Nifty
Sensex
:
:
10905.20
36374.08
14.90 (0.14%)
52.79 (0.15%)

Plastic Products

Rating :
41/99

BSE: 508814 | NSE: COSMOFILMS

207.85
0.70 (0.34%)
17-Jan-2019 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  211.00
  •  211.00
  •  205.95
  •  207.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  26317
  •  54.70
  •  375.45
  •  189.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 402.60
  • 7.31
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,141.29
  • 2.90%
  • 0.63

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.98%
  • 4.03%
  • 42.75%
  • FII
  • DII
  • Others
  • 1.05%
  • 0.01%
  • 8.18%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.83
  • 5.69
  • 6.11

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.11
  • 4.14
  • -7.00

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.94
  • 60.06
  • -12.52

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.18
  • 7.65
  • 7.61

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.93
  • 1.23
  • 1.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.71
  • 6.29
  • 6.57

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
531.40
467.22
13.74%
517.57
449.36
15.18%
527.11
469.60
12.25%
481.23
385.00
24.99%
Expenses
489.78
431.67
13.46%
476.84
415.33
14.81%
495.38
437.96
13.11%
448.17
348.81
28.49%
EBITDA
41.62
35.55
17.07%
40.73
34.03
19.69%
31.73
31.64
0.28%
33.06
36.19
-8.65%
EBIDTM
7.83%
7.61%
7.87%
7.57%
6.02%
6.74%
6.87%
9.40%
Other Income
1.58
18.91
-91.64%
2.69
2.57
4.67%
12.21
12.41
-1.61%
4.29
1.07
300.93%
Interest
16.01
15.22
5.19%
16.66
11.11
49.95%
19.20
8.43
127.76%
11.62
9.10
27.69%
Depreciation
13.85
12.97
6.78%
13.05
12.53
4.15%
12.97
11.69
10.95%
12.74
10.24
24.41%
PBT
13.34
26.27
-49.22%
13.71
12.96
5.79%
11.77
23.93
-50.81%
12.99
17.92
-27.51%
Tax
3.22
5.92
-45.61%
3.61
3.72
-2.96%
-13.29
-3.91
-
3.22
-1.46
-
PAT
10.12
20.35
-50.27%
10.10
9.24
9.31%
25.06
27.84
-9.99%
9.77
19.38
-49.59%
PATM
1.90%
4.36%
1.95%
2.06%
4.75%
5.93%
2.03%
5.03%
EPS
5.21
10.62
-50.94%
5.20
4.75
9.47%
12.89
14.32
-9.99%
5.10
10.11
-49.55%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
2,057.31
1,936.23
1,586.92
1,620.62
1,646.78
1,468.36
1,265.62
1,136.18
1,135.03
959.67
632.69
Net Sales Growth
16.15%
22.01%
-2.08%
-1.59%
12.15%
16.02%
11.39%
0.10%
18.27%
51.68%
 
