Interactive Financial Charts Not Available

Cosmo First (COSMOFIRST) | Financial Analysis & Statements

Cosmo First Ltd. | Small-cap | Consumer Cyclical

₹1,024.60

-1.13%

Cosmo First vs Time Technoplast Cosmo First vs EPL Cosmo First vs Uflex Limited Cosmo First vs TCPL Packaging Cosmo First vs Mold-Tek Packaging Cosmo First vs NIFTY 50 | Market

TL;DR Income Statement Balance Sheet Cash Flow Key Ratios Peer Comparison

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income Metrics

Revenue 7.5B

Gross Profit 2.6B 34.86%

Operating Income 441.3M 5.92%

Net Income 271.0M 3.63%

Balance Sheet Metrics

Total Assets 41.2B

Total Liabilities 26.6B

Shareholders Equity 14.7B

Debt to Equity 1.81

Cash Flow Metrics

Revenue & Profitability Trend

Interactive Financial Charts Not Available

This page uses interactive financial charts and dynamic data visualization tools that require JavaScript. For detailed financial analysis:

Available Financial Data:

Income statements (annual and quarterly)
Balance sheets with asset and liability details
Cash flow statements and free cash flow analysis
Key financial ratios and performance metrics
Peer comparison and industry benchmarking

All financial data is displayed in accessible table format below. Use the table headers and structure to analyze trends and compare metrics across different periods.

Cosmo First Income Statement From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Revenue i	29.0B	25.4B	30.3B	30.0B	22.3B
Cost of Goods Sold i	18.8B	18.6B	21.7B	19.9B	14.9B
Gross Profit i	10.1B	6.8B	8.6B	10.0B	7.4B
Gross Margin % i	35.0%	26.7%	28.4%	33.5%	33.2%
Operating Expenses
Research & Development i	-	-	-	-	-
Selling, General & Administrative i	-	507.4M	432.0M	346.2M	244.5M
Other Operating Expenses i	4.7B	2.6B	2.3B	2.0B	1.7B
Total Operating Expenses i	4.7B	3.1B	2.7B	2.3B	2.0B
Operating Income i	1.9B	970.6M	3.2B	5.2B	3.4B
Operating Margin % i	6.5%	3.8%	10.5%	17.3%	15.3%
Non-Operating Items
Interest Income i	-	177.0M	179.8M	166.3M	192.6M
Interest Expense i	995.1M	833.6M	393.1M	300.0M	311.1M
Other Non-Operating Income	-	-	-	-	-
Pre-tax Income i	1.6B	723.9M	3.0B	5.2B	3.3B
Income Tax i	297.7M	102.0M	599.0M	1.2B	918.4M
Effective Tax Rate % i	18.2%	14.1%	19.7%	23.2%	27.9%
Net Income i	1.3B	621.9M	2.4B	4.0B	2.4B
Net Margin % i	4.6%	2.5%	8.1%	13.2%	10.6%
Key Metrics
EBITDA i	3.6B	2.1B	4.1B	5.8B	4.1B
EPS (Basic) i	₹51.46	₹23.99	₹90.86	₹147.70	₹84.68
EPS (Diluted) i	₹50.79	₹23.64	₹89.45	₹144.66	₹83.81
Basic Shares Outstanding i	25917217	25928979	26850902	26851816	27975690
Diluted Shares Outstanding i	25917217	25928979	26850902	26851816	27975690

