COSCO (India) Ltd
NSE: BSE: 530545
₹210.25
(2.36%)
Thu, 05 Mar 2026, 09:15 am
Market Cap874.85M
PE Ratio0
Dividend0
COSCO (India) Balance Sheet
| Particulars | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest expense on debt | -16.47M | -21.82M | -24.61M | -25.19M | -26.99M | -27.55M | -25.65M | -25.44M | -27.67M | -39.02M | -37.79M | -37.30M | -39.48M | -42.43M | -44.02M | -40.81M | -46.78M | -51.48M | -52.31M | -50.98M |
| Pretax equity in earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity in earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total assets | 471.46M | 520.96M | 530.38M | 527.20M | 515.87M | 515.94M | 602.49M | 611.05M | 664.87M | 759.80M | 814.11M | 855.96M | 878.01M | 940.29M | 986.08M | 1.05B | 1.10B | 1.16B | 1.24B | 1.29B |
| Total current assets | 333.67M | 388.95M | 407.00M | 414.32M | 417.00M | 423.54M | 504.21M | 562.48M | 618.48M | 712.91M | 756.91M | 787.98M | 811.12M | 858.70M | 860.02M | 938.55M | 989.93M | 1.04B | 1.12B | 1.16B |
| Cash and short term investments | 5.20M | 8.03M | 5.27M | 7.01M | 6.14M | 7.14M | 27.59M | 33.09M | 16.10M | 21.58M | 9.45M | 63.31M | 24.35M | 26.28M | 3.01M | 23.20M | 29.35M | 3.02M | 6.55M | 2.40M |
| Cash & equivalents | 5.02M | 7.87M | 5.27M | 7.01M | 6.14M | 7.14M | 27.29M | 32.78M | 15.81M | 21.29M | 9.16M | 63.31M | 24.35M | 26.28M | 2.41M | 22.61M | 29.35M | 3.02M | 6.55M | 2.40M |
| Short term investments | 179.14K | 165.56K | 0 | 0 | 0 | 0 | 302.84K | 309.52K | 290.75K | 290.50K | 293.75K | 0 | 0 | 0 | 600.00K | 600.00K | 0 | 0 | 0 | 0 |
| Total receivables, net | 74.62M | 86.98M | 106.60M | 94.60M | 126.34M | 117.29M | 120.13M | 172.68M | 169.61M | 185.76M | 193.74M | 223.03M | 271.56M | 293.99M | 302.60M | 274.74M | 230.50M | 223.04M | 286.67M | 291.57M |
| Accounts receivable - trade, net | 54.21M | 58.37M | 79.89M | 71.11M | 89.62M | 94.76M | 105.84M | 157.82M | 166.18M | 182.61M | 191.71M | 203.47M | 242.57M | 248.30M | 290.25M | 259.29M | 220.82M | 214.36M | 278.28M | 281.28M |
| Other receivables | 20.41M | 28.61M | 26.71M | 23.49M | 36.73M | 22.53M | 14.29M | 14.86M | 3.44M | 3.14M | 2.03M | 19.56M | 28.99M | 45.69M | 12.35M | 15.46M | 9.68M | 8.68M | 8.39M | 10.30M |
| Total inventory | 250.54M | 291.10M | 290.14M | 307.97M | 279.71M | 288.10M | 338.62M | 341.58M | 369.33M | 430.27M | 472.37M | 461.07M | 499.54M | 538.42M | 530.54M | 569.91M | 690.71M | 764.04M | 792.62M | 825.97M |
| Other current assets, total | 2.33M | 1.88M | 2.01M | 2.10M | 2.10M | 2.49M | 482.72K | 210.00K | 32.38M | 28.48M | 28.00M | 40.57M | 2.62M | — | 20.94M | 67.07M | 35.34M | 43.09M | 31.39M | 34.30M |
| Total non-current assets | 137.79M | 132.01M | 123.38M | 112.87M | 98.87M | 92.40M | 98.28M | 48.57M | 46.39M | 46.89M | 57.20M | 67.99M | 66.90M | 81.60M | 126.06M | 116.04M | 112.42M | 124.00M | 116.10M | 129.22M |
| Long term investments | 16.84M | 12.94M | 14.15M | 12.94M | 12.94M | 12.93M | 2.65M | 382.22K | 1.94M | 1.91M | 5.00K | 5.00K | 5.00K | 15.88M | 18.83M | 19.07M | 17.07M | 16.09M | 2.53M | 3.17M |
| Note receivable - long term | — | — | — | — | — | — | 1.19M | 377.22K | 0 | 0 | — | — | — | 15.87M | 18.82M | 19.07M | 17.07M | 16.09M | 2.52M | 3.17M |
| Investments in unconsolidated subsidiaries | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investments | 16.84M | 12.94M | 14.15M | 12.94M | 12.94M | 12.93M | 1.46M | 5.00K | 1.94M | 1.91M | 5.00K | 5.00K | 5.00K | 5.00K | 5.00K | 5.00K | 5.00K | 5.00K | 5.00K | 5.00K |
