Market Cap ₹34 Cr.
Stock P/E
P/B 4.8
Current Price ₹227
Book Value ₹ 47.4
Face Value 10
52W High ₹388.8
Dividend Yield 0%
52W Low ₹ 207.3
Cospower Engineering Ltd manufactures and sells electric equipment in India and the world over. The company's electrical device includes capacitors, switchgears, passive harmonic filters, cable termination kits, transformers, battery and battery chargers, electric panels, LT series reactors, thyristor-managed firing cards, and tower/gantry/gadget structures. It is likewise involved in the commissioning, testing, maintenance of electric merchandise, deliver, and set up, The organization serves various industries, including chemical and fertilizer, oil and gas, paper, sugar, glass, metal, cement, fabric, ferro alloys, foundries, infrastructure, OEMs, EPCs, hospitality and commercial established order, and so on. Cospower Engineering Ltd was established in 2004 and is based in Mumbai, Inda
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) |
|---|
| Net Sales |
| Other Income |
| Total Income |
| Total Expenditure |
| Operating Profit |
| Interest |
| Depreciation |
| Exceptional Income / Expenses |
| Profit Before Tax |
| Provision for Tax |
| Profit After Tax |
| Adjustments |
| Profit After Adjustments |
| Adjusted Earnings Per Share |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|---|---|---|---|
| Net Sales | 9 | 9 | 13 | 11 | 12 | 12 | 14 | |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Total Income | 10 | 9 | 13 | 11 | 12 | 12 | 14 | |
| Total Expenditure | 9 | 8 | 12 | 10 | 10 | 10 | 13 | |
| Operating Profit | 1 | 1 | 1 | 1 | 2 | 2 | 1 | |
| Interest | 0 | 0 | 0 | 0 | 1 | 1 | 1 | |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Profit Before Tax | 1 | 0 | 1 | 1 | 1 | 1 | 0 | |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Profit After Tax | 0 | 0 | 1 | 1 | 1 | 1 | 0 | |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Profit After Adjustments | 0 | 0 | 1 | 1 | 1 | 1 | 0 | |
| Adjusted Earnings Per Share | 3 | 2.7 | 5.3 | 5.4 | 4.9 | 5 | 1.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 17% | 8% | 9% | 0% |
| Operating Profit CAGR | -50% | 0% | 0% | 0% |
| PAT CAGR | -100% | -100% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -29% | 69% | NA% | NA% |
| ROE Average | 3% | 9% | 17% | 21% |
| ROCE Average | 5% | 11% | 16% | 15% |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 1 | 1 | 2 | 6 | 6 | 7 | 7 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 0 | 2 | 6 | 12 |
| Other Non-Current Liabilities | -0 | -0 | -0 | 0 | 0 | 0 | 1 |
| Total Current Liabilities | 7 | 6 | 7 | 7 | 9 | 9 | 11 |
| Total Liabilities | 8 | 8 | 9 | 12 | 17 | 23 | 31 |
| Fixed Assets | 0 | 0 | 0 | 0 | 2 | 3 | 3 |
| Other Non-Current Assets | 0 | 0 | 1 | 1 | 4 | 6 | 12 |
| Total Current Assets | 7 | 7 | 8 | 11 | 11 | 13 | 16 |
| Total Assets | 8 | 8 | 9 | 12 | 17 | 23 | 31 |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
