COSCO (India) Ltd

COSCO (India) Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

COSCO (India) Ltd

₹ 270 -1.12%
11 Jun 10:38 a.m.
coscoindia.com BSE: 530545
About

Incorporated in 1980, Cosco Ltd manufactures and sells sports balls and trades in health equipment, fitness accessories and other sports goods[1]

Key Points

Business Overview:[1]
Company is a Sports, Fitness, and Lifestyle
brand with a 3 Lac+ sq. ft. production facility
in Gurugram. It also represents many Inter
National Brands in India through a network
of 800+ dealers, associations, International approvals, and National & State Level affiliations

Website BSE
  • Market Cap ₹ 112 Cr.
  • Current Price ₹ 270
  • High / Low ₹ 436 / 213
  • Stock P/E 144
  • Book Value ₹ 121
  • Dividend Yield 0.00 %
  • ROCE 5.72 %
  • ROE 1.56 %
  • Face Value ₹ 10.0
Edit ratios

Pros

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of 5.31% over past five years.
  • Company has a low return on equity of 3.15% over last 3 years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Consumer Discretionary Consumer Durables Consumer Durables Leisure Products

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
41.65 33.42 38.35 39.44 41.31 45.45 41.24 40.67 49.19 48.28 38.16 40.85 46.06
39.69 32.00 36.53 37.20 39.47 42.57 38.60 37.70 46.33 44.91 35.96 38.50 45.90
Operating Profit 1.96 1.42 1.82 2.24 1.84 2.88 2.64 2.97 2.86 3.37 2.20 2.35 0.16
OPM % 4.71% 4.25% 4.75% 5.68% 4.45% 6.34% 6.40% 7.30% 5.81% 6.98% 5.77% 5.75% 0.35%
0.46 0.22 0.19 0.09 0.16 0.11 0.57 -0.01 0.28 0.63 0.15 0.13 -0.17
Interest 0.88 1.08 1.31 1.36 1.41 1.24 1.35 1.24 1.40 1.24 1.43 1.38 1.05
Depreciation 0.55 0.40 0.56 0.49 0.47 0.53 0.63 0.62 0.60 0.60 0.64 0.65 0.65
Profit before tax 0.99 0.16 0.14 0.48 0.12 1.22 1.23 1.10 1.14 2.16 0.28 0.45 -1.71
Tax % 3.03% 62.50% 42.86% -10.42% 91.67% 55.74% 46.34% -4.55% 25.44% 28.70% 32.14% 20.00% -22.81%
0.96 0.07 0.07 0.53 0.01 0.54 0.66 1.15 0.85 1.53 0.20 0.36 -1.31
EPS in Rs 2.31 0.17 0.17 1.27 0.02 1.30 1.59 2.76 2.04 3.68 0.48 0.87 -3.15
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
105 119 126 137 126 133 134 148 136 153 177 173
97 110 116 127 116 124 126 137 128 145 165 165
Operating Profit 8 9 10 10 11 9 8 11 8 7 11 8
OPM % 8% 8% 8% 7% 8% 7% 6% 7% 6% 5% 6% 5%
-1 0 0 3 1 1 1 1 1 1 1 1
Interest 3 4 4 4 4 4 4 4 5 5 5 5
Depreciation 1 1 1 1 1 1 1 2 2 2 2 3
Profit before tax 4 5 5 8 6 5 2 6 2 1 5 1
Tax % 31% 18% 32% 30% 37% 36% 18% 29% 24% 24% 32% 34%
3 4 3 6 4 3 2 5 2 1 3 1
EPS in Rs 6.58 9.16 8.05 13.36 9.44 7.26 4.35 10.84 4.61 1.63 7.71 1.87
Dividend Payout % 0% 0% 12% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 4%
5 Years: 5%
3 Years: 8%
TTM: -2%
Compounded Profit Growth
10 Years: -15%
5 Years: -15%
3 Years: -26%
TTM: -75%
Stock Price CAGR
10 Years: 4%
5 Years: 31%
3 Years: 12%
1 Year: -11%
Return on Equity
10 Years: 7%
5 Years: 5%
3 Years: 3%
Last Year: 2%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 4 4 4 4 4 4 4 4 4 4 4 4
Reserves 14 18 21 26 30 33 35 40 42 42 46 46
36 40 40 42 41 45 43 48 52 54 57 63
12 14 16 14 12 11 16 13 12 15 17 16
Total Liabilities 66 76 81 86 88 94 98 105 110 116 124 129
4 4 5 6 6 6 8 8 8 9 9 10
CWIP 0 0 0 0 0 0 0 0 0 0 0 0
Investments 0 0 0 0 0 0 0 0 0 0 0 0
62 72 76 80 82 88 90 97 102 107 114 118
Total Assets 66 76 81 86 88 94 98 105 110 116 124 129

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
0 5 3 8 -4 4 4 4 5 5 8 7
-1 -1 -2 0 -1 -1 -1 -1 -1 -3 -3 -2
-1 -3 -3 -3 0 -3 -5 -0 -4 -5 -5 -5
Net Cash Flow -1 1 -1 5 -4 0 -2 2 1 -3 0 -0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 58 56 56 54 70 68 79 64 59 51 58 59
Inventory Days 203 208 219 193 238 231 224 211 284 293 266 274
Days Payable 23 23 26 22 23 17 37 18 18 23 25 20
Cash Conversion Cycle 237 241 249 226 285 282 266 257 325 322 299 314
Working Capital Days 172 172 172 158 190 200 193 197 227 214 198 213
ROCE % 17% 15% 14% 15% 14% 11% 8% 12% 8% 6% 9% 6%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
74.98% 74.97% 74.97% 74.97% 74.97% 74.97% 74.97% 74.97% 74.97% 74.97% 74.97% 74.97%
25.02% 25.03% 25.02% 25.03% 25.02% 25.03% 25.03% 25.01% 25.02% 25.02% 25.02% 25.02%
No. of Shareholders 3,4343,3752,9772,8912,8502,9062,8152,6192,6682,7842,8842,911

Documents

Announcements

Annual reports

Credit ratings