Cosmo First

780.95

-6.35

(-0.81%)

Market Cap (₹ Cr.)

₹2,066

52 Week High

998.50

Book Value

₹513

52 Week Low

451.50

PE Ratio

26.07

PB Ratio

1.53

PE for Sector

32.47

PB for Sector

3.43

ROE

4.62 %

ROCE

6.84 %

Dividend Yield

0.38 %

EPS

₹30.19

Industry

Packaging

Sector

Packaging

Investment Returns

In Long Term

In Short Term

1 Year

0.00%

2 Years

0.00%

3 Years

0.00%

4 Years

0.00%

5 Years

0.00%

Growth Rate

Revenue Growth

-14.82 %

Net Income Growth

-74.51 %

Cash Flow Change

-47.28 %

ROE

-75.45 %

ROCE

-62.28 %

EBITDA Margin (Avg.)

-32.09 %

Financial Results

Quarterly Financials	Mar 2015	Jun 2015	Sept 2015	Dec 2015	Mar 2016	Jun 2016	Sept 2016	Dec 2016	Mar 2017	Jun 2017	Sept 2017	Dec 2017	Mar 2018	Jun 2018	Sept 2018	Dec 2018	Mar 2019	Jun 2019	Sept 2019	Dec 2019	Mar 2020	Jun 2020	Sept 2020	Dec 2020	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024
Revenue	350	362	387	343	352	350	367	344	412	412	461	442	468	478	518	539	527	511	519	540	480	462	521	519	618	658	716	749	750	803	739	644	614	621	628	581	626	660
Expenses	304	315	338	297	300	300	318	303	367	372	405	401	425	437	478	510	469	456	459	466	406	370	427	418	507	538	588	617	604	661	621	569	553	575	557	535	576	595
EBITDA	46	47	49	46	52	51	49	41	45	40	56	41	43	41	41	29	58	55	59	75	74	91	94	101	112	120	128	132	146	143	117	75	61	46	71	46	50	65
Operating Profit %	12 %	13 %	12 %	13 %	14 %	14 %	13 %	12 %	8 %	9 %	8 %	8 %	8 %	8 %	8 %	5 %	10 %	10 %	11 %	13 %	14 %	19 %	17 %	18 %	16 %	17 %	17 %	16 %	17 %	16 %	14 %	9 %	8 %	5 %	10 %	6 %	5 %	8 %
Depreciation	7	7	8	8	8	9	9	9	10	11	12	11	12	12	12	12	12	12	12	12	13	13	13	13	13	13	14	14	16	14	16	19	20	20	21	22	23	23
Interest	10	8	7	7	7	9	8	9	8	11	15	11	13	15	15	11	10	10	13	11	16	12	11	9	8	11	9	7	11	11	9	16	16	17	21	22	25	23
Profit Before Tax	28	32	34	32	37	33	32	24	26	18	30	19	18	14	14	7	35	33	34	51	45	67	70	79	90	96	105	111	119	118	93	40	25	9	30	2	3	19
Tax	10	11	12	-4	5	7	7	1	5	4	4	3	4	3	3	1	5	7	7	13	2	13	12	15	14	20	16	21	19	26	10	2	4	2	5	0	1	3
Net Profit	18	21	22	36	29	26	26	25	30	15	25	16	29	11	10	9	29	24	25	36	29	47	49	54	65	67	74	79	93	88	69	36	21	9	23	3	3	16
EPS in ₹	9.40	10.94	11.46	18.44	14.85	13.79	13.71	13.20	15.60	7.73	12.90	8.40	15.27	5.56	5.36	4.59	14.94	12.62	13.20	18.53	15.16	24.91	25.99	28.61	36.47	37.66	37.64	43.83	51.81	32.47	25.65	13.38	7.91	3.53	8.87	1.25	1.31	6.24

