Nifty
Sensex
:
:
11532.40
38363.47
70.20 (0.61%)
268.40 (0.70%)

Plastic Products

Rating :
39/99

BSE: 508814 | NSE: COSMOFILMS

188.75
9.75 (5.45%)
19-Mar-2019 | 3:47PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  179.00
  •  189.90
  •  179.00
  •  179.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  55885
  •  105.48
  •  295.00
  •  161.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 344.96
  • 5.89
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,083.65
  • 3.38%
  • 0.53

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
  • 1.24
  • 1.65

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.75
  • 6.35
  • 6.64

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
557.71
458.43
21.66%
531.40
467.22
13.74%
517.57
449.36
15.18%
527.11
469.60
12.25%
Expenses
532.69
428.61
24.28%
489.78
431.67
13.46%
476.84
415.33
14.81%
495.38
437.96
13.11%
EBITDA
25.02
29.82
-16.10%
41.62
35.55
17.07%
40.73
34.03
19.69%
31.73
31.64
0.28%
EBIDTM
4.49%
6.50%
7.83%
7.61%
7.87%
7.57%
6.02%
6.74%
Other Income
11.30
7.53
50.07%
1.58
18.91
-91.64%
2.69
2.57
4.67%
12.21
12.41
-1.61%
Interest
12.01
11.62
3.36%
16.01
15.22
5.19%
16.66
11.11
49.95%
19.20
8.43
127.76%
Depreciation
13.25
12.74
4.00%
13.85
12.97
6.78%
13.05
12.53
4.15%
12.97
11.69
10.95%
PBT
11.06
12.99
-14.86%
13.34
26.27
-49.22%
13.71
12.96
5.79%
11.77
23.93
-50.81%
Tax
-2.26
3.22
-
3.22
5.92
-45.61%
3.61
3.72
-2.96%
-13.29
-3.91
-
PAT
13.32
9.77
36.34%
10.12
20.35
-50.27%
10.10
9.24
9.31%
25.06
27.84
-9.99%
PATM
2.39%
2.13%
1.90%
4.36%
1.95%
2.06%
4.75%
5.93%
EPS
6.85
5.03
36.18%
5.21
10.62
-50.94%
5.20
4.75
9.47%
12.89
14.32
-9.99%

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
2,133.79
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
15.68%
22.01%
-2.08%
-1.59%
12.15%
16.02%
11.39%
0.10%
18.27%
51.68%
 
Cost Of Goods Sold
1,562.88
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
570.91
611.54
581.61
593.09
491.40
458.80
429.10
416.36
428.61
367.68
252.62
GP Margin
26.76%
31.58%
36.65%
36.60%
29.84%
31.25%
33.90%
36.65%
37.76%
38.31%
39.93%
Total Expenditure
1,994.69
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
139.10
133.08
153.74
191.30
104.00
108.65
98.71
94.04
89.93
92.42
88.96
EBITDA Margin
6.52%
6.87%
9.69%
11.80%
6.32%
7.40%
7.80%
8.28%
7.92%
9.63%
14.06%
Other Income
27.78
34.51
15.47
5.54
5.31
6.77
8.00
6.96
8.08
16.38
5.13
Interest
63.88
52.38
35.91
30.18
39.88
43.22
29.01
28.46
26.30
21.25
18.07
Depreciation
53.12
51.21
42.11
35.68
34.54
45.32
38.81
35.91
34.39
33.86
21.00
PBT
49.88
64.00
91.19
130.98
34.89
26.88
38.89
36.63
37.32
53.69
55.02
Tax
-8.72
-0.43
5.45
27.80
10.56
3.70
10.34
8.60
9.52
15.28
19.95
Tax Rate
-17.48%
-0.67%
5.98%
22.41%
27.63%
-205.56%
47.72%
22.18%
23.50%
28.46%
39.93%
PAT
58.60
64.43
85.74
96.24
27.66
-5.50
11.33
31.52
34.76
34.20
30.01
PAT before Minority Interest
58.60
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
2.75%
3.33%
5.40%
5.94%
1.68%
-0.37%
0.90%
2.77%
3.06%
3.56%
4.74%
PAT Growth
-12.80%
-24.85%
-10.91%
247.94%
-
-
-64.05%
-9.32%
1.64%
13.96%
 
Unadjusted EPS
30.15
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 - Quarterly Results
    13th Feb 2019, 17:21 PM

    Read More
  • 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

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.