COSMO FIRST
|
COSMO FIRST Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹26 Cr | ₹26 Cr | ₹18 Cr | ₹18 Cr | ₹19 Cr |
Equity - Authorised | ₹60 Cr | ₹60 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr |
Equity - Issued | ₹26 Cr | ₹26 Cr | ₹18 Cr | ₹18 Cr | ₹19 Cr |
Equity Paid Up | ₹26 Cr | ₹26 Cr | ₹18 Cr | ₹18 Cr | ₹19 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | ₹17 Cr | ₹13 Cr | ₹6.60 Cr | ₹4.35 Cr | ₹6.26 Cr |
Total Reserves | ₹1,304 Cr | ₹1,259 Cr | ₹1,166 Cr | ₹831 Cr | ₹715 Cr |
Securities Premium | - | ₹0.85 Cr | ₹7.42 Cr | ₹4.30 Cr | ₹31 Cr |
Capital Reserves | ₹0.78 Cr | ₹0.78 Cr | ₹4.10 Cr | ₹4.10 Cr | ₹4.10 Cr |
Profit & Loss Account Balance | ₹1,221 Cr | ₹1,171 Cr | ₹926 Cr | ₹592 Cr | ₹405 Cr |
General Reserves | ₹36 Cr | ₹85 Cr | ₹219 Cr | ₹219 Cr | ₹278 Cr |
Other Reserves | ₹47 Cr | ₹1.82 Cr | ₹9.22 Cr | ₹12 Cr | ₹-3.12 Cr |
Reserve excluding Revaluation Reserve | ₹1,304 Cr | ₹1,259 Cr | ₹1,166 Cr | ₹831 Cr | ₹715 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹1,348 Cr | ₹1,298 Cr | ₹1,191 Cr | ₹854 Cr | ₹741 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹680 Cr | ₹547 Cr | ₹480 Cr | ₹338 Cr | ₹355 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹816 Cr | ₹641 Cr | ₹524 Cr | ₹361 Cr | ₹372 Cr |
Term Loans - Institutions | ₹31 Cr | ₹53 Cr | ₹76 Cr | ₹101 Cr | ₹107 Cr |
Other Secured | ₹-166 Cr | ₹-147 Cr | ₹-120 Cr | ₹-124 Cr | ₹-124 Cr |
Unsecured Loans | - | - | - | - | - |
Fixed Deposits - Public | - | - | - | - | - |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | - | - | - | - | - |
Loans - Banks | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | - | - | - |
Other Unsecured Loan | - | - | - | - | - |
Deferred Tax Assets / Liabilities | ₹140 Cr | ₹142 Cr | ₹136 Cr | ₹93 Cr | ₹56 Cr |
Deferred Tax Assets | ₹88 Cr | ₹60 Cr | ₹24 Cr | ₹63 Cr | ₹99 Cr |
Deferred Tax Liability | ₹228 Cr | ₹202 Cr | ₹161 Cr | ₹157 Cr | ₹156 Cr |
Other Long Term Liabilities | ₹160 Cr | ₹96 Cr | ₹65 Cr | ₹48 Cr | ₹51 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹21 Cr | ₹25 Cr | ₹23 Cr | ₹21 Cr | ₹12 Cr |
Total Non-Current Liabilities | ₹1,002 Cr | ₹809 Cr | ₹703 Cr | ₹500 Cr | ₹474 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹688 Cr | ₹528 Cr | ₹365 Cr | ₹204 Cr | ₹157 Cr |
Sundry Creditors | ₹203 Cr | ₹202 Cr | ₹203 Cr | ₹129 Cr | ₹108 Cr |
Acceptances | ₹485 Cr | ₹326 Cr | ₹162 Cr | ₹75 Cr | ₹49 Cr |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹333 Cr | ₹270 Cr | ₹272 Cr | ₹257 Cr | ₹223 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹15 Cr | ₹14 Cr | ₹30 Cr | ₹18 Cr | ₹23 Cr |
Interest Accrued But Not Due | ₹2.54 Cr | ₹1.72 Cr | ₹0.88 Cr | ₹0.91 Cr | ₹1.22 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹316 Cr | ₹254 Cr | ₹242 Cr | ₹237 Cr | ₹199 Cr |
