Cosmo First Ltd

AI
Cosmo First Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents
AI

Cosmo First Ltd

₹ 920 -2.16%
04 Sep - close price
cosmofilms.com BSE: 508814 NSE: COSMOFIRST
About

Established in 1981, Cosmo Films Limited is engaged in specialty films for packaging, lamination and labeling applications. Its films offerings include biaxially oriented polypropylene (BOPP) films, cast polypropylene (CPP) films and soon to be offered biaxially oriented polyethylene terephthalate (BOPET) films.

Key Points

Products and Brands
Packaging Films: These are used for any flexible packaging application Print & Pouching Films, Barrier Films, Overwrap Films, Lidding Films, etc. [1]
Lamination Films: These films find their way into mostly print publishing and graphic art film segments. [2]
Label Films: These enable complete information legibility on a constricted surface area available for the brand presentation. [3]
Industrial Films: Ready to use industrial film for useful applications, such as adhesive tapes, textile bags, long lasting printing applications etc. [4]
Pet Care: In FY22, company forayed into the pet care vertical through its brand Zigly. Its a D2C Omni channel business model to address pets need at every stage of life.[5] Company has a target of opening 100+ experience centers by FY25/26.[6] Company has ~5,900 SKUs and its the first pet care app.
Rigid Plastics: Specializes in creating customized packaging solutions for FMCG products. It uses injection molding and thermoforming techniques.
Masterbatches: Masterbatch is a concentrated mixture of pigments and additives used for imparting specific desired
properties and coloring in plastic. Some are like white masterbatch, anti-stat (with 30%
concentration), master batch for blown films etc.
Adhesives: Cosmo plans to launch products in niche areas.[7]

Website BSE NSE
  • Market Cap ₹ 2,415 Cr.
  • Current Price ₹ 920
  • High / Low ₹ 996 / 561
  • Stock P/E 14.1
  • Book Value ₹ 616
  • Dividend Yield 0.43 %
  • ROCE 11.2 %
  • ROE 10.4 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is expected to give good quarter

Cons

  • The company has delivered a poor sales growth of 9.75% over past five years.
  • Company has a low return on equity of 8.19% over last 3 years.
  • Dividend payout has been low at 9.09% of profits over last 3 years
  • Promoter holding has decreased over last 3 years: -4.18%

* 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.

Peer comparison

Industrials Capital Goods Industrial Products Packaging

Part of BSE Industrials

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
658 664 625 641 690 759 701 746 800 919 899 1,021 1,166
622 602 582 597 622 672 638 676 708 816 831 900 1,030
Operating Profit 35 61 42 44 68 87 63 70 92 103 68 121 136
OPM % 5% 9% 7% 7% 10% 11% 9% 9% 11% 11% 8% 12% 12%
20 11 14 23 17 20 23 15 24 25 35 10 11
Interest 18 22 23 26 23 25 25 27 32 37 37 36 38
Depreciation 21 22 23 24 24 24 25 26 30 34 35 37 38
Profit before tax 16 29 10 18 37 57 36 33 54 57 31 58 71
Tax % 11% 25% -10% 12% 16% 20% 19% 17% 21% 19% 5% 36% 24%
14 22 11 15 31 46 30 27 43 47 30 37 54
EPS in Rs 5.30 8.21 4.33 5.86 11.79 17.43 11.26 10.32 16.33 17.79 11.24 14.06 20.48
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
1,647 1,621 1,587 1,847 2,157 2,204 2,285 3,038 3,065 2,587 2,895 3,639 4,004
1,542 1,429 1,433 1,713 1,995 1,943 1,893 2,467 2,682 2,404 2,607 3,255 3,577
Operating Profit 105 191 154 133 161 261 393 572 383 183 288 384 428
OPM % 6% 12% 10% 7% 7% 12% 17% 19% 12% 7% 10% 11% 11%
8 -1 15 34 20 19 37 48 51 68 74 95 82
Interest 40 30 36 52 56 53 42 40 55 89 100 141 148
Depreciation 35 36 42 51 54 65 59 63 75 89 100 137 145
Profit before tax 38 124 91 64 72 163 329 517 304 72 163 201 217
Tax % 28% 22% 6% -1% 15% 30% 28% 23% 20% 14% 18% 22%
28 96 86 64 61 113 237 397 244 62 133 156 167
EPS in Rs 9.47 32.96 29.36 22.07 20.93 38.85 86.78 145.28 92.95 23.69 50.81 59.42 63.57
Dividend Payout % 25% 20% 23% 18% 19% 26% 19% 16% 5% 13% 8% 7%
Compounded Sales Growth
10 Years: 8%
5 Years: 10%
3 Years: 6%
TTM: 33%
Compounded Profit Growth
10 Years: 5%
5 Years: -7%
3 Years: -13%
TTM: 18%
Stock Price CAGR
10 Years: 15%
5 Years: 1%
3 Years: 8%
1 Year: -5%
Return on Equity
10 Years: 16%
5 Years: 15%
3 Years: 8%
Last Year: 10%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 19 19 19 19 19 19 18 18 26 26 26 26
Reserves 361 437 554 600 661 721 836 1,173 1,272 1,321 1,440 1,590
490 422 623 788 811 789 760 818 932 1,048 1,438 1,680
209 263 348 355 377 375 506 744 880 1,117 1,199 1,383
Total Liabilities 1,079 1,142 1,544 1,763 1,869 1,905 2,120 2,753 3,110 3,512 4,103 4,680
595 647 989 1,023 1,013 1,023 1,020 1,003 1,427 1,589 1,820 2,478
CWIP 14 12 9 12 32 16 20 270 185 357 589 189
Investments 36 31 0 58 77 146 247 446 418 406 390 394
434 452 547 669 746 721 832 1,033 1,080 1,160 1,305 1,619
Total Assets 1,079 1,142 1,544 1,763 1,869 1,905 2,120 2,753 3,110 3,512 4,103 4,680

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
129 223 50 82 143 240 335 481 465 245 166 397
-44 -79 -223 -123 -90 -106 -105 -447 -325 -235 -420 -361
-121 -138 165 62 -35 -165 -193 -52 -153 -19 247 -3
Net Cash Flow -36 6 -7 21 17 -31 37 -18 -13 -8 -6 33
Free Cash Flow 92 138 -172 12 87 190 262 199 85 -49 -325 -8
CFO/OP 128% 134% 42% 75% 98% 105% 99% 97% 141% 142% 65% 112%

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 27 26 37 38 35 32 30 26 24 37 39 40
Inventory Days 57 61 86 78 64 68 98 108 95 106 117 110
Days Payable 37 57 50 52 47 39 53 71 94 143 139 140
Cash Conversion Cycle 47 31 74 64 53 61 75 63 25 -0 17 10
Working Capital Days -5 -11 -4 -16 -13 -18 -15 1 -15 -28 -10 -8
ROCE % 9% 18% 12% 9% 8% 14% 23% 31% 17% 7% 10% 11%

Insights

In beta
Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
BOPP Installed Capacity
TPA

Log in to view insights

Please log in to see hidden values.

Login
Films Per-kg Core Film Margin
Rs/kg
Films Per-kg Speciality Margin
Rs/kg
Films Speciality & Semi-Speciality Volume Mix
% of total films volume
Zigly Retail/Experience Centers
centers
BOPP Market Share in India
% ・Standalone data
Cosmo Consumer (Window Films) Distributors
distributors

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
45.04% 45.04% 45.04% 45.04% 45.04% 40.98% 40.98% 40.98% 40.86% 40.86% 40.78% 40.78%
3.72% 3.45% 3.19% 3.23% 2.56% 3.99% 3.12% 3.49% 3.24% 2.67% 2.13% 2.40%
0.88% 0.76% 0.03% 0.68% 0.85% 0.69% 0.09% 0.68% 0.47% 0.84% 1.13% 1.49%
49.16% 49.62% 50.45% 49.72% 50.50% 53.34% 54.16% 53.21% 54.07% 54.28% 54.86% 54.21%
1.19% 1.13% 1.30% 1.33% 1.05% 1.00% 1.65% 1.64% 1.36% 1.34% 1.11% 1.11%
No. of Shareholders 45,99747,42346,30441,93744,56044,06542,69737,51837,33036,89736,77337,610

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls