SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Cosco (India) Ltd (530545)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 530545 NSE: Trading | Small Cap | Cosco India Share Price

₹191.65 6.35 (3.43%)

As on 12-Jun'26 16:59

Cosco (India) Ltd (530545)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 530545 NSE: Trading | Small Cap | Cosco India Share Price

₹191.65 6.35 (3.43%)

As on 12-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹80 Cr.
Current Price
₹191.7
52-Week Low / High
₹160 / 308
TTM EPS
₹2.4
TTM Sales
₹189 Cr.
Book Value per Share
₹124.3
P/E Ratio
79.35
Higher than its 5-year historical median
Industry PE
35.6
Price to Book (P/B)
1.54
Lower than its 5-year historical median
Price to Sales (P/S)
0.42
Lower than its 5-year historical median
EV/EBITDA
17.14
Higher than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
1.56%
Underperforms industry median
Return on Capital Employed (ROCE)
5.78%
Outperforms industry median
Return on Assets (ROA)
0.62%
Operating Profit Margin
4.7%
Net Profit Margin
0.45%
Gross Profit Margin
2.2%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-1.82%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-28.81%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
-75.7%
Asset Quality
Promoter Holding
74.98%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹48 Cr.
Equity
₹4.2 Cr.
Face Value
₹10
All Time Low / High
₹5.30 / 442.90

Cosco (India) stock performance

Key Ratios
mw4me loader

Check Before You Invest

M-Cap below 100cr DeciZen not available

Q.1 Is Cosco (India) Ltd a good quality company?
Cosco (India) Ltd is a quality company, based on a multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Cosco (India) Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Cosco (India) Ltd vs industry peers?
Cosco (India) Ltd revenue CAGR is 5.31%, compared to the industry median CAGR of 0%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of Cosco (India) Ltd?
Promoters hold 74.98% of the Cosco (India) Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Cosco (India) Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 4% based on the current price.

10 Year X-Ray :

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

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 13.8%17%13.8%11.3%8.2%12.2%7.7%6.2%9.7%5.8%-
Value Creation
Index
0.00.20.0-0.2-0.4-0.1-0.5-0.6-0.3-0.6-

Growth Parameters

Sales 126136126133134148136153177173189
Sales YoY Gr.-7.6%-7.2%5.6%0.7%10.6%-8%12.1%15.8%-1.8%-
Adj EPS 810.59.56.13.69.73.50.66.80.92.4
YoY Gr.-30.4%-9.7%-36%-41.2%172.8%-63.9%-83.2%1059.3%-86.8%-
BVPS (₹) 59.872.682.889.994.2105.1110.2111.9119.7121.3124.3
Adj Net
Profit
3.34.43.92.51.541.50.32.90.41
Cash Flow from Ops. 3.48.1-3.54.13.63.85.24.78.16.7-
Debt/CF from Ops. 11.75.2-11.810.911.212.49.611.379.1-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 3.6%5.3%8.4%-1.8%
Adj EPS -21.6%-24%-36.5%-86.8%
BVPS8.2%5.2%3.3%1.3%
Share Price 3% 3.7% 4.1% -28.2%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
14.315.812.273.99.73.30.55.90.82
Op. Profit
Mgn %
7.77.28.56.95.67.45.84.86.44.73.6
Net Profit
Mgn %
2.73.23.11.91.12.71.10.21.60.20.5
Debt to
Equity
1.61.41.21.211.11.11.11.11.20.3
Working Cap
Days
208198220226238226258245226242123
Cash Conv.
Cycle
16716118719720018522021319621356

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales125.93135.55125.79132.88133.82147.99136.12152.52176.55173.34
Operating Expenses + 116.27125.76115.10123.71126.28136.98128.17145.21165.20165.26
Manufacturing Costs15.5115.2815.6515.9114.5115.5915.5321.1126.5522.45
Material Costs79.7587.8776.4084.7486.3398.3088.4994.98106.91109.41
Employee Cost 11.7011.2911.1210.9811.8611.0511.8018.2619.8420.70
Other Costs 9.3211.3311.9412.0813.5812.0412.3610.8611.9012.70
Operating Profit 9.669.7910.699.187.5511.017.957.3011.358.08
Operating Profit Margin (%) 7.7%7.2%8.5%6.9%5.6%7.4%5.8%4.8%6.4%4.7%
Other Income + 0.011.210.540.740.540.910.890.670.950.74
Exceptional Items 0.011.6400000000
Interest 3.783.733.954.244.404.084.685.155.235.10
Depreciation 0.9411.010.981.461.521.661.922.382.53
Profit Before Tax 4.967.906.274.702.226.322.510.914.691.19
Tax 1.612.342.341.680.411.810.590.221.480.41
Profit After Tax 3.355.563.933.021.814.511.920.683.210.78
PAT Margin (%) 2.7%4.1%3.1%2.3%1.4%3.1%1.4%0.5%1.8%0.5%
Adjusted EPS (₹)8.113.49.57.34.310.84.61.67.71.9
Dividend Payout Ratio (%)12.40%0%0%0%0%0%0%0%0%0%