Cost Of Goods Sold
1,471.76
1,324.69
1,005.31
1,027.53
1,155.38
1,009.56
836.52
719.82
706.42
591.99
380.07
Gross Profit
585.55
611.54
581.61
593.09
491.40
458.80
429.10
416.36
428.61
367.68
252.62
GP Margin
28.46%
31.58%
36.65%
36.60%
29.84%
31.25%
33.90%
36.65%
37.76%
38.31%
39.93%
Total Expenditure
1,910.17
1,803.15
1,433.18
1,429.32
1,542.78
1,359.71
1,166.91
1,042.14
1,045.10
867.25
543.73
Power & Fuel Cost
-
108.94
92.96
98.02
104.45
89.28
89.69
77.22
70.54
57.79
47.72
% Of Sales
-
5.63%
5.86%
6.05%
6.34%
6.08%
7.09%
6.80%
6.21%
6.02%
7.54%
Employee Cost
-
129.98
128.16
117.86
102.54
94.62
87.02
102.23
102.07
83.46
36.46
% Of Sales
-
6.71%
8.08%
7.27%
6.23%
6.44%
6.88%
9.00%
8.99%
8.70%
5.76%
Manufacturing Exp.
-
98.17
87.42
83.32
76.03
74.38
67.56
63.75
70.25
51.55
34.40
% Of Sales
-
5.07%
5.51%
5.14%
4.62%
5.07%
5.34%
5.61%
6.19%
5.37%
5.44%
General & Admin Exp.
-
38.43
36.48
34.51
27.87
33.04
26.44
34.31
36.11
32.22
15.84
% Of Sales
-
1.98%
2.30%
2.13%
1.69%
2.25%
2.09%
3.02%
3.18%
3.36%
2.50%
Selling & Distn. Exp.
-
95.39
75.58
63.68
70.03
53.29
53.54
41.07
53.10
48.01
30.95
% Of Sales
-
4.93%
4.76%
3.93%
4.25%
3.63%
4.23%
3.61%
4.68%
5.00%
4.89%
Miscellaneous Exp.
-
7.55
7.27
4.40
6.48
5.54
6.14
3.74
6.61
2.53
30.95
% Of Sales
-
0.39%
0.46%
0.27%
0.39%
0.38%
0.49%
0.33%
0.58%
0.26%
0.53%
EBITDA
147.14
133.08
153.74
191.30
104.00
108.65
98.71
94.04
89.93
92.42
88.96
EBITDA Margin
7.15%
6.87%
9.69%
11.80%
6.32%
7.40%
7.80%
8.28%
7.92%
9.63%
14.06%
Other Income
20.77
34.51
15.47
5.54
5.31
6.77
8.00
6.96
8.08
16.38
5.13
Interest
63.49
52.38
35.91
30.18
39.88
43.22
29.01
28.46
26.30
21.25
18.07
Depreciation
52.61
51.21
42.11
35.68
34.54
45.32
38.81
35.91
34.39
33.86
21.00
PBT
51.81
64.00
91.19
130.98
34.89
26.88
38.89
36.63
37.32
53.69
55.02
Tax
-3.24
-0.43
5.45
27.80
10.56
3.70
10.34
8.60
9.52
15.28
19.95
Tax Rate
-6.25%
-0.67%
5.98%
22.41%
27.63%
-205.56%
47.72%
22.18%
23.50%
28.46%
39.93%
PAT
55.05
64.43
85.74
96.24
27.66
-5.50
11.33
31.52
34.76
34.20
30.01
PAT before Minority Interest
55.05
64.43
85.74
96.24
27.66
-5.50
11.33
30.18
30.99
38.41
30.01
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.34
3.77
-4.21
0.00
PAT Margin
2.68%
3.33%
5.40%
5.94%
1.68%
-0.37%
0.90%
2.77%
3.06%
3.56%
4.74%
PAT Growth
-28.33%
-24.85%
-10.91%
247.94%
-
-
-64.05%
-9.32%
1.64%
13.96%
 
Unadjusted EPS
28.40
33.62
44.73
49.50
14.23
-2.83
5.83
16.20
17.88
32.65
15.11

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
619.66
572.98
456.27
380.62
359.98
346.54
334.84
320.10
292.16
249.08
Share Capital
19.44
19.44
19.44
19.44
19.44
19.44
19.44
19.44
19.44
19.44
Total Reserves
596.99
552.03
436.83
361.18
340.54
327.10
315.40
300.66
272.72
226.32
Non-Current Liabilities
507.81
470.76
301.83
295.81
369.16
302.47
234.70
229.54
427.01
329.40
Secured Loans
405.31
348.66
223.02
238.62
317.56
248.68
176.96
168.41
323.45
266.36
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
32.94
0.01
Long Term Provisions
3.68
3.70
0.00
0.00
0.13
0.13
4.79
3.78
0.00
0.00
Current Liabilities
647.59
500.75
383.80
402.90
421.62
382.85
364.68
376.77
107.81
78.29
Trade Payables
189.02
137.72
159.17
117.12
132.32
104.08
87.54
78.94
28.71
19.18
Other Current Liabilities
170.29
148.38
98.81
98.59
77.52
66.97
73.80
76.08
51.21
33.50
Short Term Borrowings
287.15
211.87
120.93
173.20
207.75
205.50
191.23
168.61
0.00
0.00
Short Term Provisions
1.13
2.78
4.89
13.99
4.03
6.30
12.11
53.14
27.89
25.61
Total Liabilities
1,775.06
1,544.49
1,141.90
1,079.33
1,150.76
1,031.86
934.22
932.23
835.95
656.77
Net Block
994.04
961.48
647.24
595.46
636.97
439.43
448.66
421.69
437.20
415.24
Gross Block
1,507.07
1,425.93
1,062.87
974.97
995.61
753.68
728.94
697.82
680.65
601.15
Accumulated Depreciation
513.03
464.45
415.63
379.51
358.64
314.25
280.28
276.13
243.45
185.91
Non Current Assets
1,102.23
1,031.99
773.43
675.46
674.60
635.41
492.07
447.20
447.99
423.82
Capital Work in Progress
12.39
8.59
12.03
14.04
1.58
157.70
4.02
7.75
1.90
0.75
Non Current Investment
29.45
27.54
30.80
35.53
29.60
4.21
11.82
0.00
8.89
7.83
Long Term Loans & Adv.
49.16
27.58
81.35
29.04
6.06
33.31
26.43
15.97
0.00
0.00
Other Non Current Assets
17.19
6.80
2.01
1.39
0.39
0.76
1.14
1.79
0.00
0.00
Current Assets
672.83
512.50
368.47
403.87
476.16
396.45
442.15
485.03
387.96
232.95
Current Investments
57.82
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
282.05
237.44
172.04
179.54
202.44
151.33
173.95
162.05
134.89
85.57
Sundry Debtors
204.63
162.49
117.44
121.95
138.26
128.78
130.80
169.65
146.76
51.72
Cash & Bank
49.47
29.09
32.35
25.01
59.97
34.07
61.42
68.85
43.75
45.06
Other Current Assets
78.86
29.18
24.43
26.44
75.49
82.27
75.98
84.48
62.56
50.60
Short Term Loans & Adv.
36.97
54.30
22.21
50.93
49.40
46.99
49.99
63.18
62.56
50.60
Net Current Assets
25.24
11.75
-15.33
0.97
54.54
13.60
77.47
108.26
280.15
154.66
Total Assets
1,775.06
1,544.49
1,141.90
1,079.33
1,150.76
1,031.86
934.22
932.23
835.95
656.77