Short Term Borrowings | ₹125 Cr | ₹189 Cr | ₹205 Cr | ₹294 Cr | ₹307 Cr |
Secured ST Loans repayable on Demands | ₹125 Cr | ₹189 Cr | ₹205 Cr | ₹294 Cr | ₹307 Cr |
Working Capital Loans- Sec | ₹125 Cr | ₹189 Cr | ₹205 Cr | ₹294 Cr | ₹307 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-125 Cr | ₹-189 Cr | ₹-205 Cr | ₹-294 Cr | ₹-307 Cr |
Short Term Provisions | ₹17 Cr | ₹16 Cr | ₹16 Cr | ₹12 Cr | ₹3.19 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹2.23 Cr | ₹1.65 Cr | ₹3.98 Cr | - | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹15 Cr | ₹14 Cr | ₹12 Cr | ₹12 Cr | ₹3.19 Cr |
Total Current Liabilities | ₹1,163 Cr | ₹1,003 Cr | ₹859 Cr | ₹766 Cr | ₹690 Cr |
Total Liabilities | ₹3,512 Cr | ₹3,110 Cr | ₹2,753 Cr | ₹2,120 Cr | ₹1,905 Cr |
ASSETS | |||||
Gross Block | ₹2,413 Cr | ₹2,186 Cr | ₹1,690 Cr | ₹1,648 Cr | ₹1,593 Cr |
Less: Accumulated Depreciation | ₹836 Cr | ₹772 Cr | ₹700 Cr | ₹643 Cr | ₹589 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹1,578 Cr | ₹1,414 Cr | ₹989 Cr | ₹1,005 Cr | ₹1,004 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹357 Cr | ₹185 Cr | ₹270 Cr | ₹20 Cr | ₹16 Cr |
Non Current Investments | ₹24 Cr | ₹7.70 Cr | ₹0.21 Cr | ₹0.21 Cr | ₹0.20 Cr |
Long Term Investment | ₹24 Cr | ₹7.70 Cr | ₹0.21 Cr | ₹0.21 Cr | ₹0.20 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹24 Cr | ₹7.70 Cr | ₹0.21 Cr | ₹0.21 Cr | ₹0.20 Cr |
Long Term Loans & Advances | ₹130 Cr | ₹159 Cr | ₹104 Cr | ₹80 Cr | ₹73 Cr |
Other Non Current Assets | ₹9.81 Cr | ₹1.77 Cr | ₹2.98 Cr | ₹5.37 Cr | ₹6.29 Cr |
Total Non-Current Assets | ₹2,110 Cr | ₹1,781 Cr | ₹1,380 Cr | ₹1,126 Cr | ₹1,118 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹382 Cr | ₹410 Cr | ₹446 Cr | ₹247 Cr | ₹146 Cr |
Quoted | ₹319 Cr | ₹374 Cr | ₹400 Cr | ₹232 Cr | ₹146 Cr |
Unquoted | ₹62 Cr | ₹36 Cr | ₹46 Cr | ₹15 Cr | - |
Inventories | ₹510 Cr | ₹535 Cr | ₹554 Cr | ₹375 Cr | ₹275 Cr |
Raw Materials | ₹146 Cr | ₹175 Cr | ₹194 Cr | ₹110 Cr | ₹72 Cr |
Work-in Progress | - | - | - | - | - |
Finished Goods | ₹190 Cr | ₹242 Cr | ₹174 Cr | ₹123 Cr | ₹131 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹32 Cr | ₹27 Cr | ₹24 Cr | ₹20 Cr | ₹23 Cr |
Other Inventory | ₹142 Cr | ₹91 Cr | ₹161 Cr | ₹121 Cr | ₹49 Cr |
Sundry Debtors | ₹261 Cr | ₹200 Cr | ₹220 Cr | ₹189 Cr | ₹193 Cr |
Debtors more than Six months | ₹7.22 Cr | ₹9.89 Cr | ₹6.16 Cr | ₹6.09 Cr | - |
Debtors Others | ₹260 Cr | ₹194 Cr | ₹221 Cr | ₹189 Cr | ₹199 Cr |
Cash and Bank | ₹35 Cr | ₹46 Cr | ₹61 Cr | ₹75 Cr | ₹60 Cr |
Cash in hand | ₹0.12 Cr | ₹0.05 Cr | ₹0.06 Cr | ₹0.07 Cr | ₹0.16 Cr |
Balances at Bank | ₹35 Cr | ₹46 Cr | ₹61 Cr | ₹75 Cr | ