COSCO (INDIA)
|
COSCO (INDIA) Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹177 Cr | ₹153 Cr | ₹136 Cr | ₹148 Cr | ₹134 Cr |
Sales | ₹176 Cr | ₹152 Cr | ₹136 Cr | ₹147 Cr | ₹133 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹0.09 Cr | ₹0.06 Cr | ₹0.06 Cr | ₹0.04 Cr | ₹0.07 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.20 Cr | ₹0.24 Cr | ₹0.23 Cr | ₹0.49 Cr | ₹0.37 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹177 Cr | ₹153 Cr | ₹136 Cr | ₹148 Cr | ₹134 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-0.41 Cr | ₹-6.89 Cr | ₹-12 Cr | ₹-5.32 Cr | ₹1.60 Cr |
Raw Material Consumed | ₹107 Cr | ₹102 Cr | ₹100 Cr | ₹104 Cr | ₹85 Cr |
Opening Raw Materials | ₹3.44 Cr | ₹2.97 Cr | ₹2.66 Cr | ₹3.71 Cr | ₹2.87 Cr |
Purchases Raw Materials | ₹35 Cr | ₹33 Cr | ₹23 Cr | ₹24 Cr | ₹24 Cr |
Closing Raw Materials | ₹4.59 Cr | ₹3.44 Cr | ₹2.97 Cr | ₹2.66 Cr | ₹3.71 Cr |
Other Direct Purchases / Brought in cost | ₹73 Cr | ₹69 Cr | ₹77 Cr | ₹78 Cr | ₹62 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹3.23 Cr | ₹2.82 Cr | ₹2.21 Cr | ₹2.16 Cr | ₹2.76 Cr |
Electricity & Power | ₹3.15 Cr | ₹2.73 Cr | ₹2.15 Cr | ₹2.16 Cr | ₹2.76 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹0.08 Cr | ₹0.09 Cr | ₹0.06 Cr | - | - |
Employee Cost | ₹20 Cr | ₹18 Cr | ₹12 Cr | ₹11 Cr | ₹12 Cr |
Salaries, Wages & Bonus | ₹17 Cr | ₹15 Cr | ₹9.43 Cr | ₹8.75 Cr | ₹9.34 Cr |
Contributions to EPF & Pension Funds | ₹1.34 Cr | ₹1.24 Cr | ₹1.03 Cr | ₹0.97 Cr | ₹1.08 Cr |
Workmen and Staff Welfare Expenses | ₹1.13 Cr | ₹1.11 Cr | ₹0.85 Cr | ₹0.81 Cr | ₹0.81 Cr |
Other Employees Cost | ₹0.70 Cr | ₹0.67 Cr | ₹0.49 Cr | ₹0.52 Cr | ₹0.63 Cr |
Other Manufacturing Expenses | ₹23 Cr | ₹18 Cr | ₹13 Cr | ₹13 Cr | ₹12 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹1.63 Cr | ₹1.52 Cr | ₹1.19 Cr | ₹1.56 Cr | ₹1.69 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹22 Cr | ₹17 Cr | ₹12 Cr | ₹12 Cr | ₹10 Cr |
General and Administration Expenses | ₹3.99 Cr | ₹3.52 Cr | ₹6.54 Cr | ₹5.31 Cr | ₹6.19 Cr |
Rent , Rates & Taxes | ₹0.16 Cr | ₹0.25 Cr | ₹0.14 Cr | ₹0.21 Cr | ₹0.29 Cr |
Insurance | ₹0.39 Cr | ₹0.34 Cr | ₹0.32 Cr | ₹0.32 Cr | ₹0.33 Cr |
Printing and stationery | ₹0.22 Cr | ₹0.21 Cr | ₹0.16 Cr | ₹0.12 Cr | ₹0.12 Cr |
Professional and legal fees | ₹0.91 Cr | ₹0.69 Cr | ₹0.75 Cr | ₹0.63 Cr | ₹0.68 Cr |
Traveling and conveyance | ₹0.97 Cr | ₹0.86 Cr | ₹0.69 Cr | ₹0.46 Cr | ₹0.76 Cr |
Other Administration | ₹1.33 Cr | ₹1.18 Cr | ₹4.49 Cr | ₹3.58 Cr | ₹4.01 Cr |
Selling and Distribution Expenses | ₹7.27 Cr | ₹6.78 Cr | ₹5.06 Cr | ₹4.65 Cr | ₹5.16 Cr |
Advertisement & Sales Promotion | ₹3.37 Cr | ₹3.50 Cr | ₹2.27 Cr | ₹1.30 Cr | ₹2.59 Cr |
Sales Commissions & Incentives | ₹3.90 Cr | ₹3.29 Cr | ₹2.79 Cr | ₹3.34 Cr | ₹2.58 Cr |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹0.64 Cr | ₹0.56 Cr | ₹0.76 Cr | ₹2.09 Cr | ₹2.22 Cr |
Bad debts /advances written off | ₹0.13 Cr | ₹0.04 Cr | ₹0.01 Cr | ₹0.44 Cr | ₹0.23 Cr |
Provision for doubtful debts | ₹0.02 Cr | ₹0.08 Cr | ₹0.11 Cr | ₹0.68 Cr | ₹0.19 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.50 Cr | ₹0.44 Cr | ₹0.65 Cr | ₹0.97 Cr | ₹1.81 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹165 Cr | ₹145 Cr | ₹128 Cr | ₹137 Cr | ₹126 Cr |
Operating Profit (Excl OI) | ₹11 Cr | ₹7.30 Cr | ₹7.95 Cr | ₹11 Cr | ₹7.55 Cr |
Other Income | ₹0.95 Cr | ₹0.67 Cr | ₹0.89 Cr | ₹0.91 Cr | ₹0.54 Cr |
Interest Received | ₹0.23 Cr | - | ₹0.00 Cr | ₹0.03 Cr | ₹0.07 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.05 Cr | ₹0.02 Cr | - | ₹0.09 Cr | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.04 Cr | ₹0.01 Cr | - | ₹0.22 Cr | - |
Foreign Exchange Gains | ₹0.47 Cr | ₹0.60 Cr | ₹0.66 Cr | ₹0.58 Cr | ₹0.47 Cr |
Others | ₹0.15 Cr | ₹0.04 Cr | ₹0.24 Cr | - | - |
Operating Profit | ₹12 Cr | ₹7.97 Cr | ₹8.84 Cr | ₹12 Cr | ₹8.08 Cr |
Interest | ₹5.23 Cr | ₹5.15 Cr | ₹4.68 Cr | ₹4.08 Cr | ₹4.40 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹4.92 Cr | ₹4.77 Cr | ₹4.27 Cr | ₹3.67 Cr | ₹4.02 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.17 Cr | ₹0.15 Cr | ₹0.14 Cr | ₹0.17 Cr | ₹0.12 Cr |
Other Interest | ₹0.14 Cr | ₹0.22 Cr | ₹0.27 Cr | ₹0.24 Cr | ₹0.27 Cr |
PBDT | ₹7.07 Cr | ₹2.83 Cr | ₹4.17 Cr | ₹7.84 Cr | ₹3.68 Cr |
Depreciation | ₹2.38 Cr | ₹1.92 Cr | ₹1.66 Cr | ₹1.52 Cr | ₹1.46 Cr |
Profit Before Taxation & Exceptional Items | ₹4.69 Cr | ₹0.91 Cr | ₹2.51 Cr | ₹6.32 Cr | ₹2.22 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹4.69 Cr | ₹0.91 Cr | ₹2.51 Cr | ₹6.32 Cr | ₹2.22 Cr |
Provision for Tax | ₹1.48 Cr | ₹0.23 Cr | ₹0.59 Cr | ₹1.81 Cr | ₹0.41 Cr |
Current Income Tax | ₹1.50 Cr | ₹0.37 Cr | ₹0.78 Cr | ₹1.78 Cr | ₹0.84 Cr |
Deferred Tax | ₹0.04 Cr | ₹-0.17 Cr | ₹-0.20 Cr | ₹0.03 Cr | ₹-0.46 Cr |
Other taxes | ₹-0.05 Cr | ₹0.02 Cr | ₹0.00 Cr | - | ₹0.03 Cr |
Profit After Tax | ₹3.21 Cr | ₹0.68 Cr | ₹1.92 Cr | ₹4.51 Cr | ₹1.81 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹28 Cr | ₹27 Cr | ₹25 Cr | ₹21 Cr | ₹19 Cr |
Appropriations | ₹31 Cr | ₹28 Cr | ₹27 Cr | ₹25 Cr | ₹21 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | - | - | - | - | - |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹7.71 | ₹1.64 | ₹4.61 | ₹10.83 | ₹4.34 |
Adjusted EPS | ₹7.71 | ₹1.64 | ₹4.61 | ₹10.83 | ₹4.34 |
Compare Income Statement of peers of COSCO (INDIA)
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
COSCO (INDIA) | ₹160.0 Cr | 14% | 6.8% | 73.4% | Stock Analytics | |
ADANI ENTERPRISES | ₹289,982.0 Cr | 4.8% | -14.7% | 2.4% | Stock Analytics | |
REDINGTON | ₹16,034.2 Cr | 3.7% | 5.5% | 25.7% | Stock Analytics | |
MMTC | ₹12,078.0 Cr | 3% | 2.3% | 62.5% | Stock Analytics | |
HONASA CONSUMER | ₹8,500.6 Cr | 14.4% | -33.6% | -38.4% | Stock Analytics | |
MSTC | ₹5,208.5 Cr | 2.2% | 11.3% | 74.6% | Stock Analytics |
COSCO (INDIA) Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
COSCO (INDIA) | 14% |
6.8% |
73.4% |
SENSEX | 1.1% |
1.1% |
22.2% |
You may also like the below Video Courses