| Cosmo First Ltd | Industry : (Packaging) | |
|---|---|---|
|
BSE Code : 508814 |
NSE Symbol : COSMOFIRST |
P/E(TTM) : 19.01 |
|
ISIN Demat : INE757A01017 |
Div & Yield% : 0.56 |
EPS(TTM) : 37.57 |
|
Book Value(₹) : 481.85 |
Market Cap(₹Cr) : 1,875.02 |
Face Value(₹) : 10.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 2,735.63 | 2,391.09 | 2,741.73 | 2,824.15 | 2,082.91 |
| Other Income | 68.43 | 65.01 | 57.71 | 45.56 | 35.51 |
| Stock Adjustments | 11.00 | 25.34 | -5.75 | 32.82 | 52.54 |
| Total Income | 2,815.06 | 2,481.44 | 2,793.69 | 2,902.53 | 2,170.96 |
| EXPENDITURE : | |||||
| Raw Materials | 1,889.87 | 1,706.87 | 1,858.05 | 1,866.98 | 1,350.18 |
| Power and Fuel Cost | 177.30 | 180.86 | 168.40 | 141.25 | 125.10 |
| Other Manufacturing Expenses | 157.36 | 126.35 | 128.96 | 133.71 | 100.76 |
| Selling and Administration Expenses | 67.36 | 71.97 | 60.67 | 47.55 | 34.97 |
| Miscellaneous Expenses | 14.73 | 16.53 | 13.16 | 13.27 | 10.11 |
| Employee Benefit Expenses | 207.34 | 165.42 | 168.90 | 173.88 | 152.20 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 301.10 | 213.44 | 395.55 | 525.89 | 397.64 |
| Interest | 97.18 | 84.95 | 51.46 | 37.43 | 39.71 |
| Gross Profit | 203.92 | 128.49 | 344.09 | 488.46 | 357.93 |
| Depreciation | 95.56 | 85.16 | 69.08 | 58.08 | 52.50 |
| Profit Before Tax | 108.36 | 43.33 | 275.01 | 430.38 | 305.43 |
| Current Tax | 15.53 | 7.84 | 41.73 | 75.61 | 53.66 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 4.80 | -3.28 | 19.64 | 41.83 | 36.22 |
| Reported Net Profit | 88.03 | 38.77 | 213.64 | 312.94 | 215.55 |
| Extraordinary Items | 0.80 | 2.38 | -0.25 | 1.59 | 4.33 |
| Adjusted Net Profit | 87.23 | 36.39 | 213.89 | 311.35 | 211.22 |
| Adjustment below Net Profit | 0.60 | 0.62 | 0.49 | 0.06 | -4.95 |
| Profit/Loss Balance carried down | 1,069.73 | 1,043.31 | 829.18 | 578.88 | 412.81 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 61.62 | 12.97 | 0.00 | 62.70 | 44.53 |
| P & L Balance carried down | 1,096.74 | 1,069.73 | 1,043.31 | 829.18 | 578.88 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 40.00 | 30.00 | 50.00 | 350.00 | 250.00 |
| Dividend Per Share(Rs) | 4.00 | 3.00 | 5.00 | 35.00 | 25.00 |
| Earnings Per Share-Unit Curr | 33.54 | 14.77 | 81.39 | 172.23 | 118.63 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 472.76 | 447.38 | 437.07 | 598.73 | 459.15 |
| Book Value(Adj)-Unit Curr | 472.76 | 447.38 | 437.07 | 399.15 | 306.10 |