Valuation of Cosco India - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 24.8730.2134.4537.4139.2143.7245.8446.5649.8150.46
Share Capital 4.164.164.164.164.164.164.164.164.164.16
Reserves 20.7026.0530.2933.2535.0539.5641.6842.3945.6546.30
Debt +40.0441.5441.3945.2440.5546.5049.7252.4455.6160.51
Long Term Debt14.1014141514.1314.3814.3815.4415.4915.10
Short Term Debt25.9527.5427.3930.2426.4232.1235.343740.1245.41
Minority Interest0000000000
Trade Payables5.555.224.733.918.654.844.455.897.335.93
Others Liabilities 10.648.396.777.368.819.289.0610.1110.0211.01
Total Liabilities 81.1085.3787.3593.9297.23104.34109.07114.99122.75127.90

Fixed Assets

Net Fixed Assets +5.066.025.635.667.647.507.608.639.4110.35
Gross Block22.616.807.248.1910.9011.0612.8214.7114.9718.06
Accumulated Depreciation17.550.781.612.533.253.565.216.085.557.71
CWIP 00.020.030.030.100.300.020.040.070.12
Investments 0.03000000000
Inventories47.2445.9949.7853.5552.9056.8468.8676.277882.17
Trade Receivables19.1720.3524.2624.8329.0325.9322.0821.4427.8328.13
Cash Equivalents 0.926.332.432.630.242.262.940.300.650.24
Others Assets 8.696.675.227.247.3111.517.578.316.796.90
Total Assets 81.1085.3787.3593.9297.23104.34109.07114.99122.75127.90

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 3.428.08-3.514.143.643.765.184.658.096.70
PBT 4.967.906.274.702.226.322.510.914.691.19
Adjustment 4.412.375.265.046.166.165.766.507.277.11
Changes in Working Capital -4.340.15-12.69-3.94-3.8-7.59-1.71-2.18-2.44-0.48
Tax Paid -1.61-2.34-2.34-1.66-0.94-1.14-1.38-0.58-1.43-1.12
Cash Flow From Investing Activity + -20.10-0.64-0.98-0.88-1.46-0.73-2.60-2.93-1.88
Capex -2-0.34-0.64-1-0.90-1.62-0.73-2.60-3.17-1.88
Net Investments 00.0300000000
Others 00.4100.020.020.15000.230
Cash Flow From Financing Activity + -2.60-2.760.25-2.97-5.14-0.27-3.78-4.68-4.80-5.23
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 1.38000000000
Interest Paid -3.48-3.43-3.95-4.24-4.40-4.08-4.68-5.15-5.23-5.10
Dividend Paid -0.50000000000
Others 00.664.191.28-0.743.810.900.470.43-0.13
Net Cash Flow -1.185.42-3.900.19-2.392.020.67-2.630.35-0.41

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)14.2920.1912.168.44.7210.874.291.476.661.56
ROCE (%)13.7616.9913.8411.288.1512.247.746.229.685.78
Asset Turnover Ratio1.621.641.461.471.41.471.281.361.491.38
PAT to CFO Conversion(x)1.021.45-0.891.372.010.832.76.842.528.59
Working Capital Days
Receivable Days53.8052.8064.5067.4073.5067.8064.4052.1050.9058.90
Inventory Days129.80124.60138.50141.90145.20135.30168.50173.70159.50168.60
Payable Days23.6022.4023.8018.6026.6025.1019.2019.9022.6022.10

Management X-Ray

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 (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Cosco (India) Ltd FAQs

The current trading price of Cosco India on 12-Jun-2026 16:59 is ₹191.7.

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 11-Jun-2026 the market cap of Cosco India stood at ₹79.75 Cr

The latest P/E ratio of Cosco India as of 11-Jun-2026 is 79.35.

The latest P/B ratio of Cosco India as of 11-Jun-2026 is 1.54.

The 52-week high of Cosco India is ₹307.9 and the 52-week low is ₹160.0.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Cosco India is ₹189 ( Cr.) .

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

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

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.

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.

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

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: