2026).
- Partnership with **Advanced Coatings SA (Belgium)**—certified under **EN 9100, ISO 14001, NADCAP**.
- Annual capacity: **300 rolls**, generating **INR 3 crore/year** with **INR 2 crore capex** already invested.
- Environmentally superior: **zero hexavalent chromium, water-free process, zero waste**.
- **Spares & Services Growth**: Now accounts for **20–25% of the order book**, driving recurring, non-cyclical revenue and stronger customer lifecycle engagement.
---
### **Technology Innovations**
- **Volteron™**:
- Breakthrough **low-temperature iron electrolysis** technology—eliminates coal-based reduction.
- Enables **near-zero CO₂ emissions** in ironmaking; under development with ArcelorMittal.
- Commercialization expected by **2026**.
- **Jet Vapor Deposition (JVD)**:
- Vacuum-based **zinc coating process** enabling **faster, customizable, high-quality coatings**.
- 2x speed of traditional galvanizing, **99.5% zinc yield**, lower emissions.
- Over **1 million tons** produced at ArcelorMittal Ghent; **first JVD order expected in 2025**.
- JCIL is the **global manufacturing center** for JVD equipment.
- **E-Si™ Technology**:
- Designed for **high-performance electrical steels** used in e-mobility and transformers.
- Supports India’s green transition and rising demand (projected **$45.8B market by 2026**).
---
### **Strategic Collaborations**
- **SAIL MoU (2024/2025)**: Strategic partnership under **National Green Hydrogen Mission** to co-develop green steel and modernize SAIL’s processing facilities.
- **IIT Bombay**: Research partnership for sustainable steelmaking technologies.
- **Advanced Coatings SA**: To deliver world-class rolls coating services in India.
- **ArcelorMittal**: Joint development of **Volteron™ and JVD**, validating the commercial and technical maturity of JCIL’s innovations.
---
### **Leadership & Governance**
- **Fred (Frédéric Martin)** appointed **Managing Director (Aug 2025)**, succeeding Michael Kotas.
- 35+ years in global metals industry; also serves as **VP Metals, John Cockerill Industry**.
- Leadership focus: **Operational efficiency, profitability, localized solutions, and execution excellence**.
---
### **Financial & Operational Updates**
- **FY2024 Performance**: Revenue of **Rs. 3,887.3 million**, net loss of **Rs. 53.8 million** due to delayed projects.
- **Q1CY2025**: Positive EBITDA of **INR 9.1 million** despite 48% YoY revenue decline—indicating improved cost control and margin recovery.
- **Project Execution**: Strong track record in timely delivery—recent FAs received for **JSOL ARP** and **JSW CCL3**; erection work underway for **Jindal CCL**.
---
### **Sustainability & ESG**
- Core focus on **fossil-free steel**, **waste minimization**, and **clean technology**.
- Products enable:
- **>80% reduction in CO₂ emissions**.
- **Near-total acid recycling** (via FBARP/FB Roaster ARP).
- **On-site green hydrogen** via pressurized alkaline electrolysers (manufactured by parent group).
---