COSYN Ltd
Incorporated in 1984, Cosyn Ltd provides full range of software outsourcing services[1]
- Market Cap ₹ 31.5 Cr.
- Current Price ₹ 42.0
- High / Low ₹ 52.7 / 23.7
- Stock P/E
- Book Value ₹ 38.4
- Dividend Yield 0.00 %
- ROCE 2.20 %
- ROE 1.02 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company is almost debt free.
- Stock is trading at 1.09 times its book value
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 -19.0% over past five years.
- Company has a low return on equity of 0.49% over last 3 years.
- Company has high debtors of 267 days.
- Company's cost of borrowing seems high
* 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
Sector: IT - Software Industry: Computers - Software - Medium / Small
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
29.94 | 26.78 | 12.50 | 22.08 | 27.71 | 31.47 | 42.70 | 39.57 | 29.90 | 19.89 | 13.41 | 14.84 | 14.35 | |
25.01 | 42.19 | 10.07 | 19.29 | 23.08 | 23.87 | 31.63 | 33.06 | 24.63 | 17.49 | 14.22 | 13.45 | 14.34 | |
Operating Profit | 4.93 | -15.41 | 2.43 | 2.79 | 4.63 | 7.60 | 11.07 | 6.51 | 5.27 | 2.40 | -0.81 | 1.39 | 0.01 |
OPM % | 16.47% | -57.54% | 19.44% | 12.64% | 16.71% | 24.15% | 25.93% | 16.45% | 17.63% | 12.07% | -6.04% | 9.37% | 0.07% |
0.19 | 1.45 | 0.04 | 0.07 | 0.21 | 0.24 | 0.32 | 0.43 | 0.28 | 0.29 | 2.76 | 0.23 | 0.28 | |
Interest | 0.62 | 0.38 | 0.42 | 0.42 | 0.45 | 0.28 | 1.71 | 1.81 | 0.54 | 0.23 | 0.08 | 0.17 | 0.15 |
Depreciation | 1.39 | 1.41 | 0.80 | 0.97 | 0.75 | 0.85 | 0.94 | 1.76 | 2.64 | 2.38 | 1.71 | 0.96 | 0.83 |
Profit before tax | 3.11 | -15.75 | 1.25 | 1.47 | 3.64 | 6.71 | 8.74 | 3.37 | 2.37 | 0.08 | 0.16 | 0.49 | -0.69 |
Tax % | 34.73% | -0.63% | 34.40% | -46.26% | -2.20% | 2.09% | 18.76% | 30.56% | 20.68% | 25.00% | 62.50% | 38.78% | |
2.03 | -15.85 | 0.82 | 2.14 | 3.71 | 6.57 | 7.09 | 2.34 | 1.88 | 0.06 | 0.07 | 0.30 | -0.77 | |
EPS in Rs | 3.13 | -23.44 | 1.10 | 2.85 | 4.95 | 8.76 | 9.45 | 3.12 | 2.51 | 0.08 | 0.09 | 0.40 | -1.03 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 11.42% | 10.58% | 16.03% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | -6% |
5 Years: | -19% |
3 Years: | -21% |
TTM: | 9% |
Compounded Profit Growth | |
---|---|
10 Years: | 7% |
5 Years: | -47% |
3 Years: | -46% |
TTM: | -146% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 2% |
3 Years: | 24% |
1 Year: | 44% |
Return on Equity | |
---|---|
10 Years: | 11% |
5 Years: | 3% |
3 Years: | 0% |
Last Year: | 1% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 6.48 | 6.76 | 7.42 | 7.50 | 7.50 | 7.50 | 7.50 | 7.50 | 7.50 | 7.50 | 7.50 | 7.50 | 7.50 |
Reserves | 17.74 | 2.22 | 3.80 | 4.43 | 8.15 | 14.20 | 20.39 | 22.22 | 21.68 | 21.69 | 21.76 | 22.06 | 21.28 |
