Cosco (India) Ltd - Stock Valuation and Financial Performance

BSE: 530545 | NSE: | Trading | Small Cap

Cosco India Share Price

230 -7.00 -2.95%
as on 25-Feb'25 16:59

DeciZen - make an informed investing decision on Cosco India

M-Cap below 100cr DeciZen not available

Cosco (India) stock performance -
230 -53.00-19.00% past year

Price Chart, Live Stock Chart, Technical Chart of
P/E Ratio (SA):
32.46
Market Cap:
95.7 Cr.
52-wk low:
225
52-wk high:
435.8

Is Cosco (India) Ltd an attractive stock to invest in?

1. Is Cosco (India) Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Cosco (India) Ltd is a average quality company.

2. Is Cosco (India) Ltd undervalued or overvalued?

The key valuation ratios of Cosco (India) Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

3. Is Cosco (India) Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Cosco (India) Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Cosco India:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Cosco (India) Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE %
14.6%13.8%17%13.8%11.3%8.2%12.2%7.7%6.2%9.7%-
Value Creation
Index
0.00.00.20.0-0.2-0.4-0.1-0.5-0.6-0.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales
119126136126133134148136153177176
Sales YoY Gr.
-6%7.6%-7.2%5.6%0.7%10.6%-8%12.1%15.8%-
Adj EPS
9.1810.59.56.13.69.73.50.66.87.1
YoY Gr.
--12.1%30.4%-9.7%-36%-41.2%172.8%-63.9%-83.2%1059.3%-
BVPS (₹)
52.959.872.682.889.994.2105.1110.2111.9119.7124.8
Adj Net
Profit
3.83.34.43.92.51.541.50.32.93
Cash Flow from Ops.
5.13.48.1-3.54.13.63.85.24.78.1-
Debt/CF from Ops.
7.811.75.2-11.810.911.212.49.611.37-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 4.5%5.9%6.1%15.8%
Adj EPS -3.2%2.5%-11%1059.3%
BVPS9.5%5.9%4.4%7%
Share Price 3.6% 23.3% 0.4% -19.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
18.814.315.812.273.99.73.30.55.95.8
Op. Profit
Mgn %
7.77.77.28.56.95.67.45.84.86.46.1
Net Profit
Mgn %
3.22.73.23.11.91.12.71.10.21.61.7
Debt to
Equity
1.81.61.41.21.211.11.11.11.1-
Working Cap
Days
199208198220226238226258245226121
Cash Conv.
Cycle
16016716118719720018522021319658

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 5.80%

Sales growth has been subdued in last 3 years 6.06%

Net Profit has been subdued in last 3 years -11.02%

Debt to equity has increased versus last 3 years average to 1.13

Sales growth is not so good in last 4 quarters at 4.57%

Latest Financials - Cosco (India) Ltd.

Standalone Consolidated
TTM EPS (₹) 7.1 19.9
TTM Sales (₹ Cr.) 176 80.8
BVPS (₹.) 124.8 0
Reserves (₹ Cr.) 48 8
P/BV 1.84 0.00
PE 32.46 11.58
From the Market
52 Week Low / High (₹) 225.00 / 435.75
All Time Low / High (₹) 5.30 / 442.90
Market Cap (₹ Cr.) 95.7
Equity (₹ Cr.) 4.2
Face Value (₹) 10
Industry PE 53.5

Quarterly Results

 Mar'24 YoY Gr. Rt. %Jun'24 YoY Gr. Rt. %Sep'24 YoY Gr. Rt. %Dec'24 YoY Gr. Rt. %
Sales (₹ Cr.) 0 N/A0 N/A0 N/A0 N/A
Adj EPS (₹) 0 N/A0 N/A0 N/A0 N/A
Op. Profit Mgn % N/A N/AN/A N/AN/A N/AN/A N/A
Net Profit Mgn % N/A N/AN/A N/AN/A N/AN/A N/A

Management X-Ray of Cosco India:

Shareholding Pattern

JavaScript chart by amCharts 3.21.5
JavaScript chart by amCharts 3.21.5Promoters:74.98%Institutions:0%Non-Institutions:25.02%

Promoter's Holding & Share Pledging

JavaScript chart by amCharts 3.21.5Sep22Dec22Mar23Jun23Sep23Dec23Mar24Jun24Sep24Dec240%20%40%60%80%
Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Cosco India

MRP
spaceLock icon
MOS
spaceLock icon%
DP
spaceLock icon
Base EPS
spaceLock icon
DPS
spaceLock icon
MRP: ₹ 0
DP: ₹0
Base EPS ₹:
DPS ₹:
MOS (%):
Expected EPS Growth Rate:
0%
Base 0%
50%
Expected Rate of Return:
0%
Base 0%
50%
Future PE:
0
Base 0
200
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max

Event Update

Login/Register to view analysis.

