The business sells sports and fitness equipment in India, splitting its activity between manufacturing its own products and trading in finished goods sourced from others. In FY26, total revenue stood at ₹188.56 crore. The manufactured products line generated ₹20.50 crore in segment revenue for the year but ran at a small operating loss (EBIT of negative ₹0.19 crore), while stock-in-trade (traded goods) contributed ₹32.26 crore with positive operating profit of ₹1.58 crore. The cost base is led by other operating expenses (19.4% of revenue) and raw materials (17.4%), with employees accounting for 11.8% of revenue. EBITDA margin came in at 4.28% in FY26, leaving net profit at ₹1.00 crore. The company runs from Delhi, is promoter-led, and has a wholly-owned subsidiary, Cosco Polymer Lanka (Private) Limited, which is under liquidation after being taken over by the Sri Lankan government. AR · MarketPing reader · 2026-08-02
Revenue streams, as the annual report describes them. Manufactured Products, Stock in Trade. Branded sports goods maker-and-trader with thin margins and limited capex
| ₹ crore · consolidated | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| Revenue | 136 | 153 | 177 | 173 | 189 |
| EBITDA (ex other income) | 8 | 7 | 11 | 8 | 7 |
| margin % | 5.8 | 4.8 | 6.4 | 4.7 | 3.6 |
| Owners' profit | 2 | 1 | 3 | 1 | 1 |
| EPS, as reported (₹) | 4.61 | 1.64 | 7.71 | 1.88 | 2.42 |
| ROE % · ROCE % | 4.2 · 11.5 | 1.5 · 9.5 | 6.4 · 14.9 | 1.5 · 9.3 | 1.9 · 8.2 |
| Debt / equity (x) | 1.08 | 1.13 | 1.13 | 1.21 | 1.19 |
| Cash from operations | 5 | 5 | 8 | 7 | 9 |
| Capex | (1) | (3) | (3) | (2) | (2) |
| ₹ crore | Q1 FY25 | Q2 FY25 | Q3 FY25 | Q4 FY25 | Q1 FY26 | Q2 FY26 | Q3 FY26 | Q4 FY26 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 48 | 38 | 41 | 46 | 50 | 37 | 48 | 53 |
| Profit before tax | 2 | 0 | 0 | (2) | 1 | (2) | 1 | 1 |
| Net profit | 2 | 0 | 0 | (1) | 1 | (1) | 1 | 1 |
| EPS (₹) | 3.68 | 0.48 | 0.87 | 3.15 | 1.32 | 3.44 | 2.17 | 2.36 |
| Segment | Revenue, ₹ crore | Share % |
|---|---|---|
| MANUFACTURED PRODUCTS | 70 | 37.0 |
| STOCK IN TRADE | 119 | 63.0 |
| Total, before eliminations | 189 | 100.0 |
| Company | M.cap ₹ cr | P/E | P/B | EV/EBITDA | ROE % | ROCE % | Rev CAGR 5y % | EBITDA m. % |
|---|---|---|---|---|---|---|---|---|
| K. V. TOYS INDIA LIMITED | 189 | 36.4 | — | — | — | 17.4 | — | — |
| OK PLAY INDIA LTD. | 117 | 14.7 | 0.70 | 7.2 | 1.8 |
| Date · filing | Category | Importance | 1-day % | 5-day % |
|---|---|---|---|---|
| 8 Sept 2026 · Letters sent to shareholders without registered emails for 47th AGM | compliance | minimal | — | — |
| 8 Sept 2026 · COSCO India publishes 47th AGM notice | compliance | minimal | — | — |
| 7 Sept 2026 · Annual Report FY 2025-26 with 47th AGM notice | results | high | — | — |
| 7 Sept 2026 · 47th AGM on Sep 30, 2026 via video conferencing; book closure Sep 24-30 | board shareholder meetings | low | — | — |
| 7 Sept 2026 · COSCO India 47th AGM notice on Sep 30, 2026 via video conferencing | board shareholder meetings | low | — | — |
| 27 Aug 2026 · COSCO India announces 47th AGM on September 30, 2026 via video conferencing | compliance | minimal | — | — |
| 20 Aug 2026 · Newspaper notice on special window for physical shares dematerialisation | compliance | minimal | — | — |
| 17 Aug 2026 · Newspaper publication of Q1 FY27 unaudited financial results | compliance | minimal | — | — |
| 14 Aug 2026 · Cosco Q1 FY26 Results: Net Profit Up 27% at Rs 69.95 Lakhs | results | high | — | — |
| 14 Aug 2026 · Q1 FY27 results: PAT up 27%, re-appointment of 4 directors approved | results | high | — | — |
| Where a broker report shows | This document shows | Why |
|---|---|---|
| A rating (BUY / ADD / REDUCE / SELL) | A state: the latest filed quarter and the measured reactions | an event is a fact; a rating is an opinion that requires SEBI RA registration |
| 0.6 |
| 16.6 |
| 18.3 |
| COSCO (INDIA) LTD. ◆ | 79 | 20.4 | 1.53 | — | 1.9 | 1.2 | — | 5.0 |
| ARCHIES LTD | 41 | — | 0.33 | — | (3.4) | (3.4) | — | 0.7 |
| OLYMPIC CARDS LTD. | 5 | 0.7 | 4.54 | — | (24.6) | (32.6) | — | (13.7) |
| Metric | Company | Group median | Rank | Better than |
|---|---|---|---|---|
| P/E (TTM) | 20.4 | 25.4 | 88 of 205 | 57% |
| P/B | 1.5 | 2.4 | 66 of 189 | 65% |
| ROCE | 1.2 | 7.0 | 175 of 224 | 22% |
| ROE | 1.9 | 5.8 | 141 of 199 | 29% |
| Debt / Equity | 1.2 | 0.1 | 188 of 200 | 6% |
| EBITDA margin | 5.0 | 9.3 | 142 of 193 | 27% |
| Revenue growth | 14.5 | 16.4 | 100 of 189 | 47% |
| Profit growth | 174.8 | 16.8 | 20 of 183 | 90% |
| Market cap | 79 | 230 | 148 of 227 | 35% |
| A target price and upside | The current price and the multiples against the group | a target is a forecast; a multiple is a measurement |
| Estimate years marked E | More audited years; no estimates | MarketPing publishes no forecasts — your own model lives on the Models page |
This document is a statistical summary of publicly filed information and market data, prepared by software from primary sources: SEBI results XBRL filed with BSE and NSE, LODR disclosures, shareholding patterns, exchange price data. It contains no research recommendation, no price target and no opinion on the merits of any security, and is not a research report within the meaning of the SEBI (Research Analysts) Regulations, 2014, Regulation 2(1)(w)(vii). Financial statements are as filed (consolidated where the company files consolidated results). Ratios are computed over filed lines. Where a figure is unavailable the table shows a dash rather than an estimate. The business brief is written by MarketPing's reader from the annual report and checked against it; no figure in a table was generated by a model. Nothing here constitutes investment advice, an offer or a solicitation; readers should consult a SEBI-registered adviser before acting. MarketPing is not a SEBI-registered intermediary.