2.03 | 1.92 | 2.28 | 2.55 | 2.39 | 0.85 | 4.42 | 3.56 | 1.39 | 0.33 | 0.66 | 0.49 | 0.16 | |
13.03 | 7.12 | 9.35 | 9.39 | 9.88 | 11.67 | 7.03 | 10.26 | 12.81 | 7.30 | 6.74 | 6.75 | 7.45 | |
Total Liabilities | 39.28 | 18.02 | 22.85 | 23.87 | 27.92 | 34.22 | 39.34 | 43.54 | 43.38 | 36.82 | 36.66 | 36.80 | 36.39 |
5.59 | 5.05 | 4.89 | 2.78 | 3.40 | 3.43 | 3.59 | 7.66 | 6.24 | 4.86 | 6.65 | 6.25 | 5.97 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.31 | 0.00 | 0.61 | 1.17 | 1.18 | 1.58 | 1.98 |
Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 1.84 | 2.20 | 2.28 | 2.31 | 2.34 | 2.38 | 2.42 | 2.42 |
33.69 | 12.97 | 17.96 | 21.09 | 24.51 | 28.95 | 32.24 | 33.60 | 34.22 | 28.45 | 26.45 | 26.55 | 26.02 | |
Total Assets | 39.28 | 18.02 | 22.85 | 23.87 | 27.92 | 34.22 | 39.34 | 43.54 | 43.38 | 36.82 | 36.66 | 36.80 | 36.39 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
3.38 | 0.18 | -0.43 | 0.61 | 1.53 | 6.78 | 4.92 | 7.67 | 4.89 | 0.58 | -1.07 | 1.59 | |
-3.32 | -0.87 | -0.52 | -0.69 | -1.21 | -4.52 | -6.74 | -3.59 | -1.78 | -1.73 | 0.28 | -0.98 | |
-0.24 | 0.59 | 1.11 | 0.12 | -0.63 | -1.91 | 2.01 | -3.55 | -2.16 | -0.36 | 0.46 | -0.33 | |
Net Cash Flow | -0.18 | -0.10 | 0.16 | 0.04 | -0.31 | 0.35 | 0.19 | 0.54 | 0.95 | -1.51 | -0.33 | 0.29 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 254.31 | 37.62 | 116.80 | 118.36 | 170.58 | 198.10 | 84.97 | 188.27 | 209.60 | 244.98 | 340.23 | 267.11 |
Inventory Days | 538.33 | 804.21 | 316.12 | 34.44 | ||||||||
Days Payable | 690.00 | 714.85 | 606.16 | 118.98 | ||||||||
Cash Conversion Cycle | 102.64 | 37.62 | 116.80 | 118.36 | 259.94 | -91.94 | 84.97 | 103.72 | 209.60 | 244.98 | 340.23 | 267.11 |
Working Capital Days | 235.77 | 60.79 | 152.72 | 114.72 | 134.22 | 110.76 | 103.94 | 95.01 | 117.56 | 200.76 | 290.97 | 248.91 |
ROCE % | 15.18% | -89.96% | 13.69% | 13.51% | 25.15% | 34.44% | 38.10% | 15.80% | 9.27% | 1.03% | 0.81% | 2.20% |
Documents
Announcements
- Compliance Certificate Under Regulation 7(3) Of SEBI (LODR) Regulations, 2015 For The Period Ended 31St March, 2024. 18 Apr
- Submission Of Share Transfer Audit Certificate Under Regulation 40(9) And (10) Of SEBI LODR Regulation, 2015 For The Financial Year Ended 31St March 2024. 16 Apr
- Shareholder Meeting / Postal Ballot-Outcome of AGM 8 Apr
- Format of the Initial Disclosure to be made by an entity identified as a Large Corporate : Annexure A 5 Apr
- Closure of Trading Window 29 Mar
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Business Overview:[1][2]
Company is a tech enabler in designing, developing and implementing large scale IT solutions for power sector clients in distribution and transmission in India, Middle East, and USA. It has done e-Governance projects for Electricity DISCOMs and Educational Institutions