Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹88Cr
Rev Gr TTM
Revenue Growth TTM
3.05%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

COSCO
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -0.8 | 36.0 | 7.5 | 3.1 | 19.1 | 6.2 | -7.5 | 0.4 | -6.4 | 3.6 | -2.3 | 18.7 |
| 39 | 43 | 39 | 38 | 46 | 45 | 36 | 38 | 46 | 47 | 37 | 46 |
Operating Profit Operating ProfitCr |
| 4.4 | 6.4 | 6.4 | 7.3 | 5.8 | 7.0 | 5.8 | 5.8 | 0.4 | 5.3 | -0.3 | 5.2 |
Other Income Other IncomeCr | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 0 | 1 | 1 | 1 | 1 | 2 | 0 | 0 | -2 | 1 | -2 | 1 |
| 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -99.0 | 671.4 | 842.9 | 117.0 | 8,400.0 | 183.3 | -69.7 | -68.7 | -254.1 | -64.0 | -815.0 | 150.0 |
| 0.0 | 1.2 | 1.6 | 2.8 | 1.7 | 3.2 | 0.5 | 0.9 | -2.8 | 1.1 | -3.8 | 1.9 |
| 0.0 | 1.3 | 1.6 | 2.8 | 2.0 | 3.7 | 0.5 | 0.9 | -3.1 | 1.3 | -3.4 | 2.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 13.2 | 6.0 | 8.4 | -7.5 | 5.3 | 0.7 | 10.6 | -8.0 | 12.1 | 15.8 | -1.8 | 4.9 |
| 110 | 116 | 127 | 116 | 124 | 126 | 137 | 128 | 145 | 165 | 165 | 177 |
Operating Profit Operating ProfitCr |
| 7.7 | 7.7 | 7.2 | 8.5 | 6.9 | 5.6 | 7.4 | 5.8 | 4.8 | 6.4 | 4.7 | 2.9 |
Other Income Other IncomeCr | 0 | 0 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Interest Expense Interest ExpenseCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 3 |
| 5 | 5 | 8 | 6 | 5 | 2 | 6 | 3 | 1 | 5 | 1 | -2 |
| 1 | 2 | 2 | 2 | 2 | 0 | 2 | 1 | 0 | 1 | 0 | 0 |
|
| 39.1 | -12.0 | 66.0 | -29.3 | -23.2 | -40.1 | 149.4 | -57.4 | -64.6 | 371.4 | -75.6 | -265.1 |
| 3.2 | 2.7 | 4.1 | 3.1 | 2.3 | 1.4 | 3.0 | 1.4 | 0.5 | 1.8 | 0.5 | -0.7 |
| 9.2 | 8.1 | 13.1 | 9.4 | 7.3 | 4.3 | 10.8 | 4.6 | 1.6 | 7.7 | 1.9 | -3.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
| 18 | 21 | 26 | 30 | 33 | 35 | 40 | 42 | 42 | 46 | 46 | 45 |
Current Liabilities Current LiabilitiesCr | 39 | 41 | 41 | 39 | 41 | 42 | 45 | 47 | 52 | 57 | 61 | 67 |
Non Current Liabilities Non Current LiabilitiesCr | 15 | 15 | 15 | 15 | 16 | 17 | 17 | 17 | 17 | 17 | 17 | 17 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 71 | 76 | 79 | 80 | 86 | 86 | 94 | 99 | 104 | 112 | 116 | 121 |
Non Current Assets Non Current AssetsCr | 5 | 6 | 7 | 8 | 8 | 12 | 11 | 11 | 12 | 11 | 13 | 13 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 5 | 3 | 8 | -4 | 4 | 4 | 4 | 5 | 5 | 8 | 7 |
Investing Cash Flow Investing Cash FlowCr | -1 | -2 | 0 | -1 | -1 | -1 | -1 | -1 | -3 | -3 | -2 |
Financing Cash Flow Financing Cash FlowCr | -3 | -3 | -3 | 0 | -3 | -5 | 0 | -4 | -5 | -5 | -5 |
|
Free Cash Flow Free Cash FlowCr | 4 | 1 | 8 | -4 | 3 | 3 | 2 | 4 | 2 | 5 | 5 |
| 135.0 | 102.2 | 145.4 | -89.2 | 137.2 | 201.3 | 83.3 | 269.7 | 682.7 | 252.1 | 856.9 |
CFO To EBITDA CFO To EBITDA% | 56.5 | 35.5 | 82.6 | -32.8 | 45.1 | 48.2 | 34.1 | 65.1 | 63.6 | 71.2 | 82.8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 74 | 55 | 108 | 139 | 70 | 25 | 42 | 88 | 65 | 101 | 98 |
Price To Earnings Price To Earnings | 19.5 | 16.9 | 19.5 | 35.2 | 23.1 | 14.1 | 9.3 | 45.7 | 95.8 | 31.4 | 125.2 |
Price To Sales Price To Sales | 0.6 | 0.4 | 0.8 | 1.1 | 0.5 | 0.2 | 0.3 | 0.6 | 0.4 | 0.6 | 0.6 |
Price To Book Price To Book | 3.4 | 2.2 | 3.6 | 4.0 | 1.9 | 0.7 | 1.0 | 1.9 | 1.4 | 2.0 | 1.9 |
| 12.3 | 9.8 | 14.7 | 16.6 | 12.2 | 9.0 | 8.0 | 17.1 | 16.3 | 13.8 | 19.8 |
Profitability Ratios Profitability Ratios |
| 36.4 | 37.5 | 36.4 | 39.5 | 36.2 | 35.5 | 33.6 | 35.0 | 37.7 | 39.4 | 36.9 |
| 7.7 | 7.7 | 7.2 | 8.5 | 6.9 | 5.6 | 7.4 | 5.8 | 4.8 | 6.4 | 4.7 |
| 3.2 | 2.7 | 4.1 | 3.1 | 2.3 | 1.4 | 3.0 | 1.4 | 0.5 | 1.8 | 0.5 |
| 13.8 | 13.5 | 16.2 | 13.5 | 10.8 | 8.1 | 11.3 | 7.4 | 6.0 | 9.3 | 5.6 |
| 17.3 | 13.5 | 18.4 | 11.4 | 8.1 | 4.6 | 10.3 | 4.2 | 1.5 | 6.4 | 1.6 |
| 5.0 | 4.1 | 6.5 | 4.5 | 3.2 | 1.9 | 4.3 | 1.8 | 0.6 | 2.6 | 0.6 |
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.