JOHN COCKRILL | T & I GLOBAL | JOHN COCKRILL/ T & I GLOBAL |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 58.5 | 12.0 | 489.4% | View Chart |
P/BV | x | 8.7 | 2.0 | 439.6% | View Chart |
Dividend Yield | % | 0.2 | 0.0 | - |
JOHN COCKRILL T & I GLOBAL |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
JOHN COCKRILL Dec-23 |
T & I GLOBAL Mar-23 |
JOHN COCKRILL/ T & I GLOBAL |
5-Yr Chart Click to enlarge
|
||
High | Rs | 3,290 | 136 | 2,420.9% | |
Low | Rs | 1,266 | 66 | 1,918.3% | |
Sales per share (Unadj.) | Rs | 1,349.4 | 300.5 | 449.1% | |
Earnings per share (Unadj.) | Rs | 43.8 | 16.6 | 263.5% | |
Cash flow per share (Unadj.) | Rs | 51.6 | 18.5 | 278.3% | |
Dividends per share (Unadj.) | Rs | 7.00 | 0 | - | |
Avg Dividend yield | % | 0.3 | 0 | - | |
Book value per share (Unadj.) | Rs | 427.9 | 143.8 | 297.5% | |
Shares outstanding (eoy) | m | 4.94 | 5.07 | 97.4% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 1.7 | 0.3 | 502.5% | |
Avg P/E ratio | x | 52.0 | 6.1 | 856.3% | |
P/CF ratio (eoy) | x | 44.1 | 5.4 | 810.8% | |
Price / Book Value ratio | x | 5.3 | 0.7 | 758.5% | |
Dividend payout | % | 16.0 | 0 | - | |
Avg Mkt Cap | Rs m | 11,248 | 512 | 2,198.7% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 505 | 56 | 908.8% | |
Avg. sales/employee | Rs Th | 0 | 0 | - | |
Avg. wages/employee | Rs Th | 0 | 0 | - | |
Avg. net profit/employee | Rs Th | 0 | 0 | - |
INCOME DATA | |||||
---|---|---|---|---|---|
Net Sales | Rs m | 6,666 | 1,523 | 437.6% | |
Other income | Rs m | 72 | 42 | 171.6% | |
Total revenues | Rs m | 6,738 | 1,565 | 430.5% | |
Gross profit | Rs m | 251 | 99 | 253.0% | |
Depreciation | Rs m | 39 | 10 | 396.2% | |
Interest | Rs m | 23 | 2 | 1,280.2% | |
Profit before tax | Rs m | 261 | 129 | 201.5% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 44 | 45 | 98.2% | |
Profit after tax | Rs m | 216 | 84 | 256.8% | |
Gross profit margin | % | 3.8 | 6.5 | 57.8% | |
Effective tax rate | % | 17.0 | 34.9 | 48.7% | |
Net profit margin | % | 3.2 | 5.5 | 58.7% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 6,505 | 807 | 805.8% | |
Current liabilities | Rs m | 5,760 | 565 | 1,019.8% | |
Net working cap to sales | % | 11.2 | 15.9 | 70.2% | |
Current ratio | x | 1.1 | 1.4 | 79.0% | |
Inventory Days | Days | 68 | 68 | 98.8% | |
Debtors Days | Days | 1,148 | 106,520,714 | 0.0% | |
Net fixed assets | Rs m | 1,772 | 486 | 364.7% | |
Share capital | Rs m | 49 | 51 | 97.4% | |
"Free" reserves | Rs m | 2,065 | 679 | 304.3% | |
Net worth | Rs m | 2,114 | 729 | 289.9% | |
Long term debt | Rs m | 0 | 0 | - | |
Total assets | Rs m | 8,277 | 1,293 | 640.0% | |
Interest coverage | x | 12.2 | 72.1 | 16.9% | |
Debt to equity ratio | x | 0 | 0 | - | |
Sales to assets ratio | x | 0.8 | 1.2 | 68.4% | |
Return on assets | % | 2.9 | 6.7 | 43.5% | |
Return on equity | % | 10.2 | 11.6 | 88.6% | |
Return on capital | % | 13.4 | 18.0 | 74.7% | |
Exports to sales | % | 3.6 | 62.8 | 5.7% | |
Imports to sales | % | 10.9 | 0 | - | |
Exports (fob) | Rs m | 240 | 956 | 25.1% | |
Imports (cif) | Rs m | 724 | NA | - | |
Fx inflow | Rs m | 240 | 956 | 25.0% | |
Fx outflow | Rs m | 724 | 13 | 5,562.1% | |
Net fx | Rs m | -485 | 943 | -51.4% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 171 | 50 | 341.8% | |
From Investments | Rs m | 96 | -137 | -70.2% | |
From Financial Activity | Rs m | -27 | NA | 8,287.5% | |
Net Cashflow | Rs m | 240 | -87 | -275.6% |
Indian Promoters | % | 0.1 | 53.3 | 0.2% | |
Foreign collaborators | % | 74.9 | 0.0 | - | |
Indian inst/Mut Fund | % | 0.1 | 0.0 | - | |
FIIs | % | 0.0 | 0.0 | - | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 25.0 | 46.7 | 53.5% | |
Shareholders | 7,863 | 5,997 | 131.1% | ||
Pledged promoter(s) holding | % | 0.0 | 0.0 | - |
Compare JOHN COCKRILL With: BHARAT ELECTRONICS ELECON ENGINEERING PRAJ IND.LTD SKIPPER LLOYDS ENGINEERING WORKS
No comparison is complete without understanding how the stock prices have performed over a period of time.
Here's a brief comparison:
Period | CMI FPE | T & I GLOBAL | S&P BSE CAPITAL GOODS |
---|---|---|---|
1-Day | 0.95% | 2.43% | -0.21% |
1-Month | 8.60% | 29.43% | 6.21% |
1-Year | 144.59% | 122.06% | 76.06% |
3-Year CAGR | 66.83% | 43.91% | 46.43% |
5-Year CAGR | 23.98% | 27.96% | 28.28% |
* Compound Annual Growth Rate
Here are more details on the CMI FPE share price and the T & I GLOBAL share price.
Moving on to shareholding structures...
The promoters of CMI FPE hold a 75.0% stake in the company. In case of T & I GLOBAL the stake stands at 53.3%.
To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of CMI FPE and the shareholding pattern of T & I GLOBAL.
Finally, a word on dividends...
In the most recent financial year, CMI FPE paid a dividend of Rs 7.0 per share. This amounted to a Dividend Payout ratio of 16.0%.
T & I GLOBAL paid Rs 0.0, and its dividend payout ratio stood at 0.0%.
You may visit here to review the dividend history of CMI FPE, and the dividend history of T & I GLOBAL.
For a sector overview, read our engineering sector report.
After opening the day on high, Indian share markets reversed the trend as the session progressed and ended the lower.