Login
Products
Login
Home
Alerts
Search
Watchlist
Products

COSCO (India) Ltd

COSCO
BSE
210.50
0.33%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

COSCO (India) Ltd

COSCO
BSE
210.50
0.33%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
88Cr
Close
Close Price
210.50
Industry
Industry
Trading
PE
Price To Earnings
PS
Price To Sales
0.48
Revenue
Revenue
182Cr
Rev Gr TTM
Revenue Growth TTM
3.05%
PAT Gr TTM
PAT Growth TTM
-143.88%
Peer Comparison
How does COSCO stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
COSCO
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
414541414948384146503748
Growth YoY
Revenue Growth YoY%
-0.836.07.53.119.16.2-7.50.4-6.43.6-2.318.7
Expenses
ExpensesCr
394339384645363846473746
Operating Profit
Operating ProfitCr
233333220303
OPM
OPM%
4.46.46.47.35.87.05.85.80.45.3-0.35.2
Other Income
Other IncomeCr
001001000000
Interest Expense
Interest ExpenseCr
111111111111
Depreciation
DepreciationCr
011111111111
PBT
PBTCr
01111200-21-21
Tax
TaxCr
011001000000
PAT
PATCr
01111200-11-11
Growth YoY
PAT Growth YoY%
-99.0671.4842.9117.08,400.0183.3-69.7-68.7-254.1-64.0-815.0150.0
NPM
NPM%
0.01.21.62.81.73.20.50.9-2.81.1-3.81.9
EPS
EPS
0.01.31.62.82.03.70.50.9-3.11.3-3.42.2

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
119126137126133134148136153177173182
Growth
Revenue Growth%
13.26.08.4-7.55.30.710.6-8.012.115.8-1.84.9
Expenses
ExpensesCr
110116127116124126137128145165165177
Operating Profit
Operating ProfitCr
91010119811871185
OPM
OPM%
7.77.77.28.56.95.67.45.84.86.44.72.9
Other Income
Other IncomeCr
003111111110
Interest Expense
Interest ExpenseCr
444444455555
Depreciation
DepreciationCr
111111222233
PBT
PBTCr
55865263151-2
Tax
TaxCr
122220210100
PAT
PATCr
43643252131-1
Growth
PAT Growth%
39.1-12.066.0-29.3-23.2-40.1149.4-57.4-64.6371.4-75.6-265.1
NPM
NPM%
3.22.74.13.12.31.43.01.40.51.80.5-0.7
EPS
EPS
9.28.113.19.47.34.310.84.61.67.71.9-3.1

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
444444444444
Reserves
ReservesCr
182126303335404242464645
Current Liabilities
Current LiabilitiesCr
394141394142454752576167
Non Current Liabilities
Non Current LiabilitiesCr
151515151617171717171717
Total Liabilities
Total LiabilitiesCr
768186889498105110116124129134
Current Assets
Current AssetsCr
7176798086869499104112116121
Non Current Assets
Non Current AssetsCr
5678812111112111313
Total Assets
Total AssetsCr
768186889498105110116124129134

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
538-44445587
Investing Cash Flow
Investing Cash FlowCr
-1-20-1-1-1-1-1-3-3-2
Financing Cash Flow
Financing Cash FlowCr
-3-3-30-3-50-4-5-5-5
Net Cash Flow
Net Cash FlowCr
1-15-40-221-300
Free Cash Flow
Free Cash FlowCr
418-43324255
CFO To PAT
CFO To PAT%
135.0102.2145.4-89.2137.2201.383.3269.7682.7252.1856.9
CFO To EBITDA
CFO To EBITDA%
56.535.582.6-32.845.148.234.165.163.671.282.8