Analyst's Notes

No data found!

Key Ratios of Cosco India

Adj EPS (Rs.)

Price Chart, Live Stock Chart, Technical Chart of

Sales (Cr.)

ROE (%)

Price Chart, Live Stock Chart, Technical Chart of

ROCE (%)

Price Chart, Live Stock Chart, Technical Chart of
Company Name CMP(₹)
Change ₹(%)
Market Cap
Net Sales (₹ Cr.)
Latest EPS (₹)
Net Profit Margin %
Latest P/E
Latest P/BV
Redington 249.4 -1.2 (-0.5%) Small Cap 41,228 17.8 2.6 14.1 4.5
Amrapali Industries 16.1 0.1 (0.5%) Small Cap 27,301 0.1 0 125.6 2.6
Rashi Peripheral 281 -2.3 (-0.8%) Small Cap 10,731 28.3 1.3 10 1.1
Prithvi Exchange (I) 160.5 3.2 (2%) Small Cap 4,160 13.7 0.3 11.5 2.6
Remedium Lifecare 2.9 -0.2 (-4.9%) Small Cap 4,042 -1.2 0.4 - 2.7
SG Mart 344.2 5.5 (1.6%) Small Cap 2,683 9.4 2.2 36.1 3.3
Manoj Vaibhav Gems 215.3 -1.1 (-0.5%) Small Cap 2,150 19.3 3.8 11.2 1.5
Sakuma Exports 2.9 -0 (-1%) Small Cap 1,874 0.1 0.5 35.1 0.9
Honasa Consumer 221.8 -1.6 (-0.7%) Small Cap 1,764 2.1 6.4 106.5 6.2
Anmol India 17.5 -1 (-5.4%) Small Cap 1,501 1.6 1.3 11.3 1
Shows rows:

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales118.83125.93135.55125.79132.88133.82147.99136.12152.52176.55
Operating Expenses 109.73116.27125.76115.10123.71126.28136.98128.17145.21165.20
Manufacturing Costs14.2115.5115.2815.6515.9114.5115.5915.5321.1126.55
Material Costs76.6179.7587.8776.4084.7486.3398.3088.4994.98106.91
Employee Cost 10.3711.7011.2911.1210.9811.8611.0511.8018.2619.84
Other Costs 8.539.3211.3311.9412.0813.5812.0412.3610.8611.90
Operating Profit 9.109.669.7910.699.187.5511.017.957.3011.35
Operating Profit Margin (%) 7.7%7.7%7.2%8.5%6.9%5.6%7.4%5.8%4.8%6.4%
Other Income 0.310.011.210.540.740.540.910.890.670.95
Interest 3.903.783.733.954.244.404.084.685.155.23
Depreciation 0.900.9411.010.981.461.521.661.922.38
Exceptional Items 0.010.011.640000000
Profit Before Tax 4.624.967.906.274.702.226.322.510.914.69
Tax 0.811.612.342.341.680.411.810.590.221.48
Profit After Tax 3.813.355.563.933.021.814.511.920.683.21
PAT Margin (%) 3.2%2.7%4.1%3.1%2.3%1.4%3.0%1.4%0.4%1.8%
Adjusted EPS (₹)9.28.113.49.57.34.310.84.61.67.7
Dividend Payout Ratio (%)0%12%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 22.0224.8730.2134.4537.4139.2143.7245.8446.5649.81
Share Capital 4.164.164.164.164.164.164.164.164.164.16
Reserves 17.8620.7026.0530.2933.2535.0539.5641.6842.3945.65
Minority Interest0000000000
Debt39.8940.0441.5441.3945.2440.5546.5049.7252.4456.20
Long Term Debt14.2314.1014141514.1314.3814.3815.4415.49
Short Term Debt25.6525.9527.5427.3930.2426.4232.1235.343740.72
Trade Payables4.775.555.224.733.918.654.844.455.897.33
Others Liabilities 9.0410.648.396.777.368.819.289.0610.119.42
Total Liabilities 75.7181.1085.3787.3593.9297.23104.34109.07114.99122.75