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
82.33
50.40
222.98
129.10
59.34
93.87
55.32
26.83
-6.85
101.48
PBT
64.00
91.19
124.04
38.22
-1.80
21.67
38.78
40.51
53.69
49.33
Adjustment
81.38
71.42
61.56
73.60
81.07
55.37
43.22
53.32
89.72
34.73
Changes in Working Capital
-45.14
-98.41
70.67
22.52
-22.42
26.86
2.90
-39.91
-132.68
30.71
Cash after chg. in Working capital
100.24
64.20
256.27
134.34
56.85
103.90
84.90
53.92
10.73
114.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.91
-13.80
-33.29
-5.24
2.49
-10.03
-29.58
-27.09
-17.58
-13.29
Other Direct Exp. Paid
0.00
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
0.00
Cash From Investing Activity
-122.79
-222.92
-79.92
-42.59
-71.77
-142.72
-34.69
-44.98
-59.59
-154.00
Net Fixed Assets
-81.80
-356.32
-77.21
9.58
-85.15
-186.65
-35.41
-21.03
9.67
-151.94
Net Investments
-57.82
81.87
-28.68
-2.30
-0.29
-45.00
-66.20
-3.53
-44.49
0.00
Others
16.83
51.53
25.97
-49.87
13.67
88.93
66.92
-20.42
-24.77
-2.06
Cash from Financing Activity
61.55
165.04
-137.55
-121.31
19.38
35.94
-17.49
13.88
65.13
90.27
Net Cash Inflow / Outflow
21.09
-7.48
5.51
-34.80
6.95
-12.91
3.14
-4.27
-1.31
37.75
Opening Cash & Equivalents
18.92
26.40
18.32
54.13
26.51
36.42
32.28
32.07
45.06
7.31
Closing Cash & Equivalent
40.01
18.92
24.79
18.32
54.13
27.37
36.42
32.28
43.75
45.06

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
317.09
293.97
234.71
195.79
185.17
178.26
172.24
164.66
150.29
126.42
ROA
3.88%
6.38%
8.67%
2.48%
-0.50%
1.15%
3.23%
3.51%
5.15%
5.45%
ROE
10.85%
16.69%
23.00%
7.47%
-1.56%
3.33%
9.22%
10.12%
14.28%
13.98%
ROCE
8.94%
12.25%
17.63%
8.60%
4.60%
6.26%
9.04%
9.74%
12.88%
15.95%
Fixed Asset Turnover
1.34
1.36
1.70
1.77
1.76
1.78
1.65
1.71
1.54
1.29
Receivable days
34.07
30.12
25.27
27.28
31.57
35.93
46.51
49.12
36.62
39.44
Inventory Days
48.21
44.05
37.11
40.05
41.83
45.02
52.02
46.10
40.67
42.43
Payable days
18.92
23.29
28.33
30.08
30.91
30.01
28.87
18.83
9.66
11.67
Cash Conversion Cycle
63.35
50.88
34.04
37.24
42.49
50.94
69.66
76.39
67.63
70.20
Total Debt/Equity
1.28
1.09
0.93
1.29
1.63
1.47
1.28
1.26
1.22
1.08
Interest Cover
2.22
3.54
5.11
1.96
0.96
1.75
2.36
2.54
3.53
3.76

Top Investors:

News Update:


  • Cosmo Films launches sterilisable conduction sealing film
    20th Dec 2018, 09:04 AM

    Apart from offering excellent optical properties and printability, this film is safe for direct food contact

    Read More
  • Cosmo Films delays setting up of new production line for BOPET film
    29th Nov 2018, 10:37 AM

    The Line has been ordered but due to adverse market conditions, the company has decided the same

    Read More
  • Cosmo Films - Quarterly Results
    12th Nov 2018, 16:09 PM

    Read More
  • Cosmo Films launches metalized velvet lamination film
    29th Oct 2018, 16:15 PM

    The film is available for both thermal and wet lamination in 32 and 20 microns respectively and offers excellent printability with offset, UV offset, screen, UV inkjet and laser printing

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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