| Net property/plant/equipment | 110.01M | 106.37M | 94.77M | 93.39M | 77.99M | 71.12M | 63.44M | 38.67M | 39.82M | 39.84M | 50.16M | 60.15M | 56.19M | 56.40M | 83.53M | 77.74M | 76.23M | 86.58M | 94.70M | 104.53M |
| Gross property/plant/equipment | 233.83M | 242.24M | 241.24M | 257.18M | 250.88M | 255.13M | 256.01M | 191.93M | 198.58M | 207.52M | 225.26M | 67.70M | 71.88M | 80.96M | 114.94M | 111.72M | 119.61M | 131.47M | 148.35M | 172.39M |
| Deferred tax assets | 437.21K | 443.95K | 496.72K | 2.88M | 490.43K | 1.94M | 18.93M | 6.25M | 1.64M | 2.70M | 3.10M | 2.27M | 4.52M | 1.04M | 13.81M | 11.23M | 11.61M | 12.47M | 9.94M | 12.68M |
| Net intangible assets | 2.28M | 6.55M | 10.43M | 1.58M | 7.45M | 6.42M | 202.50K | 131.82K | 137.23K | 71.70K | 452.88K | 211.00K | 391.00K | 414.00K | 690.00K | 490.00K | 206.00K | 129.00K | 111.00K | 111.00K |
| Goodwill, net | 2.28M | 6.55M | 10.43M | 1.58M | 7.45M | 6.42M | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other intangibles, net | 0 | 0 | 0 | 0 | 0 | 0 | — | 131.82K | 137.23K | 71.70K | 452.88K | 211.00K | 391.00K | 414.00K | 690.00K | 490.00K | 206.00K | 129.00K | 111.00K | 111.00K |
| Other long term assets, total | — | — | 0 | 0 | 0 | 0 | 387.06K | 3.14M | 2.86M | 2.36M | 3.49M | 3.73M | 4.97M | 5.68M | 7.08M | 7.42M | 7.15M | 7.74M | 6.94M | 8.24M |
| Short term debt | 94.00M | 155.90M | 187.34M | 200.69M | 175.23M | 184.19M | 214.06M | 119.77M | 220.94M | 257.74M | 271.29M | 276.44M | 273.93M | 302.44M | 268.42M | 326.46M | 359.39M | 377.71M | 412.94M | 464.94M |
| Current portion of LT debt and capital leases | 11.62M | 12.31M | 21.53M | 17.94M | — | 11.78M | — | 0 | 0 | 1.21M | 1.34M | 1.00M | — | 0 | 4.20M | 5.29M | 197.34M | 195.17M | 203.40M | 216.27M |
| Short term debt excl. current portion of LT debt | 94.00M | 143.59M | 165.82M | 182.75M | 175.23M | 172.41M | 214.06M | 119.77M | 220.94M | 256.53M | 269.94M | 275.44M | 273.93M | 302.44M | 264.22M | 321.17M | 162.05M | 182.53M | 209.55M | 248.67M |
| Accounts payable | 43.13M | 40.60M | 48.60M | 48.41M | 52.46M | 55.12M | 59.89M | 33.18M | 42.69M | 47.68M | 45.05M | 52.25M | 47.35M | 39.10M | 86.50M | 48.40M | 44.54M | 58.86M | 73.26M | 59.29M |
| Income tax payable | 288.24K | 1.67M | 2.07M | 2.80M | 4.80M | 10.88M | 12.59M | 10.32M | 18.60M | 30.34M | 40.43M | 3.36M | 8.25M | 2.98M | 4.27M | 7.95M | 0 | — | 676.00K | 0 |
| Long term debt | 164.41M | 182.35M | 152.68M | 179.03M | 170.42M | 168.85M | 140.00M | 140.00M | 140.00M | 142.32M | 140.98M | 140.00M | 140.00M | 150.00M | 159.26M | 156.47M | 155.97M | 161.88M | 156.56M | 160.91M |
| Long term debt excl. lease liabilities | 162.90M | 181.82M | 152.11M | 178.64M | 170.42M | 168.85M | 140.00M | 140.00M | 140.00M | 142.32M | 140.98M | 140.00M | 140.00M | 150.00M | 159.26M | 156.47M | 155.97M | 161.88M | 156.56M | 160.91M |
| Total equity | 149.06M | 119.24M | 105.58M | 54.01M | 57.50M | 39.91M | 122.52M | 158.04M | 185.39M | 220.17M | 248.66M | 302.12M | 344.55M | 374.11M | 392.10M | 437.22M | 458.45M | 465.55M | 498.07M | 504.63M |
| Shareholders' equity | 149.06M | 119.24M | 105.58M | 54.01M | 57.50M | 39.91M | 122.52M | 158.04M | 185.39M | 220.17M | 248.66M | 302.12M | 344.55M | 374.11M | 392.10M | 437.22M | 458.45M | 465.55M | 498.07M | 504.63M |
| Common equity, total | 149.06M | 119.24M | 105.58M | 54.01M | 57.50M | 39.91M | 122.52M | 158.04M | 185.39M | 220.17M | 248.66M | 302.12M | 344.55M | 374.11M | 392.10M | 437.22M | 458.45M | 465.55M | 498.07M | 504.63M |