Fixed Assets

Gross Block20.7622.616.807.248.1910.9011.0612.8214.7115.67
Accumulated Depreciation16.7917.550.781.612.533.253.565.216.086.26
Net Fixed Assets3.975.066.025.635.667.647.507.608.639.41
CWIP 0.0200.020.030.030.100.300.020.040.07
Investments 0.030.0300000000
Inventories43.0347.2445.9949.7853.5552.9056.8468.8676.2778
Trade Receivables18.2619.1720.3524.2624.8329.0325.9322.0821.4427.83
Cash Equivalents 2.090.926.332.432.630.242.262.940.300.65
Others Assets8.318.696.675.227.247.3111.517.578.316.79
Total Assets 75.7181.1085.3787.3593.9297.23104.34109.07114.99122.75

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 5.143.428.08-3.514.143.643.765.184.658.09
PBT 4.624.967.906.274.702.226.322.510.914.69
Adjustment 4.554.412.375.265.046.166.165.766.507.27
Changes in Working Capital -3.22-4.340.15-12.69-3.94-3.8-7.59-1.71-2.18-2.44
Tax Paid -0.81-1.61-2.34-2.34-1.66-0.94-1.14-1.38-0.58-1.43
Cash Flow From Investing Activity -1.15-20.10-0.64-0.98-0.88-1.46-0.73-2.60-2.93
Capex -1.15-2-0.34-0.64-1-0.90-1.62-0.73-2.60-3.17
Net Investments 000.030000000
Others 000.4100.020.020.15000.23
Cash Flow From Financing Activity -3.44-2.60-2.760.25-2.97-5.14-0.27-3.78-4.68-4.80
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0.211.3800000000
Interest Paid -3.65-3.48-3.43-3.95-4.24-4.40-4.08-4.68-5.15-5.23
Dividend Paid 0-0.5000000000
Others 000.664.191.28-0.743.810.900.470.43
Net Cash Flow 0.55-1.185.42-3.900.19-2.392.020.67-2.630.35
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)18.7714.2920.1912.168.44.7210.874.291.476.66
ROCE (%)14.6113.7616.9913.8411.288.1512.247.746.229.68
Asset Turnover Ratio1.691.621.641.461.471.41.471.281.361.49
PAT to CFO Conversion(x)1.351.021.45-0.891.372.010.832.76.842.52
Working Capital Days
Receivable Days53545364677368645251
Inventory Days122130125138142145135169174159
Payable Days22242224192725192023

Cosco (India) Ltd Stock News

Cosco (India) Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Cosco India on 25-Feb-2025 16:59 is ₹230.0.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 25-Feb-2025 16:59 the market cap of Cosco India stood at ₹95.70.
The latest P/E ratio of Cosco India as of 25-Feb-2025 16:59 is 32.46.
The latest P/B ratio of Cosco India as of 25-Feb-2025 16:59 is 1.84.
The 52-week high of Cosco India is ₹435.8 and the 52-week low is ₹225.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Cosco India is ₹176.5 ( Cr.) .

About Cosco (India) Ltd

COSCO India Limited was incorporated in 1980 as a public limited company with Golden Status Export House certificate. It is a market leader in sports goods in India and has a very strong image and reputation in the industry.

Business profile:

The company produces large variety of sporting goods, health and fitness equipments of international quality and of renowned world brands as well. Its distribution and sales offices are situated in Delhi, Gurgaon, Jallandhar, Noida, Calcutta, and Mumbai.

It is fully equipped with the latest machinery and infrastructure which is available in the sports industry and has a sizeable land and building available for its manufacturing activities, warehousing and distribution etc.

The company also has a full-fledged marketing division supported by sufficient staff and distribution network of around 700 dealers presently covering all the states in India. It has an efficient after sales service and provides good back up facilities. This company manufactures ITF approved tennis ball and also produces world class championship balls for the renowned world brand leaders.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.
Loading...
Hold on