Nifty
:
23907.25
Sensex
:
79117.11
557.35 (2.39%)
1961.32 (2.54%)
Nifty
Sensex
:
:
23907.25
79117.11
557.35 (2.39%)
1961.32 (2.54%)

COSYN Ltd.

IT - Software

Rating :
N/A

BSE: 538922 | NSE: Not Listed

NSE BSE
42.96
22-Nov-2024
  • Open
  • High
  • Low
  • Previous Close
  •  44.4
  •  44.59
  •  42
  •  43.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  12388
  •  534238
  •  61.68
  •  30.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 32.22
  • 37.54
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 30.32
  • N/A
  • 1.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.14%
  • 0.79%
  • 40.49%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.58%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.79
  • -17.55
  • -8.83

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.91
  • -24.31
  • -7.67

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -9.57
  • -33.82
  • 71.00

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.52
  • 6.45
  • 8.32

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.60
  • 0.77
  • 0.86

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.15
  • 18.61
  • 28.50

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
3.29
4.20
-21.67%
3.43
3.11
10.29%
4.80
3.65
31.51%
3.39
3.29
3.04%
Expenses
3.08
3.65
-15.62%
3.21
4.10
-21.71%
3.65
3.40
7.35%
3.19
3.02
5.63%
EBITDA
0.20
0.55
-63.64%
0.22
-0.99
-
1.15
0.25
360.00%
0.20
0.27
-25.93%
EBIDTM
6.15%
13.04%
6.39%
-31.80%
24.01%
6.75%
5.84%
8.05%
Other Income
0.02
0.07
-71.43%
0.02
0.07
-71.43%
0.03
0.08
-62.50%
0.07
0.05
40.00%
Interest
0.07
0.06
16.67%
0.06
0.02
200.00%
0.04
0.02
100.00%
0.06
0.02
200.00%
Depreciation
0.14
0.20
-30.00%
0.13
0.19
-31.58%
0.20
0.26
-23.08%
0.20
0.25
-20.00%
PBT
0.02
0.36
-94.44%
0.05
-1.14
-
0.95
0.05
1,800.00%
0.01
0.05
-80.00%
Tax
0.01
0.01
0.00%
0.01
0.01
0.00%
0.13
0.05
160.00%
0.01
0.03
-66.67%
PAT
0.01
0.36
-97.22%
0.03
-1.15
-
0.82
0.00
0
0.00
0.02
-100.00%
PATM
0.33%
8.49%
1.02%
-36.82%
17.06%
-0.11%
0.09%
0.70%
EPS
0.01
0.48
-97.92%
0.05
-1.53
-
1.09
-0.01
-
0.01
0.03
-66.67%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
14.91
15.08
13.45
19.90
29.90
39.57
43.70
36.01
27.71
22.08
Net Sales Growth
4.63%
12.12%
-32.41%
-33.44%
-24.44%
-9.45%
21.36%
29.95%
25.50%
 
