Cosco (India) Ltd - Stock Valuation and Financial Performance

BSE: 530545 | NSE: | Trading | Small Cap

Cosco India Share Price

332.25 -10.55 -3.08%
as on 26-Dec'24 16:59

DeciZen - make an informed investing decision on Cosco India

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Cosco (India) stock performance -

mw4me loader
P/E Ratio (SA):
38.15
Market Cap:
142.6 Cr.
52-wk low:
220.8
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 Fair 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 9.1810.59.56.13.69.73.50.66.89
YoY Gr.--12.1%30.4%-9.7%-36%-41.2%172.8%-63.9%-83.2%1059.3%-
BVPS (₹) 52.959.872.682.889.994.2105.1110.2111.9119.7123.9
Adj Net
Profit
3.83.34.43.92.51.541.50.32.94
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 10.6% 31% 28.4% 44.2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
18.814.315.812.273.99.73.30.55.97.4
Op. Profit
Mgn %
7.77.77.28.56.95.67.45.84.86.46.5
Net Profit
Mgn %
3.22.73.23.11.91.12.71.10.21.62.1
Debt to
Equity
1.81.61.41.21.211.11.11.11.10.3
Working Cap
Days
199208198220226238226258245226121
Cash Conv.
Cycle
16016716118719720018522021319658

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 7.40%

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 5.24%

Latest Financials - Cosco (India) Ltd.

Standalone Consolidated
TTM EPS (₹) 9 19.9
TTM Sales (₹ Cr.) 176 80.8
BVPS (₹.) 123.9 0
Reserves (₹ Cr.) 47 8
P/BV 2.77 0.00
PE 38.15 17.27
From the Market
52 Week Low / High (₹) 220.80 / 435.75
All Time Low / High (₹) 5.30 / 442.90
Market Cap (₹ Cr.) 143
Equity (₹ Cr.) 4.2
Face Value (₹) 10
Industry PE 62.6

Management X-Ray of Cosco India:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Cosco India

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales119126136126133134148136153177
Operating Expenses 110116126115124126137128145165
Manufacturing Costs14161516161516162127
Material Costs778088768586988895107
Employee Cost 10121111111211121820
Other Costs 991112121412121112
Operating Profit 910101198118711
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 0011111111
Interest 4444444555
Depreciation 1111112222
Exceptional Items 0020000000
Profit Before Tax 5586526315
Tax 1222202101
Profit After Tax 4364325213
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 22253034373944464750
Share Capital 4444444444
Reserves 18212630333540424246
Minority Interest0000000000
Debt40404241454146505256
Long Term Debt14141414151414141515
Short Term Debt26262827302632353741
Trade Payables5655495467
Others Liabilities 911877999109
Total Liabilities 768185879497104109115123

Fixed Assets

Gross Block21237781111131516
Accumulated Depreciation171812334566
Net Fixed Assets4566688899
CWIP 0000000000
Investments 0000000000
Inventories43474650545357697678
Trade Receivables18192024252926222128
Cash Equivalents 2162302301
Others Assets89757712887
Total Assets 768185879497104109115123

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 538-4444558
PBT 5586526315
Adjustment 5425566677
Changes in Working Capital -3-40-13-4-4-8-2-2-2
Tax Paid -1-2-2-2-2-1-1-1-1-1
Cash Flow From Investing Activity -1-20-1-1-1-1-1-3-3
Capex -1-20-1-1-1-2-1-3-3
Net Investments 0000000000
Others 0000000000
Cash Flow From Financing Activity -3-3-30-3-50-4-5-5
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0100000000
Interest Paid -4-3-3-4-4-4-4-5-5-5
Dividend Paid 0-100000000
Others 00141-14100
Net Cash Flow 1-15-40-221-30
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)1.2511.33-11.3320.82.552.67
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 26-Dec-2024 16:59 is ₹332.2.
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 26-Dec-2024 16:59 the market cap of Cosco India stood at ₹142.6.
The latest P/E ratio of Cosco India as of 26-Dec-2024 16:59 is 38.15.
The latest P/B ratio of Cosco India as of 26-Dec-2024 16:59 is 2.77.
The 52-week high of Cosco India is ₹435.8 and the 52-week low is ₹220.8.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Cosco India is ₹176.3 ( 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
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.