JOHN COCKERILL INDIA
|
JOHN COCKERILL INDIA Last 5 Year Income Statement History
[Standalone]
| Dec2024 | Dec2023 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹389 Cr | ₹667 Cr | ₹484 Cr | ₹383 Cr | ₹198 Cr |
| Sales | ₹377 Cr | ₹658 Cr | ₹476 Cr | ₹371 Cr | ₹193 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹7.31 Cr | ₹4.45 Cr | ₹3.73 Cr | ₹1.15 Cr | ₹0.52 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹4.59 Cr | ₹3.69 Cr | ₹4.06 Cr | ₹10 Cr | ₹4.51 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹389 Cr | ₹667 Cr | ₹484 Cr | ₹383 Cr | ₹198 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-1.47 Cr | ₹1.56 Cr | ₹-4.52 Cr | ₹2.05 Cr | ₹-1.52 Cr |
| Raw Material Consumed | ₹246 Cr | ₹496 Cr | ₹337 Cr | ₹265 Cr | ₹132 Cr |
| Opening Raw Materials | ₹12 Cr | ₹15 Cr | ₹6.52 Cr | ₹8.95 Cr | ₹10 Cr |
| Purchases Raw Materials | ₹246 Cr | ₹493 Cr | ₹345 Cr | ₹263 Cr | ₹131 Cr |
| Closing Raw Materials | ₹12 Cr | ₹12 Cr | ₹15 Cr | ₹6.52 Cr | ₹8.95 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹2.33 Cr | ₹1.93 Cr | ₹2.35 Cr | ₹1.93 Cr | ₹1.80 Cr |
| Electricity & Power | ₹2.33 Cr | ₹1.93 Cr | ₹2.35 Cr | ₹1.93 Cr | ₹1.80 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹62 Cr | ₹50 Cr | ₹57 Cr | ₹50 Cr | ₹48 Cr |
| Salaries, Wages & Bonus | ₹55 Cr | ₹45 Cr | ₹49 Cr | ₹44 Cr | ₹43 Cr |
| Contributions to EPF & Pension Funds | ₹2.48 Cr | ₹2.08 Cr | ₹2.66 Cr | ₹2.17 Cr | ₹2.45 Cr |
| Workmen and Staff Welfare Expenses | ₹4.02 Cr | ₹3.00 Cr | ₹3.88 Cr | ₹2.87 Cr | ₹1.94 Cr |
| Other Employees Cost | ₹0.64 Cr | ₹0.44 Cr | ₹0.57 Cr | ₹0.57 Cr | ₹0.46 Cr |
| Other Manufacturing Expenses | ₹34 Cr | ₹54 Cr | ₹54 Cr | ₹24 Cr | ₹16 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹7.55 Cr | ₹12 Cr | ₹8.09 Cr | ₹5.88 Cr | ₹3.24 Cr |
| Repairs and Maintenance | ₹8.76 Cr | ₹4.54 Cr | ₹5.18 Cr | ₹4.13 Cr | ₹2.86 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹18 Cr | ₹37 Cr | ₹41 Cr | ₹14 Cr | ₹10.00 Cr |
| General and Administration Expenses | ₹36 Cr | ₹21 Cr | ₹16 Cr | ₹16 Cr | ₹9.79 Cr |
| Rent , Rates & Taxes | ₹1.91 Cr | ₹1.05 Cr | ₹0.59 Cr | ₹0.39 Cr | ₹0.63 Cr |
| Insurance | ₹0.74 Cr | ₹1.29 Cr | ₹0.52 Cr | ₹0.63 Cr | ₹0.54 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹5.60 Cr | ₹2.80 Cr | ₹3.90 Cr | ₹1.90 Cr | ₹3.67 Cr |
| Traveling and conveyance | ₹7.90 Cr | ₹5.39 Cr | ₹5.08 Cr | ₹1.43 Cr | ₹1.63 Cr |
| Other Administration | ₹20 Cr | ₹10 Cr | ₹5.55 Cr | ₹11 Cr | ₹3.31 Cr |
| Selling and Distribution Expenses | ₹5.65 Cr | ₹9.93 Cr | ₹7.23 Cr | ₹3.04 Cr | ₹2.15 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | ₹0.92 Cr | ₹0.40 Cr | ₹0.48 Cr | - | ₹0.68 Cr |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹4.73 Cr | ₹9.53 Cr | ₹6.75 Cr | ₹3.04 Cr | ₹1.47 Cr |
| Miscellaneous Expenses | ₹7.73 Cr | ₹6.57 Cr | ₹12 Cr | ₹11 Cr | ₹19 Cr |
| Bad debts /advances written off | - | ₹0.31 Cr | ₹0.04 Cr | ₹0.21 Cr | - |
| Provision for doubtful debts | ₹0.16 Cr | - | ₹3.15 Cr | ₹1.66 Cr | ₹11 Cr |
| Losson disposal of fixed assets(net) | ₹0.18 Cr | - | ₹0.01 Cr | - | ₹0.00 Cr |
| Losson foreign exchange fluctuations | - | ₹0.10 Cr | - | - | ₹2.76 Cr |
| Losson sale of non-trade current investments | ₹0.08 Cr | ₹0.51 Cr | ₹2.54 Cr | ₹4.31 Cr | ₹0.72 Cr |
| Other Miscellaneous Expenses | ₹7.31 Cr | ₹5.65 Cr | ₹5.91 Cr | ₹5.07 Cr | ₹4.40 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹393 Cr | ₹641 Cr | ₹479 Cr | ₹373 Cr | ₹226 Cr |
| Operating Profit (Excl OI) | ₹-3.79 Cr | ₹25 Cr | ₹4.34 Cr | ₹9.49 Cr | ₹-28 Cr |
| Other Income | ₹4.88 Cr | ₹6.88 Cr | ₹19 Cr | ₹6.45 Cr | ₹3.13 Cr |
| Interest Received | ₹4.30 Cr | ₹4.70 Cr | ₹9.34 Cr | ₹1.03 Cr | ₹1.49 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹1.33 Cr | - | ₹0.00 Cr | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.01 Cr | ₹0.73 Cr | ₹3.08 Cr | ₹2.11 Cr | ₹0.77 Cr |
| Foreign Exchange Gains | ₹0.40 Cr | - | ₹4.25 Cr | ₹3.11 Cr | - |
| Others | ₹0.16 Cr | ₹0.12 Cr | ₹2.24 Cr | ₹0.20 Cr | ₹0.88 Cr |
| Operating Profit | ₹1.09 Cr | ₹32 Cr | ₹23 Cr | ₹16 Cr | ₹-25 Cr |
| Interest | ₹2.28 Cr | ₹2.33 Cr | ₹1.93 Cr | ₹6.85 Cr | ₹0.19 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | ₹0.12 Cr | ₹0.02 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.39 Cr | ₹2.20 Cr | ₹1.89 Cr | ₹4.73 Cr | ₹2.30 Cr |
| Other Interest | ₹0.90 Cr | ₹0.13 Cr | ₹0.04 Cr | ₹2.00 Cr | ₹-2.13 Cr |
| PBDT | ₹-1.19 Cr | ₹30 Cr | ₹21 Cr | ₹9.09 Cr | ₹-25 Cr |
| Depreciation | ₹5.97 Cr | ₹3.85 Cr | ₹5.15 Cr | ₹4.66 Cr | ₹5.03 Cr |
| Profit Before Taxation & Exceptional Items | ₹-7.17 Cr | ₹26 Cr | ₹16 Cr | ₹4.43 Cr | ₹-30 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹-7.17 Cr | ₹26 Cr | ₹16 Cr | ₹4.43 Cr | ₹-30 Cr |
| Provision for Tax | ₹-1.78 Cr | ₹4.43 Cr | ₹3.29 Cr | ₹-0.21 Cr | ₹-1.15 Cr |
| Current Income Tax | ₹2.07 Cr | ₹6.13 Cr | ₹0.59 Cr | - | - |
| Deferred Tax | ₹-3.87 Cr | ₹-1.82 Cr | ₹2.70 Cr | ₹-0.13 Cr | ₹-1.15 Cr |
| Other taxes | ₹0.01 Cr | ₹0.12 Cr | - | ₹-0.08 Cr | - |
| Profit After Tax | ₹-5.38 Cr | ₹22 Cr | ₹13 Cr | ₹4.64 Cr | ₹-29 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹101 Cr | ₹82 Cr | ₹70 Cr | ₹65 Cr | ₹97 Cr |
| Appropriations | ₹96 Cr | ₹104 Cr | ₹83 Cr | ₹70 Cr | ₹68 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹4.02 Cr | ₹2.60 Cr | ₹0.79 Cr | ₹-0.36 Cr | ₹3.36 Cr |
| Equity Dividend % | - | ₹70.00 | ₹50.00 | ₹20.00 | - |
| Earnings Per Share | ₹-10.90 | ₹43.82 | ₹26.10 | ₹9.40 | ₹-58.86 |
| Adjusted EPS | ₹-10.90 | ₹43.82 | ₹26.10 | ₹9.40 | ₹-58.86 |
Compare Income Statement of peers of JOHN COCKERILL INDIA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| JOHN COCKERILL INDIA | ₹2,555.0 Cr | -2.7% | -12% | 1.9% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹92,709.9 Cr | 13.2% | 11.7% | 13.7% | Stock Analytics | |
| THERMAX | ₹38,367.7 Cr | -2.8% | 1.7% | -38.9% | Stock Analytics | |
| JYOTI CNC AUTOMATION | ₹19,658.4 Cr | -3.7% | 1.4% | -13.7% | Stock Analytics | |
| TRIVENI TURBINE | ₹17,011.4 Cr | 2.7% | 3.2% | -21% | Stock Analytics | |
| KIRLOSKAR BROTHERS | ₹14,868.5 Cr | -1% | -3.1% | 9.2% | Stock Analytics | |
JOHN COCKERILL INDIA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| JOHN COCKERILL INDIA | -2.7% |
-12% |
1.9% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses