Cosco (India) Ltd (530545) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 530545 | NSE: | Trading | Small Cap

Cosco India Share Price

231.50 -6.90 -2.89%
as on 05-Dec'25 12:17

Cosco (India) Ltd (530545) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 530545 | NSE: | Trading | Small Cap

DeciZen - make an informed investing decision on Cosco India

Based on:

M-Cap below 100cr DeciZen not available

Cosco (India) stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
99.2 Cr.
52-wk low:
213.4
52-wk high:
394

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


Login to view analysis.

10 Year X-Ray of Cosco India: Login to view analysis.

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'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

Growth Parameters Colour Code Guide

Sales 126136126133134148136153177173174
Sales YoY Gr.-7.6%-7.2%5.6%0.7%10.6%-8%12.1%15.8%-1.8%-
Adj EPS 810.59.56.13.69.73.50.66.80.9-4.4
YoY Gr.-30.4%-9.7%-36%-41.2%172.8%-63.9%-83.2%1059.3%-86.8%-
BVPS (₹) 59.872.682.889.994.2105.1110.2111.9119.7121.3119
Adj Net
Profit
3.34.43.92.51.541.50.32.90.4-2
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

CAGR Colour Code Guide

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 3.1% 23.2% 7.1% -37.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
14.315.812.273.99.73.30.55.90.8-3.7
Op. Profit
Mgn %
7.77.28.56.95.67.45.84.86.44.72.9
Net Profit
Mgn %
2.73.23.11.91.12.71.10.21.60.2-1.1
Debt to
Equity
1.61.41.21.211.11.11.11.11.20.3
Working Cap
Days
208198220226238226258245226242130
Cash Conv.
Cycle
16716118719720018522021319621359

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Cosco (India) Ltd.

Standalone Consolidated
TTM EPS (₹) -4.4 19.9
TTM Sales (₹ Cr.) 174 80.8
BVPS (₹.) 119 0
Reserves (₹ Cr.) 45 8
P/BV 2.00 0.00
PE 0.00 12.01
From the Market
52 Week Low / High (₹) 213.40 / 393.95
All Time Low / High (₹) 5.30 / 442.90
Market Cap (₹ Cr.) 99.2
Equity (₹ Cr.) 4.2
Face Value (₹) 10
Industry PE 36.9

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 (%)

Valuation of Cosco India - Standalone Basis

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

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Cosco India

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

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
Interest 3.783.733.954.244.404.084.685.155.235.10
Depreciation 0.9411.010.981.461.521.661.922.382.53
Exceptional Items 0.011.6400000000
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%3.0%1.4%0.4%1.8%0.5%
Adjusted EPS (₹)8.113.49.57.34.310.84.61.67.71.9
Dividend Payout Ratio (%)12%0%0%0%0%0%0%0%0%0%

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
Minority Interest0000000000
Debt40.0441.5441.3945.2440.5546.5049.7252.4455.6160.51
Long Term Debt14.1014141514.1314.3814.3815.4415.4915.10
Short Term Debt25.9527.5427.3930.2426.4232.1235.343740.1245.41
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

Gross Block22.616.807.248.1910.9011.0612.8214.7114.9718.06
Accumulated Depreciation17.550.781.612.533.253.565.216.085.557.71
Net Fixed Assets 5.066.025.635.667.647.507.608.639.4110.35
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

Finance 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 Days54536467736864525159
Inventory Days130125138142145135169174159169
Payable Days24222419272519202322

Cosco (India) Ltd Stock News

Cosco (India) Ltd FAQs

The current trading price of Cosco India on 05-Dec-2025 12:17 is ₹231.5.
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 04-Dec-2025 the market cap of Cosco India stood at ₹99.20.
The latest P/E ratio of Cosco India as of 04-Dec-2025 is 0.00.
The latest P/B ratio of Cosco India as of 04-Dec-2025 is 2.00.
The 52-week high of Cosco India is ₹393.9 and the 52-week low is ₹213.4.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Cosco India is ₹174.2 ( 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.

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.

×