| Cash Flow from Operating Activities | 1 | 0 | 2 | -1 | 1 | -0 | 0 |
| Cash Flow from Investing Activities | -0 | 0 | -0 | -0 | -3 | -4 | -6 |
| Cash Flow from Financing Activities | -1 | 0 | -2 | 2 | 1 | 3 | 6 |
| Net Cash Inflow / Outflow | 0 | 0 | 0 | 0 | -0 | -0 | -0 |
| Closing Cash & Cash Equivalent | 1 | 0 | 0 | 1 | 1 | 1 | 0 |
| # | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 3.01 | 2.67 | 5.28 | 5.37 | 4.88 | 4.98 | 1.39 |
| CEPS(Rs) | 3.46 | 3.09 | 5.65 | 5.66 | 5.22 | 6.22 | 3.23 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
| Book NAV/Share(Rs) | 9 | 11.68 | 16.95 | 36.21 | 40.96 | 45.99 | 47.38 |
| Core EBITDA Margin(%) | 4.85 | 7.64 | 8.07 | 12.67 | 13.44 | 15.36 | 7.31 |
| EBIT Margin(%) | 9.39 | 7.86 | 7.95 | 12.8 | 13.19 | 14.95 | 7.09 |
| Pre Tax Margin(%) | 5.48 | 4.43 | 5.53 | 9.95 | 9.02 | 9.54 | 2.63 |
| PAT Margin (%) | 3.3 | 3.12 | 4.06 | 7.3 | 6.05 | 6.17 | 1.48 |
| Cash Profit Margin (%) | 3.79 | 3.6 | 4.34 | 7.69 | 6.47 | 7.71 | 3.44 |
| ROA(%) | 3.85 | 3.48 | 6.34 | 7.48 | 4.93 | 3.75 | 0.77 |
| ROE(%) | 33.43 | 25.86 | 36.88 | 22.6 | 12.66 | 11.45 | 2.97 |
| ROCE(%) | 16.55 | 12.51 | 21.09 | 23.25 | 16.02 | 12.37 | 4.76 |
| Receivable days | 113.58 | 124.3 | 116.07 | 178.15 | 142.3 | 106.26 | 76.37 |
| Inventory Days | 99.96 | 104.14 | 58.66 | 99.55 | 152.63 | 211.92 | 232.06 |
| Payable days | 108.93 | 109.34 | 116.58 | 203.06 | 140.83 | 160.91 | 157.58 |
| PER(x) | 0 | 0 | 0 | 10.15 | 10.1 | 13.56 | 216.97 |
| Price/Book(x) | 0 | 0 | 0 | 1.51 | 1.2 | 1.47 | 6.36 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 2.03 | 1.48 | 0 |
| EV/Net Sales(x) | 0.42 | 0.5 | 0.17 | 0.91 | 1.05 | 1.64 | 4.44 |
| EV/Core EBITDA(x) | 4.23 | 5.98 | 2.11 | 6.93 | 7.72 | 9.96 | 49.04 |
| Net Sales Growth(%) | 0 | -5.98 | 51.68 | -15.16 | 9.6 | -0.02 | 16.33 |
| EBIT Growth(%) | 0 | -21.33 | 53.5 | 36.53 | 12.96 | 13.3 | -44.81 |
| PAT Growth(%) | 0 | -11.18 | 97.48 | 52.47 | -9.04 | 1.94 | -72.12 |
| EPS Growth(%) | 0 | -11.18 | 97.49 | 1.7 | -9.04 | 1.94 | -72.12 |
| Debt/Equity(x) | 4.75 | 3.79 | 1.48 | 0.46 | 0.95 | 1.5 | 2.47 |
| Current Ratio(x) | 1.04 | 1.06 | 1.1 | 1.72 | 1.29 | 1.44 | 1.4 |
| Quick Ratio(x) | 0.68 | 0.69 | 0.86 | 1.07 | 0.61 | 0.57 | 0.53 |
| Interest Cover(x) | 2.4 | 2.29 | 3.28 | 4.5 | 3.16 | 2.76 | 1.59 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0.31 | 0.79 | 1.02 | 0.39 |
| # | Mar 2020 | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Promoter | 73.33 | 73.33 | 73.33 | 73.33 | 73.33 | 73.33 | 73.33 | 73.33 | 73.33 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 26.67 | 26.67 | 26.67 | 26.67 | 26.67 | 26.67 | 26.67 | 26.67 | 26.67 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2020 | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Sell or Purchase Share (Tentative Price)
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
You May Also Know About