Show % Change

Above figures are in Rs. Crores

Balance Sheet

Balance Sheet	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	1,087	1,165	1,514	1,688	1,793	1,816	2,026	2,543	2,948	3,385
Fixed Assets	536	585	900	935	947	976	967	944	1,372	1,499
Current Assets	341	289	457	560	613	630	819	1,074	1,037	1,230
Capital Work in Progress	14	12	9	12	40	16	16	268	140	263
Investments	0	0	115	173	193	261	339	565	619	630
Other Assets	537	567	490	568	614	563	702	766	817	993
Total Liabilities	677	667	938	1,051	1,098	1,071	1,191	1,455	1,801	2,210
Current Liabilities	363	343	469	543	566	597	692	751	981	1,236
Non Current Liabilities	313	324	469	508	532	474	499	704	820	974
Total Equity	411	498	577	637	695	745	834	1,088	1,147	1,174
Reserve & Surplus	391	479	557	618	676	726	816	1,070	1,121	1,148
Share Capital	19	19	19	19	19	19	18	18	26	26

Show % Change

Above figures are in Rs. Crores

Cash Flow

Cash Flow	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Cash Flow	-32	4	-4	18	17	-39	31	-13	-12	1
Investing Activities	-38	-106	-221	-118	-126	-103	-69	-464	-365	-221
Operating Activities	123	245	50	130	166	226	273	511	492	198
Financing Activities	-117	-135	167	6	-23	-162	-174	-60	-140	23

Show % Change

Above figures are in Rs. Crores

Share Holding

% Holding	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Feb 2023	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024
Promoter	44.11 %	44.23 %	44.09 %	44.09 %	44.09 %	44.09 %	44.24 %	44.28 %	44.40 %	44.40 %	44.96 %	45.04 %	45.04 %	45.04 %	45.04 %
FIIs	3.46 %	3.99 %	4.53 %	5.45 %	6.18 %	5.96 %	5.84 %	4.63 %	4.69 %	4.73 %	4.74 %	3.72 %	3.45 %	3.19 %	3.24 %
DIIs	1.65 %	1.65 %	1.31 %	1.24 %	1.00 %	0.95 %	0.94 %	0.94 %	0.96 %	0.96 %	0.78 %	0.89 %	0.76 %	4.03 %	0.69 %
Government	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %
Public / Retail	48.93 %	48.20 %	48.51 %	48.10 %	47.69 %	47.88 %	47.67 %	48.84 %	48.64 %	48.69 %	48.33 %	49.16 %	49.62 %	46.45 %	49.71 %

Show % Change

Dividend History

Peer Comparison Compare Peers on Screener

Competitors	LTP	Market Cap (₹ Cr.)	P/E Ratio	Revenue (₹ Cr.)	YoY Revenue Growth %	Net Profit (₹ Cr.)	YoY Profit Growth %	RSI
INOX India	1,174.05	10,612.07	55.39	1,162.49	17.89	196	-7.79	50.56
Garware Hi-Tech Films	3,947.70	8,949.58	36.09	1,716.08	15.94	203	102.22	74.18
Essel Propack	265.55	8,264.81	31.80	3,975.50	6.40	210	18.17	63.58
AGI Greenpac	968.35	6,206.74	24.72	2,742.26	21.21	70	-0.41	66.27
UFLEX	707.35	5,029.43	22.65	13,522.60	-8.58	-691	76.35	45.96
Polyplex Corporation	1,174.90	3,610.45	38.22	6,367.13	-17.82	86	1,042.09	47.60
TCPL Packaging	3,397.00	3,086.45	28.24	1,551.95	4.54	101	34.41	54.37
Huhtamaki PPL	388.35	2,907.59	26.57	2,051.62	-	79	-20.68	45.94
Mold-Tek Packaging	766.10	2,507.62	39.41	633.04	31.93	64	-4.04	44.16
Xpro	1,138.35	2,503.14	52.01	477.60	-7.23	44	24.18	49.89

Corporate Action

Technical Indicators

RSI(14)

Neutral

47.19

ATR(14)

Less Volatile

31.65

STOCH(9,6)

Neutral

50.72

STOCH RSI(14)

Overbought

88.97

MACD(12,26)

Bullish

3.63

ADX(14)

Weak Trend

13.06

UO(9)

Bearish

44.72

ROC(12)

Downtrend But Slowing Down

-1.72

WillR(14)

Neutral

-47.06