JOHN COCKERILL INDIA
|
JOHN COCKERILL INDIA Last 5 Year Income Statement History
[Standalone]
Dec2023 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹667 Cr | ₹484 Cr | ₹383 Cr | ₹198 Cr | ₹372 Cr |
Sales | ₹658 Cr | ₹476 Cr | ₹371 Cr | ₹193 Cr | ₹347 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹4.45 Cr | ₹3.73 Cr | ₹1.15 Cr | ₹0.52 Cr | ₹1.69 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹3.70 Cr | ₹4.06 Cr | ₹10 Cr | ₹4.51 Cr | ₹23 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹667 Cr | ₹484 Cr | ₹383 Cr | ₹198 Cr | ₹372 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹1.56 Cr | ₹-4.52 Cr | ₹2.05 Cr | ₹-1.52 Cr | ₹-1.25 Cr |
Raw Material Consumed | ₹496 Cr | ₹337 Cr | ₹265 Cr | ₹132 Cr | ₹209 Cr |
Opening Raw Materials | ₹15 Cr | ₹6.52 Cr | ₹8.95 Cr | ₹10 Cr | ₹9.34 Cr |
Purchases Raw Materials | ₹493 Cr | ₹345 Cr | ₹263 Cr | ₹131 Cr | ₹210 Cr |
Closing Raw Materials | ₹12 Cr | ₹15 Cr | ₹6.52 Cr | ₹8.95 Cr | ₹10 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹1.93 Cr | ₹2.35 Cr | ₹1.93 Cr | ₹1.80 Cr | ₹2.34 Cr |
Electricity & Power | ₹1.93 Cr | ₹2.35 Cr | ₹1.93 Cr | ₹1.80 Cr | ₹2.34 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹50 Cr | ₹57 Cr | ₹50 Cr | ₹48 Cr | ₹59 Cr |
Salaries, Wages & Bonus | ₹45 Cr | ₹49 Cr | ₹44 Cr | ₹43 Cr | ₹53 Cr |
Contributions to EPF & Pension Funds | ₹2.08 Cr | ₹2.66 Cr | ₹2.17 Cr | ₹2.45 Cr | ₹2.86 Cr |
Workmen and Staff Welfare Expenses | ₹3.00 Cr | ₹3.88 Cr | ₹2.87 Cr | ₹1.94 Cr | ₹2.74 Cr |
Other Employees Cost | ₹0.44 Cr | ₹0.57 Cr | ₹0.57 Cr | ₹0.46 Cr | ₹0.54 Cr |
Other Manufacturing Expenses | ₹54 Cr | ₹54 Cr | ₹24 Cr | ₹16 Cr | ₹25 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹12 Cr | ₹8.09 Cr | ₹5.88 Cr | ₹3.24 Cr | ₹7.26 Cr |
Repairs and Maintenance | ₹4.54 Cr | ₹5.18 Cr | ₹4.13 Cr | ₹2.86 Cr | ₹2.99 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹37 Cr | ₹41 Cr | ₹14 Cr | ₹10.00 Cr | ₹15 Cr |
General and Administration Expenses | ₹20 Cr | ₹16 Cr | ₹16 Cr | ₹9.79 Cr | ₹39 Cr |
Rent , Rates & Taxes | ₹1.05 Cr | ₹0.59 Cr | ₹0.39 Cr | ₹0.63 Cr | ₹2.42 Cr |
Insurance | ₹1.29 Cr | ₹0.52 Cr | ₹0.63 Cr | ₹0.54 Cr | ₹0.32 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹2.80 Cr | ₹3.90 Cr | ₹1.90 Cr | ₹3.67 Cr | ₹5.03 Cr |
Traveling and conveyance | ₹5.39 Cr | ₹5.08 Cr | ₹1.43 Cr | ₹1.63 Cr | ₹4.39 Cr |
Other Administration | ₹9.71 Cr | ₹5.55 Cr | ₹11 Cr | ₹3.31 Cr | ₹27 Cr |
Selling and Distribution Expenses | ₹10 Cr | ₹7.23 Cr | ₹3.04 Cr | ₹2.15 Cr | ₹9.92 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | ₹0.40 Cr | ₹0.48 Cr | - | ₹0.68 Cr | ₹7.01 Cr |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹9.70 Cr | ₹6.75 Cr | ₹3.04 Cr | ₹1.47 Cr | ₹2.92 Cr |
Miscellaneous Expenses | ₹7.39 Cr | ₹12 Cr | ₹11 Cr | ₹19 Cr | ₹6.66 Cr |
Bad debts /advances written off | ₹0.31 Cr | ₹0.04 Cr | ₹0.21 Cr | - | ₹0.14 Cr |
Provision for doubtful debts | - | ₹3.15 Cr | ₹1.66 Cr | ₹11 Cr | - |
Losson disposal of fixed assets(net) | - | ₹0.01 Cr | - | ₹0.00 Cr | ₹0.02 Cr |
Losson foreign exchange fluctuations | ₹0.38 Cr | - | - | ₹2.76 Cr | - |
