Nifty
Sensex
:
:
10829.35
36701.16
88.00 (0.82%)
228.23 (0.63%)

Plastic Products

Rating :
55/99  (View)

BSE: 508814 | NSE: COSMOFILMS

203.90
-0.05 (-0.02%)
23-Aug-2019 | 3:43PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  202.00
  •  206.05
  •  200.00
  •  203.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  15733
  •  32.08
  •  290.00
  •  161.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 400.56
  • 5.08
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,125.91
  • 2.91%
  • 0.57

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.40%
  • 3.99%
  • 41.26%
  • FII
  • DII
  • Others
  • 1.04%
  • 0.51%
  • 8.80%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.43
  • 5.54
  • 10.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.72
  • 9.16
  • 0.95

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.98
  • 17.18
  • -10.67

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.23
  • 7.55
  • 7.61

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.93
  • 1.27
  • 1.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.84
  • 6.42
  • 6.79

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
541.02
517.57
4.53%
549.84
501.98
9.53%
557.71
458.43
21.66%
531.40
467.22
13.74%
Expenses
483.84
476.84
1.47%
495.98
468.80
5.80%
532.69
428.61
24.28%
489.78
431.67
13.46%
EBITDA
57.18
40.73
40.39%
53.86
33.18
62.33%
25.02
29.82
-16.10%
41.62
35.55
17.07%
EBIDTM
10.57%
7.87%
9.80%
6.61%
4.49%
6.50%
7.83%
7.61%
Other Income
3.45
2.69
28.25%
4.58
5.48
-16.42%
11.30
7.53
50.07%
1.58
18.91
-91.64%
Interest
10.66
16.66
-36.01%
11.29
13.93
-18.95%
12.01
11.62
3.36%
16.01
15.22
5.19%
Depreciation
13.32
13.05
2.07%
13.61
12.97
4.93%
13.25
12.74
4.00%
13.85
12.97
6.78%
PBT
36.65
13.71
167.32%
33.54
11.76
185.20%
11.06
12.99
-14.86%
13.34
26.27
-49.22%
Tax
8.86
3.61
145.43%
5.97
-13.29
-
-2.26
3.22
-
3.22
5.92
-45.61%
PAT
27.78
10.10
175.05%
27.57
25.05
10.06%
13.32
9.77
36.34%
10.12
20.35
-50.27%
PATM
5.13%
1.95%
5.01%
4.99%
2.39%
2.13%
1.90%
4.36%
EPS
14.29
5.20
174.81%
14.18
12.89
10.01%
6.85
5.03
36.18%
5.21
10.62
-50.94%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
2,179.97
2,156.52
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
Net Sales Growth
12.07%
11.38%
22.01%
-2.08%
-1.59%
12.15%
16.02%
11.39%
0.10%
18.27%
 
Cost Of Goods Sold
1,570.03
1,576.86
1,324.69
1,005.31
1,027.53
1,155.38
1,009.56
836.52
719.82
706.42
591.99
Gross Profit
609.94
579.66
611.54
581.61
593.09
491.40
458.80
429.10
416.36
428.61
367.68
GP Margin
27.98%
26.88%
31.58%
36.65%
36.60%
29.84%
31.25%
33.90%
36.65%
37.76%
38.31%
Total Expenditure
2,002.29
1,995.30
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
Power & Fuel Cost
-
124.44
108.94
92.96
98.02
104.45
89.28
89.69
77.22
70.54
57.79
% Of Sales
-
5.77%
5.63%
5.86%
6.05%
6.34%
6.08%
7.09%
6.80%
6.21%
6.02%
Employee Cost
-
131.40
129.98
128.16
117.86
102.54
94.62
87.02
102.23
102.07
83.46
% Of Sales
-
6.09%
6.71%
8.08%
7.27%
6.23%
6.44%
6.88%
9.00%
8.99%
8.70%
Manufacturing Exp.
-
100.17
98.17
87.42
83.32
76.03
74.38
67.56
63.75
70.25
51.55
% Of Sales
-
4.64%
5.07%
5.51%
5.14%
4.62%
5.07%
5.34%
5.61%
6.19%
5.37%
General & Admin Exp.
-
40.25
38.43
36.48
34.51
27.87
33.04
26.44
34.31
36.11
32.22
% Of Sales
-
1.87%
1.98%
2.30%
2.13%
1.69%
2.25%
2.09%
3.02%
3.18%
3.36%
Selling & Distn. Exp.
-
8.98
95.39
75.58
63.68
70.03
53.29
53.54
41.07
53.10
48.01
% Of Sales
-
0.42%
4.93%
4.76%
3.93%
4.25%
3.63%
4.23%
3.61%
4.68%
5.00%
Miscellaneous Exp.
-
13.20
7.55
7.27
4.40
6.48
5.54
6.14
3.74
6.61
48.01
% Of Sales
-
0.61%
0.39%
0.46%
0.27%
0.39%
0.38%
0.49%
0.33%
0.58%
0.26%
EBITDA
177.68
161.22
133.08
153.74
191.30
104.00
108.65
98.71
94.04
89.93
92.42
EBITDA Margin
8.15%
7.48%
6.87%
9.69%
11.80%
6.32%
7.40%
7.80%
8.28%
7.92%
9.63%
Other Income
20.91
20.15
34.51
15.47
5.54
5.31
6.77
8.00
6.96
8.08
16.38
Interest
49.97
55.97
52.38
35.91
30.18
39.88
43.22
29.01
28.46
26.30
21.25
Depreciation
54.03
53.76
51.21
42.11
35.68
34.54
45.32
38.81
35.91
34.39
33.86
PBT
94.59
71.64
64.00
91.19
130.98
34.89
26.88
38.89
36.63
37.32
53.69
Tax
15.79
10.53
-0.43
5.45
27.80
10.56
3.70
10.34
8.60
9.52
15.28
Tax Rate
16.69%
14.70%
-0.67%
5.98%
22.41%
27.63%
-205.56%
47.72%
22.18%
23.50%
28.46%
PAT
78.79
61.11
64.43
85.74
96.24
27.66
-5.50
11.33
31.52
34.76
34.20
PAT before Minority Interest
78.79
61.11
64.43
85.74
96.24
27.66
-5.50
11.33
30.18
30.99
38.41
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.34
3.77
-4.21
PAT Margin
3.61%
2.83%
3.33%
5.40%
5.94%
1.68%
-0.37%
0.90%
2.77%
3.06%
3.56%
PAT Growth
20.71%
-5.15%
-24.85%
-10.91%
247.94%
602.91%
-148.54%
-64.05%
-9.32%
1.64%
 
Unadjusted EPS
40.53
31.89
33.62
44.73
49.50
14.23
-2.83
5.83
16.20
17.88
32.65

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
680.24
619.66
572.98
456.27
380.62
359.98
346.54
334.84
320.10
292.16
Share Capital
19.44
19.44
19.44
19.44
19.44
19.44
19.44
19.44
19.44
19.44
Total Reserves
655.57
596.99
552.03
436.83
361.18
340.54
327.10
315.40
300.66
272.72
Non-Current Liabilities
531.28
507.81
470.76
301.83
295.81
369.16
302.47
234.70
229.54
427.01
Secured Loans
431.94
405.31
348.66
223.02
238.62
317.56
248.68
176.96
168.41
323.45
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
32.94
Long Term Provisions
4.18
3.68
3.70
0.00
0.00
0.13
0.13
4.79
3.78
0.00
Current Liabilities
657.04
647.59
500.75
383.80
402.90
421.62
382.85
364.68
376.77
107.81
Trade Payables
202.18
189.02
137.72
159.17
117.12
132.32
104.08
87.54
78.94
28.71
Other Current Liabilities
181.60
170.29
148.38
98.81
98.59
77.52
66.97
73.80
76.08
51.21
Short Term Borrowings
271.62
287.15
211.87
120.93
173.20
207.75
205.50
191.23
168.61
0.00
Short Term Provisions
1.64
1.13
2.78
4.89
13.99
4.03
6.30
12.11
53.14
27.89
Total Liabilities
1,868.56
1,775.06
1,544.49
1,141.90
1,079.33
1,150.76
1,031.86
934.22
932.23
835.95
Net Block
983.75
994.04
961.48
647.24
595.46
636.97
439.43
448.66
421.69
437.20
Gross Block
1,520.31
1,507.07
1,425.93
1,062.87
974.97
995.61
753.68
728.94
697.82
680.65
Accumulated Depreciation
536.56
513.03
464.45
415.63
379.51
358.64
314.25
280.28
276.13
243.45
Non Current Assets
1,126.15
1,102.23
1,031.99
773.43
675.46
674.60
635.41
492.07
447.20
447.99
Capital Work in Progress
32.33
12.39
8.59
12.03
14.04
1.58
157.70
4.02
7.75
1.90
Non Current Investment
29.63
29.45
27.54
30.80
35.53
29.60
4.21
11.82
0.00
8.89
Long Term Loans & Adv.
51.50
49.16
27.58
81.35
29.04
6.06
33.31
26.43
15.97
0.00
Other Non Current Assets
28.94
17.19
6.80
2.01
1.39
0.39
0.76
1.14
1.79
0.00
Current Assets
742.41
672.83
512.50
368.47
403.87
476.16
396.45
442.15
485.03
387.96
Current Investments
77.23
57.82
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
277.77
282.05
237.44
172.04
179.54
202.44
151.33
173.95
162.05
134.89
Sundry Debtors
209.14
204.63
162.49
117.44
121.95
138.26
128.78
130.80
169.65
146.76
Cash & Bank
85.93
49.47
29.09
32.35
25.01
59.97
34.07
61.42
68.85
43.75
Other Current Assets
92.34
41.89
29.18
24.43
77.37
75.49
82.27
75.98
84.48
62.56
Short Term Loans & Adv.
42.90
36.97
54.30
22.21
50.93
49.40
46.99
49.99
63.18
62.56
Net Current Assets
85.37
25.24
11.75
-15.33
0.97
54.54
13.60
77.47
108.26
280.15
Total Assets
1,868.56
1,775.06
1,544.49
1,141.90
1,079.33
1,150.76
1,031.86
934.22
932.23
835.95

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
142.89
82.33
50.40
222.98
129.10
59.34
93.87
55.32
26.83
-6.85
PBT
71.64
64.00
91.19
124.04
38.22
-1.80
21.67
38.78
40.51
53.69
Adjustment
79.12
81.38
71.42
61.56
73.60
81.07
55.37
43.22
53.32
89.72
Changes in Working Capital
7.09
-45.14
-98.41
70.67
22.52
-22.42
26.86
2.90
-39.91
-132.68
Cash after chg. in Working capital
157.85
100.24
64.20
256.27
134.34
56.85
103.90
84.90
53.92
10.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-14.96
-17.91
-13.80
-33.29
-5.24
2.49
-10.03
-29.58
-27.09
-17.58
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
-90.25
-122.79
-222.92
-79.92
-42.59
-71.77
-142.72
-34.69
-44.98
-59.59
Net Fixed Assets
-80.01
-81.80
-356.32
-77.21
9.58
-85.15
-186.65
-35.41
-21.03
9.67
Net Investments
-19.41
-57.82
81.87
-28.68
-2.30
-0.29
-45.00
-66.20
-3.53
-44.49
Others
9.17
16.83
51.53
25.97
-49.87
13.67
88.93
66.92
-20.42
-24.77
Cash from Financing Activity
-35.40
61.55
165.04
-137.55
-121.31
19.38
35.94
-17.49
13.88
65.13
Net Cash Inflow / Outflow
17.24
21.09
-7.48
5.51
-34.80
6.95
-12.91
3.14
-4.27
-1.31
Opening Cash & Equivalents
40.01
18.92
26.40
18.32
54.13
26.51
36.42
32.28
32.07
45.06
Closing Cash & Equivalent
57.25
40.01
18.92
24.79
18.32
54.13
27.37
36.42
32.28
43.75

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
347.23
317.09
293.97
234.71
195.79
185.17
178.26
172.24
164.66
150.29
ROA
3.37%
3.88%
6.38%
8.67%
2.48%
-0.50%
1.15%
3.23%
3.51%
5.15%
ROE
9.46%
10.85%
16.69%
23.00%
7.47%
-1.56%
3.33%
9.22%
10.12%
14.28%
ROCE
8.80%
8.94%
12.25%
17.63%
8.60%
4.60%
6.26%
9.04%
9.74%
12.88%
Fixed Asset Turnover
1.42
1.34
1.36
1.70
1.77
1.76
1.78
1.65
1.71
1.54
Receivable days
33.95
34.07
30.12
25.27
27.28
31.57
35.93
46.51
49.12
36.62
Inventory Days
47.38
48.21
44.05
37.11
40.05
41.83
45.02
52.02
46.10
40.67
Payable days
20.00
18.92
23.29
28.33
30.08
30.91
30.01
28.87
18.83
9.66
Cash Conversion Cycle
61.33
63.35
50.88
34.04
37.24
42.49
50.94
69.66
76.39
67.63
Total Debt/Equity
1.20
1.28
1.09
0.93
1.29
1.63
1.47
1.28
1.26
1.22
Interest Cover
2.28
2.22
3.54
5.11
1.96
0.96
1.75
2.36
2.54
3.53

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.