Cost Of Goods Sold
-1.80
-0.60
0.21
0.71
-3.22
8.17
-6.03
2.40
1.56
-0.31
Gross Profit
16.71
15.68
13.24
19.19
33.12
31.40
49.72
33.61
26.15
22.39
GP Margin
112.08%
103.98%
98.44%
96.43%
110.77%
79.35%
113.78%
93.34%
94.37%
101.40%
Total Expenditure
13.13
13.49
14.24
17.53
25.00
33.17
33.33
28.73
23.24
19.37
Power & Fuel Cost
-
0.06
0.06
0.07
0.09
0.05
0.04
0.05
0.07
0.08
% Of Sales
-
0.40%
0.45%
0.35%
0.30%
0.13%
0.09%
0.14%
0.25%
0.36%
Employee Cost
-
10.63
10.73
12.00
21.99
18.67
15.08
12.12
11.17
9.87
% Of Sales
-
70.49%
79.78%
60.30%
73.55%
47.18%
34.51%
33.66%
40.31%
44.70%
Manufacturing Exp.
-
1.72
1.33
2.49
3.69
3.42
21.14
6.03
5.37
5.52
% Of Sales
-
11.41%
9.89%
12.51%
12.34%
8.64%
48.38%
16.75%
19.38%
25.00%
General & Admin Exp.
-
1.43
1.35
1.55
1.80
2.19
1.96
1.88
1.28
1.31
% Of Sales
-
9.48%
10.04%
7.79%
6.02%
5.53%
4.49%
5.22%
4.62%
5.93%
Selling & Distn. Exp.
-
0.10
0.28
0.20
0.35
0.12
0.93
4.77
3.38
2.43
% Of Sales
-
0.66%
2.08%
1.01%
1.17%
0.30%
2.13%
13.25%
12.20%
11.01%
Miscellaneous Exp.
-
0.15
0.28
0.50
0.30
0.56
0.21
1.49
0.41
0.48
% Of Sales
-
0.99%
2.08%
2.51%
1.00%
1.42%
0.48%
4.14%
1.48%
2.17%
EBITDA
1.77
1.59
-0.79
2.37
4.90
6.40
10.37
7.28
4.47
2.71
EBITDA Margin
11.87%
10.54%
-5.87%
11.91%
16.39%
16.17%
23.73%
20.22%
16.13%
12.27%
Other Income
0.14
0.23
2.76
0.29
0.62
0.43
0.69
0.24
0.21
0.07
Interest
0.23
0.41
0.12
0.24
0.55
1.75
1.72
0.28
0.45
0.34
Depreciation
0.67
0.98
1.91
2.82
3.09
2.17
1.33
0.92
0.75
0.97
PBT
1.03
0.44
-0.07
-0.40
1.88
2.91
8.01
6.31
3.48
1.46
Tax
0.16
0.19
0.09
0.02
0.49
1.03
1.64
0.14
-0.08
-0.68
Tax Rate
15.53%
43.18%
-128.57%
-5.00%
26.06%
35.40%
20.47%
2.22%
-2.30%
-46.58%
PAT
0.86
0.25
-0.15
-0.40
1.46
1.97
6.58
6.27
3.56
2.14
PAT before Minority Interest
0.86
0.25
-0.16
-0.42
1.38
1.87
6.37
6.17
3.56
2.14
Minority Interest
0.00
0.00
0.01
0.02
0.08
0.10
0.21
0.10
0.00
0.00
PAT Margin
5.77%
1.66%
-1.12%
-2.01%
4.88%
4.98%
15.06%
17.41%
12.85%
9.69%
PAT Growth
211.69%
-
-
-
-25.89%
-70.06%
4.94%
76.12%
66.36%
 
EPS
1.15
0.33
-0.20
-0.53
1.95
2.63
8.77
8.36
4.75
2.85

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
27.23
26.98
27.13
27.43
28.38
26.92
21.25
15.49
11.93
Share Capital
7.50
7.50
7.50
7.50
7.50
7.50
7.50
7.50
7.50
Total Reserves
19.73
19.48
19.63
19.93
20.88
19.42
13.75
7.99
4.43
Non-Current Liabilities
0.28
0.48
0.11
0.49
-0.11
-0.87
-1.21
0.62
0.72
Secured Loans
0.17
0.31
0.00
0.00
0.00
0.00
0.00
0.19
0.20
Unsecured Loans
0.11
0.22
0.05
0.26
1.49
0.91
0.42
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
6.97
6.88
7.54
13.73
12.33
10.55
12.11
11.65
11.22
Trade Payables
0.65
1.06
3.22
3.69
2.67
4.26
5.58
4.72
4.57
Other Current Liabilities
6.32
5.82
4.32
10.04
9.66
3.56
6.53
5.04
4.50
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
2.73
0.00
1.90
2.16
Short Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Liabilities
34.54
34.40
34.84
41.88
40.91
37.01
32.77
27.76
23.87
Net Block
6.30
6.72
5.12
6.94
8.81
5.16
5.30
3.41
2.78
Gross Block
39.30
38.73
35.23
34.23
33.02
27.19
26.00
23.18
21.80
Accumulated Depreciation
33.00
32.02
30.11
27.29
24.20
22.03
20.69
19.77
19.02
Non Current Assets
12.08
11.97
10.11
11.17
12.21
9.53
8.04
6.87
6.35
Capital Work in Progress
1.58
1.18
1.17
0.61
0.00
1.31
0.00
0.00
0.00
Non Current Investment
0.08
0.08
0.08
0.08
0.08
0.08
0.11
0.00
0.00
Long Term Loans & Adv.
4.12
3.99
3.74
3.54
3.32
2.98
2.63
3.46
3.57
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
22.45
22.43
24.74
30.71
28.70
27.48
24.72
20.58
16.88
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
3.67
3.07
3.28
3.99
0.77
8.93
2.91
5.31
6.86
Sundry Debtors
10.86
12.50
13.35
17.17
20.41
9.94
17.08
12.95
7.16
Cash & Bank
5.37
4.87
6.28
7.35
6.09
7.51
3.06
0.63
0.87
Other Current Assets
2.55
0.08
0.12
0.16
1.44
1.09
1.67
1.69
1.98
Short Term Loans & Adv.
2.34
1.90
1.71
2.04
1.27
1.04
1.63
1.64
1.89
Net Current Assets
15.48
15.55
17.19
16.98
16.37
16.93
12.61
8.93
5.65
Total Assets
34.53
34.40
34.85
41.88
40.91
37.01
32.76
27.77
23.87

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
1.55
-1.11
0.55
4.85
7.62
4.60
6.29
1.56
0.61
PBT
0.44
-0.07
-0.40
1.88
2.91
8.01
6.41
3.48
1.46
Adjustment
0.82
-0.74
2.64
2.95
2.68
0.95
1.05
0.89
1.25
Changes in Working Capital
0.76
0.07
-0.83
0.81
2.83
-3.16
-1.06
-2.80
-2.10
Cash after chg. in Working capital
2.01
-0.73
1.41
5.64
8.41
5.80
6.41
1.56
0.61
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.46
-0.38
-0.86
-0.79
-0.79
-1.21
-0.11
0.00
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-0.94
0.32
-1.70
-1.75
-3.50
-6.43
-4.77
-1.22
-0.69
Net Fixed Assets
-0.96
-3.51
-1.56
-1.83
-4.52
-2.41
-0.88
-1.37
Net Investments
-0.04
-0.04
-0.03
-0.03
-0.08
-0.36
-1.83
-0.01
Others
0.06
3.87
-0.11
0.11
1.10
-3.66
-2.06
0.16
Cash from Financing Activity
-0.33
0.46
-0.36
-2.16
-3.55
2.01
-1.17
-0.63
0.12
Net Cash Inflow / Outflow
0.29
-0.33
-1.51
0.93
0.56
0.17
0.35
-0.28
0.04
Opening Cash & Equivalents
0.22
0.55
2.06
1.13
0.57
0.39
0.04
0.32
0.29
Closing Cash & Equivalent
0.51
0.22
0.55
2.06
1.13
0.57
0.39
0.04
0.32

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
36.30
35.97
36.17
36.57
37.85
35.89
28.33
20.22
15.05
ROA
0.71%
-0.46%
-1.10%
3.34%
4.81%
18.25%
20.38%
13.77%
8.97%
ROE
0.91%
-0.58%
-1.54%
4.96%
6.78%
26.44%
33.88%
26.88%
18.98%
ROCE
3.04%
0.20%
-0.56%
7.98%
14.71%
36.41%
33.26%
25.04%
13.05%
Fixed Asset Turnover
0.46
0.43
0.67
1.05
1.55
1.89
1.46
1.23
1.01
Receivable days
239.68
297.24
237.87
194.82
118.79
97.98
152.16
132.43
118.32
Inventory Days
69.20
73.05
56.67
24.66
37.97
42.95
41.63
80.16
113.46
Payable days
-518.58
3739.94
1779.88
-360.09
38.75
55.29
71.36
75.94
89.68
Cash Conversion Cycle
827.46
-3369.65
-1485.33
579.57
118.01
85.64
122.43
136.65
142.10
Total Debt/Equity
0.02
0.02
0.01
0.05
0.13
0.16
0.04
0.16
0.23
Interest Cover
2.07
0.46
-0.66
4.44
2.66
5.67
23.33
8.71
5.28

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.