Losson sale of non-trade current investments | ₹0.51 Cr | ₹2.54 Cr | ₹4.31 Cr | ₹0.72 Cr | ₹1.34 Cr |
Other Miscellaneous Expenses | ₹6.19 Cr | ₹5.91 Cr | ₹5.07 Cr | ₹4.40 Cr | ₹5.17 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹642 Cr | ₹479 Cr | ₹373 Cr | ₹226 Cr | ₹351 Cr |
Operating Profit (Excl OI) | ₹25 Cr | ₹4.34 Cr | ₹9.49 Cr | ₹-28 Cr | ₹21 Cr |
Other Income | ₹7.16 Cr | ₹19 Cr | ₹6.45 Cr | ₹3.13 Cr | ₹17 Cr |
Interest Received | ₹4.70 Cr | ₹9.34 Cr | ₹1.03 Cr | ₹1.49 Cr | ₹3.82 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | ₹0.00 Cr | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.73 Cr | ₹3.08 Cr | ₹2.11 Cr | ₹0.77 Cr | ₹1.62 Cr |
Foreign Exchange Gains | - | ₹4.25 Cr | ₹3.11 Cr | - | ₹12 Cr |
Others | ₹1.73 Cr | ₹2.24 Cr | ₹0.20 Cr | ₹0.88 Cr | ₹0.17 Cr |
Operating Profit | ₹32 Cr | ₹23 Cr | ₹16 Cr | ₹-25 Cr | ₹38 Cr |
Interest | ₹2.33 Cr | ₹1.93 Cr | ₹6.85 Cr | ₹0.19 Cr | ₹3.09 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | ₹0.12 Cr | ₹0.02 Cr | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹2.20 Cr | ₹1.89 Cr | ₹4.73 Cr | ₹2.30 Cr | ₹1.73 Cr |
Other Interest | ₹0.13 Cr | ₹0.04 Cr | ₹2.00 Cr | ₹-2.13 Cr | ₹1.36 Cr |
PBDT | ₹30 Cr | ₹21 Cr | ₹9.09 Cr | ₹-25 Cr | ₹35 Cr |
Depreciation | ₹3.85 Cr | ₹5.15 Cr | ₹4.66 Cr | ₹5.03 Cr | ₹5.67 Cr |
Profit Before Taxation & Exceptional Items | ₹26 Cr | ₹16 Cr | ₹4.43 Cr | ₹-30 Cr | ₹29 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹26 Cr | ₹16 Cr | ₹4.43 Cr | ₹-30 Cr | ₹29 Cr |
Provision for Tax | ₹4.43 Cr | ₹3.29 Cr | ₹-0.21 Cr | ₹-1.15 Cr | ₹5.17 Cr |
Current Income Tax | ₹6.13 Cr | ₹0.59 Cr | - | - | ₹6.00 Cr |
Deferred Tax | ₹-1.82 Cr | ₹2.70 Cr | ₹-0.13 Cr | ₹-1.15 Cr | ₹-0.50 Cr |
Other taxes | ₹0.12 Cr | - | ₹-0.08 Cr | - | ₹-0.33 Cr |
Profit After Tax | ₹22 Cr | ₹13 Cr | ₹4.64 Cr | ₹-29 Cr | ₹24 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹82 Cr | ₹70 Cr | ₹65 Cr | ₹97 Cr | ₹81 Cr |
Appropriations | ₹104 Cr | ₹83 Cr | ₹70 Cr | ₹68 Cr | ₹104 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹2.60 Cr | ₹0.79 Cr | ₹-0.36 Cr | ₹3.36 Cr | ₹6.96 Cr |
Equity Dividend % | ₹70.00 | ₹50.00 | ₹20.00 | - | ₹50.00 |
Earnings Per Share | ₹43.82 | ₹26.10 | ₹9.40 | ₹-58.86 | ₹48.09 |
Adjusted EPS | ₹43.82 | ₹26.10 | ₹9.40 | ₹-58.86 | ₹48.09 |
Compare Income Statement of peers of JOHN COCKERILL INDIA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
JOHN COCKERILL INDIA | ₹1,351.1 Cr | 7.4% | -19.5% | -8% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹66,855.6 Cr | -0.2% | -6.3% | -25.8% | Stock Analytics | |
THERMAX | ₹39,708.8 Cr | 3.8% | 0.5% | -8.6% | Stock Analytics | |
JYOTI CNC AUTOMATION | ₹22,345.5 Cr | 14.2% | -12.9% | 50.2% | Stock Analytics | |
TRIVENI TURBINE | ₹17,936.2 Cr | 16% | -0.8% | 28.3% | Stock Analytics | |
KIRLOSKAR BROTHERS | ₹12,939.3 Cr | 5.8% | -16.2% | 59.1% | Stock Analytics |
JOHN COCKERILL INDIA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
JOHN COCKERILL INDIA | 7.4% |
-19.5% |
-8% |
SENSEX | 1.4% |
-5.3% |
0.3% |
You may also like the below Video Courses