Income Statement Trend

Cosmo First Balance Sheet From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Assets
Current Assets
Cash & Equivalents i	189.2M	247.5M	329.4M	456.5M	634.6M
Short-term Investments i	4.2B	3.9B	4.1B	4.5B	2.5B
Accounts Receivable i	3.1B	2.6B	2.0B	2.2B	1.9B
Inventory i	6.0B	5.1B	5.3B	5.5B	3.7B
Other Current Assets	2.0B	21.5M	18.2M	40.3M	62.8M
Total Current Assets i	15.6B	13.8B	13.3B	13.7B	9.9B
Non-Current Assets
Property, Plant & Equipment i	17.9B	15.6B	14.1B	9.9B	10.0B
Goodwill i	188.7M	145.1M	63.8M	26.2M	24.7M
Intangible Assets i	186.7M	143.1M	63.8M	26.2M	24.7M
Long-term Investments	-	-	0	7.7M	24.1M
Other Non-Current Assets	724.1M	100.0K	1.2B	868.6M	-25.0M
Total Non-Current Assets i	25.7B	21.5B	18.0B	13.9B	11.3B
Total Assets i	41.2B	35.3B	31.3B	27.6B	21.3B
Liabilities
Current Liabilities
Accounts Payable i	7.2B	6.9B	5.3B	3.6B	2.0B
Short-term Debt i	3.3B	3.0B	3.5B	3.3B	4.2B
Current Portion of Long-term Debt	-	-	-	-	-
Other Current Liabilities	313.1M	263.7M	226.0M	452.2M	310.0M
Total Current Liabilities i	12.5B	11.6B	10.0B	8.6B	7.7B
Non-Current Liabilities
Long-term Debt i	11.1B	7.5B	5.8B	4.9B	3.4B
Deferred Tax Liabilities i	1.6B	1.6B	1.6B	1.4B	984.2M
Other Non-Current Liabilities	963.0M	698.7M	100.0K	100.0K	477.0M
Total Non-Current Liabilities i	14.1B	10.2B	8.3B	7.1B	5.1B
Total Liabilities i	26.6B	21.8B	18.3B	15.7B	12.7B
Equity
Common Stock i	262.5M	262.5M	262.5M	181.7M	181.7M
Retained Earnings i	-	12.2B	11.7B	9.3B	5.9B
Treasury Stock i	-	178.7M	244.3M	160.0M	100.6M
Other Equity	-	-	-	-	-
Total Shareholders Equity i	14.7B	13.5B	13.0B	11.9B	8.5B
Key Metrics
Total Debt i	14.4B	10.5B	9.3B	8.2B	7.6B
Working Capital i	3.1B	2.2B	3.3B	5.1B	2.3B

Balance Sheet Composition

Cosmo First Cash Flow Statement From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Operating Activities
Net Income i	1.6B	723.9M	3.0B	5.2B	3.3B
Depreciation & Amortization i	-	-	-	-	-
Stock-Based Compensation i	64.1M	64.4M	64.5M	47.5M	5.2M
Working Capital Changes i	-1.3B	-858.8M	-182.9M	-1.8B	-413.6M
Operating Cash Flow i	677.7M	378.1M	3.0B	3.5B	2.9B
Investing Activities
Capital Expenditures i	-4.9B	-2.9B	-3.8B	-2.8B	-738.3M
Acquisitions i	-	-	-	-	-
Investment Purchases i	-	-	-	-1.8B	-816.2M
Investment Sales i	-	-	-	-	209.4M
Investing Cash Flow i	-4.7B	-2.9B	-3.8B	-4.6B	-1.2B
Financing Activities
Share Repurchases i	-190.4M	-28.0M	-1.4B	-53.0M	-905.5M
Dividends Paid i	-77.7M	-129.7M	-	-627.0M	-445.3M
Debt Issuance i	5.3B	3.1B	2.0B	2.9B	1.2B
Debt Repayment i	-1.7B	-2.2B	-1.6B	-2.3B	-1.5B
Financing Cash Flow i	3.5B	110.4M	-1.1B	-1.0B	-1.6B
Free Cash Flow i	-3.4B	-522.9M	847.6M	2.0B	2.6B
Net Change in Cash i	-495.4M	-2.5B	-2.0B	-2.2B	60.4M

Cash Flow Trend

Cosmo First Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 20.16

Price to Book 1.83

Price to Sales 0.92

PEG Ratio 0.18

Profitability Ratios

Profit Margin 4.61%

Operating Margin 5.95%

Return on Equity 9.48%

Return on Assets 3.08%

Financial Health

Current Ratio 1.25

Debt to Equity 98.07

Beta 0.30

Per Share Data

EPS (TTM) ₹50.82

Book Value per Share ₹558.65

Revenue per Share ₹1,117.03

Peer Financial Comparison

Company	Market Cap	P/E Ratio	P/B Ratio	ROE	Profit Margin	Debt/Equity
cosmofirst	26.7B	20.16	1.83	9.48%	4.61%	98.07
Time Technoplast	104.1B	26.81	3.59	14.14%	7.11%	24.71
EPL	73.2B	18.56	3.10	15.22%	9.15%	34.02
Uflex Limited	42.2B	29.62	0.57	1.95%	0.96%	112.95
TCPL Packaging	31.6B	23.70	4.92	22.22%	7.47%	101.18
Mold-Tek Packaging	26.2B	39.53	4.10	9.49%	8.05%	28.43

Financial data is updated regularly. All figures are in the company's reporting currency.