Loading…
Employees: 378
Size John Cockerill India (COCKERILL.NS) is an India Materials company (Steel) with a market value of $358M, the 985th largest of 1,058 India companies the cockpit tracks. Shares closed at ₹6,860 on 6 Nov 2026.
Performance Over six months the shares gained 22.9%, against -5.2% for the median peer and 0.0% for the India market (cap-weighted) — 4th highest of 20 in its peer set.
Growth Revenue grew 174.4% over the last twelve months (peer median +6.5%); the operating margin is -1.3% (peer median 3.8%).
Valuation It trades at 3.6× enterprise value to sales against a peer median of 1.3× (2nd most expensive of 20).
Price implies For today's price to make sense, revenue must grow about 21% a year for seven years (Req g). Recent delivered growth is 0%, so the hurdle is +21 pp: the price needs faster growth than the company has been delivering — of companies that just grew 25–50% a year, 93.8% slowed down over the next four years.
| TTM | FY2025 | FY2024 | FY2023 | FY2021 | |
|---|---|---|---|---|---|
| Revenue | ₹8.42B | ₹3.57B | ₹3.86B | ₹8.88B | ₹3.75B |
| Revenue growth | — | -8% | -57% | +137% | — |
| Gross profit | ₹2.44B | ₹1.12B | ₹497M | ₹1.05B | ₹324M |
| EBITDA | -₹8.61M | ₹258M | -₹63.0M | ₹363M | ₹116M |
| Net income | -₹147M | ₹103M | -₹53.8M | ₹289M | ₹46.4M |
| Free cash flow | n/a | ₹1.59B | -₹724M | ₹171M | ₹252M |
| Capital expenditure | n/a | ₹57.7M | ₹109M | ₹43.0M | ₹21.1M |
| Total debt | ₹468M | ₹53.2M | ₹45.9M | ₹14.3M | ₹232,000 |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | COCKERILL.NS | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | -12.7% | -8.7% | 6th lowest of 21 |
| 6-month return | +22.9% | -5.2% | 4th highest of 20 |
| Distance from 52-week high | -36.9% | -25.2% | 7th lowest of 21 |
| Revenue growth (TTM) | +174.4% | +6.5% | highest of 20 |
| Operating margin | -1.3% | 3.8% | 4th lowest of 20 |
| EV / Sales | 3.6× | 1.3× | 2nd most expensive of 20 |
| Growth the price implies (Req g, 7 yrs) | 21.5% | 6.6% | 2nd most demanding of 8 |
| Growth delivered (Del g) | +0.4% | +9.4% | 2nd lowest of 8 |
| Hurdle (Req g minus delivered) | +21.1 pp | +6.3 pp | most demanding of 8 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | EV / Sales | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| John Cockerill India COCKERILL.NS | India | $358M | +23% | +174% | -1% | 3.6× | 21.5% | +0.4% |
| Tubacex TUB.MC | Spain | $358M | -6% | -7% | -2% | 1.2× | 15.7% | +9.3% |
| Jiangsu Wujin Stainless Steel Pipe 603878.SS | China | $360M | -46% | -9% | -4% | 1.2× | 6.6% | -0.6% |
| Kg Dongbusteel 016380.KS | South Korea | $354M | -32% | +6% | 2% | 0.1× | -14.9% | +6.4% |
| Chubu Steel Plate 5461.T | Japan | $353M | -3% | +19% | 0% | 0.8× | n/a | n/a |
| SeAH 058650.KS | South Korea | $346M | -27% | +16% | 4% | 0.5× | n/a | n/a |
| Vardhman Special Steels VSSL.NS | India | $371M | +31% | +15% | 11% | 1.8× | n/a | n/a |
| YC Inox 2034.TW | Taiwan | $344M | +4% | -20% | 3% | 1.9× | n/a | n/a |
| Venus Pipes & Tubes VENUSPIPES.NS | India | $377M | +21% | +22% | 14% | 2.9× | n/a | n/a |
| Kirloskar Industries KIRLOSIND.NS | India | $381M | +2% | +4% | 8% | 0.5× | 3.2% | +27.5% |
| Steelcast STEELCAS.NS | India | $387M | +23% | +9% | 24% | 8.3× | 30.2% | +22.2% |
| Kalyani Steels KSL.NS | India | $392M | -5% | -5% | 17% | 2.0× | 19.1% | +9.4% |
| Ratnaveer Precision Engineering RATNAVEER.NS | India | $325M | +106% | +21% | 8% | 2.4× | n/a | n/a |
| A-One Steels India AONESTEELS.NS | India | $323M | n/a | n/a | n/a | n/a | n/a | n/a |
| Welspun Specialty Solutions WELSPLSOL.NS | India | $316M | +5% | +5% | 3% | 3.3× | n/a | n/a |
| JTL Industries JTLIND.NS | India | $314M | -8% | +16% | 7% | 1.3× | n/a | n/a |
| China Oriental 0581.HK | Hong Kong | $413M | -31% | 0% | 2% | 0.2× | n/a | n/a |
| Osaka Steel 5449.T | Japan | $416M | -11% | -17% | -2% | 0.8× | n/a | n/a |
| DONGKUK STEEL MILL 460860.KS | South Korea | $308M | -45% | +12% | 3% | 0.1× | n/a | n/a |
| Shengtak New Material 300881.SZ | China | $416M | -50% | +9% | 4% | 1.3× | n/a | n/a |
| Hsin Kuang Steel 2031.TW | Taiwan | $418M | +6% | -3% | 8% | 1.4× | 1.3% | +11.3% |