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
7455108139702542886510198
Price To Earnings
Price To Earnings
19.516.919.535.223.114.19.345.795.831.4125.2
Price To Sales
Price To Sales
0.60.40.81.10.50.20.30.60.40.60.6
Price To Book
Price To Book
3.42.23.64.01.90.71.01.91.42.01.9
EV To EBITDA
EV To EBITDA
12.39.814.716.612.29.08.017.116.313.819.8
Profitability Ratios
Profitability Ratios
GPM
GPM%
36.437.536.439.536.235.533.635.037.739.436.9
OPM
OPM%
7.77.77.28.56.95.67.45.84.86.44.7
NPM
NPM%
3.22.74.13.12.31.43.01.40.51.80.5
ROCE
ROCE%
13.813.516.213.510.88.111.37.46.09.35.6
ROE
ROE%
17.313.518.411.48.14.610.34.21.56.41.6
ROA
ROA%
5.04.16.54.53.21.94.31.80.62.60.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Cosco (India) Limited is a premier organized player in the Indian sports and health & fitness industry. Operating under the iconic **COSCO** brand, the company maintains a dominant market position through a dual-model strategy: high-quality domestic manufacturing and the strategic sourcing of international fitness equipment. With a legacy of conforming to international standards, the company is strategically positioned to capitalize on an Indian sports market projected to reach **$130 billion by 2030**. --- ### **Core Business Segments and Revenue Streams** The company’s operations are bifurcated into two primary reporting segments under **IndAS-108**, balancing internal production capabilities with a diverse trading portfolio. | Segment | Nature of Operations | Key Product Lines | |:---|:---|:---| | **Own Manufactured Products** | In-house production at the **Gurugram** facility with a heavy focus on **R&D** and quality accreditation. | Inflatable sports balls (Football, Basketball, Volleyball), tennis balls, and latex bladders. | | **Traded Goods** | Sourcing from reputed international and domestic suppliers to meet high-tech fitness demands. | Motorised treadmills, smart tennis racquets, fitness bands, and professional health equipment. | --- ### **Operational Infrastructure and Supply Chain Dynamics** * **Manufacturing Hub:** The company operates a centralized manufacturing plant in **Gurugram, Haryana**. While the broader industry is concentrated in **Jalandhar** and **Meerut** (**75-80%** of Indian production), Cosco’s independent facility allows for specialized quality control. * **Distribution Reach:** As of September 2025, the company maintains an extensive marketing network comprising various branches, distributors, and approximately **730 authorized dealers** across India. * **Technological Transition:** Following **NGT (National Green Tribunal)** directions, the company has transitioned to **only electrical energy** for operations. This is supported by investments in **LED lighting** and **energy-efficient motors** to optimize power consumption. * **Strategic Sourcing:** Under the **'Aatma Nirbhar Bharat Abhiyan'** (Self-Reliant India) initiative, the company is actively developing domestic substitutes for previously imported components to reduce dependency on international suppliers. --- ### **Market Catalysts and Growth Drivers** Cosco operates within a rapidly evolving ecosystem characterized by a shift toward a multi-sport culture and increased health consciousness. * **Market Valuation:** The Indian sports and fitness goods market, valued at **USD 4.88 billion in 2024**, is projected to grow at a **CAGR of 7.40%** to reach **USD 9.96 billion by 2034**. * **Government Initiatives:** Demand is bolstered by significant budgetary allocations, including the **₹3,165.50 Crore** outlay for the **'Khelo India Scheme'** (2021-2026), alongside the **'Fit India Movement'** and the **'Target Olympic Podium Scheme'**. * **Professionalization of Sports:** The rise of professional leagues (IPL, ISL, Prokabbadi) and the revival of heritage sports like **Gilli Danda** and **Lagori** are expanding the consumer base for professional-grade equipment. * **Digital Engagement:** The company is increasingly leveraging **online platforms** and social media influencers to target the burgeoning consumer class and corporate wellness programs. --- ### **Financial Performance and Capital Structure** The company experienced a period of consolidation in **FY 2024-25**, following double-digit growth in the previous fiscal year. #### **Comparative Financial Summary** | Metric | FY 2024-25 (₹ Crore) | FY 2023-24 (₹ Crore) | Change (%) | | :--- | :--- | :--- | :--- | | **Revenue from Sale of Products** | **173.17** | **176.26** | **-1.75%** | | **Profit Before Tax (PBT)** | **1.19** | **4.69** | **-74.63%** | | **Net Worth** | **50.46** | **49.81** | **+1.30%** | | **Export Sales (F.O.B Value)** | **3.52** | **5.45** | **-35.41%** | | **Gearing Ratio** | **1.20** | **1.12** | **+7.14%** | #### **Key Financial Observations** * **Margin Pressures:** Profitability was impacted by a **₹3.09 crore** decrease in sales, rising **Employee Costs**, and adverse exchange rates affecting the cost of imported traded goods. * **Debt Profile:** Unsecured borrowings from related parties total **₹35.56 crore** (**₹14.5 crore** long-term). Secured bank facilities from **Axis Bank** carry an interest rate of **8.75% p.a.**, maturing in **June 2028**. * **Asset Quality:** Trade receivables include **₹31.66 lakhs** outstanding for over one year. The company only provides for **Expected Credit Loss (ECL)** on amounts exceeding **3 years**. * **Export Footprint:** While currently a small portion of revenue, key markets include the **USA, UK, Australia, Germany, and the Netherlands**. The company utilizes **MAI** and **RoDTEP** schemes to support global competitiveness. --- ### **Governance and Leadership** The company is managed by a Board of **12 Directors**, maintaining a **50%** split between Executive and Non-Executive Independent Directors. * **Leadership Continuity:** Managing Director **Shri Devinder Kumar Jain** has been reappointed for a 3-year term through **March 2028**. Whole-time directors **Arun, Manish, Pankaj, and Neeraj Jain** were reappointed for 3-year terms effective **October 2023**. * **Compliance:** **M/s. Akhil Rohatgi & Co.** has been appointed as Secretarial Auditor for a 5-year term (**FY 2025-26 to 2029-30**) to ensure adherence to evolving SEBI norms. * **Shareholding:** As of March 2024, **99.52%** of equity shares are held in dematerialized form. --- ### **Risk Factors and Internal Control Environment** Investors should note specific operational and regulatory challenges identified in recent audits: * **Internal Audit Gaps:** Statutory auditors have noted the need to strengthen internal audit systems, particularly regarding the timely production of reports and the documentation of purchase rates negotiated by management. * **Inventory and Receivables:** There is a critical need to liquidate **slow-moving stocks** and improve the recovery of "Old Receivables" (**₹45.65 lakhs**). * **Contingent Liabilities:** The company faces subjudice claims totaling **₹1.03 crore**, including labor disputes (**₹62.50 lakhs**) and tax demands (**₹34.70 lakhs**). * **International Asset Impairment:** The former subsidiary, **Cosco Polymer Lanka (Private) Limited**, is under liquidation by the Sri Lankan government. While a compensation claim of **LKR 4.63 crore** (approx. **₹1.98 crore**) is pending, management currently expects **zero net realizable value**. * **Regulatory Shifts:** The company is assessing the impact of the **four New Labour Codes** effective as of **November 21, 2025**, which may influence future social security and wage liabilities. * **Market Competition:** Intense competition from low-cost Chinese suppliers and established multinational brands necessitates continuous **Technological Upgradation** and brand protection against grey market infringements.