| Other common equity | 76.22M | 46.40M | 32.74M | -18.83M | -15.34M | -32.93M | 49.68M | 85.20M | 115.80M | 112.52M | 112.52M | 111.36M | 112.18M | 111.57M | 111.48M | 111.52M | 113.55M | 113.85M | 114.29M | 113.04M |
| Total debt | 258.41M | 338.25M | 340.03M | 379.72M | 345.65M | 353.04M | 354.06M | 259.77M | 360.94M | 400.06M | 412.26M | 416.44M | 413.93M | 452.44M | 427.69M | 482.93M | 515.35M | 539.59M | 569.50M | 625.85M |
| Net debt | 253.21M | 330.21M | 334.75M | 372.71M | 339.52M | 345.90M | 326.46M | 226.68M | 344.84M | 378.48M | 402.81M | 353.12M | 389.58M | 426.17M | 424.68M | 459.73M | 486.00M | 536.57M | 562.96M | 623.44M |
| Change in accounts receivable | -15.44M | -11.89M | -21.76M | 11.62M | -31.19M | 2.49M | -29.83M | -37.27M | -8.36M | -16.44M | -9.09M | -13.11M | -39.10M | -5.74M | -51.91M | 21.84M | 45.95M | 13.63M | -59.07M | 1.70M |
| Change in taxes payable | — | — | — | — | — | — | — | — | — | — | — | — | — | -8.24M | — | — | — | — | — | — |
| Change in accounts payable | 26.75M | -2.53M | 8.00M | -196.74K | 4.06M | 2.66M | 4.86M | -14.15M | 9.51M | 4.99M | 7.86M | -3.29M | -4.90M | — | 47.40M | -38.10M | -3.87M | 14.33M | 14.40M | -13.97M |
| Change in other assets/liabilities | 37.04M | 51.59M | 35.47M | 24.06M | 9.45M | 3.70M | -15.72M | 33.97M | -34.56M | 40.29M | -475.69K | 3.98M | -45.04M | 11.55M | -39.82M | -20.12M | 63.51M | 24.31M | 37.54M | 49.16M |
| Sale of fixed assets & businesses | 1.35M | 5.38M | 4.99M | 3.19M | 6.33M | 911.72K | 67.89M | 4.02M | 646.80K | 116.80K | 357.00K | 16.46M | 57.00K | 0 | 45.00K | 1.26M | 60.00K | 526.00K | 585.00K | 301.00K |
| Purchase/sale of investments, net | -4.00M | 20.52M | 78.79K | 1.42M | 0 | 0 | 0 | 0 | 42.75K | 0 | 0 | 295.00K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale/maturity of investments | 7.79M | 90.80M | 37.33M | 1.91M | 0 | 0 | 0 | 0 | 42.75K | 0 | 0 | 295.00K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase of investments | -11.79M | -70.28M | -37.25M | -495.93K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investing cash flow items, total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.00K | -464.00K | -185.00K | 0 | 0 | 0 | 0 |
| Issuance/retirement of debt, net | 14.39M | 30.25M | -20.45M | 22.76M | -26.55M | 10.20M | 14.91M | 15.95M | 17.84M | 2.11M | 13.81M | 6.64M | 41.94M | 12.77M | -3.35M | 42.30M | 14.05M | 11.22M | 12.10M | 8.31M |
| Issuance/retirement of long term debt | 14.39M | 30.25M | -20.45M | 22.76M | -26.55M | 10.20M | 14.91M | 15.95M | 17.84M | 2.11M | 13.81M | 0 | 0 | 0 | 0 | — | 0 | — | 0 | 0 |
| Issuance/retirement of short term debt | 0 | — | 0 | — | 0 | 0 | 0 | — | — | — | 0 | 0 | 0 | 0 | 0 | — | 0 | — | 0 | 0 |
| Issuance/retirement of other debt | — | — | — | — | — | — | — | — | — | — | — | 6.64M | 41.94M | 12.77M | -3.35M | 42.30M | 14.05M | 11.22M | 12.10M | 8.31M |
| Total cash dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.01M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other financing cash flow items, total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.00K | 0 | 0 | 0 | 0 | 0 | 0 |
Open Your Free Demat Account Now!
Pocketful Fintech Capital Private Limited (CIN U65999DL2021PTC390548) | The SEBI Registration No. allotted to us is INZ000313732. NSE Member Code: 90326 | BSE Member Code: 6808 | MCX Member Code: 57120 DP | CDSL: 12099800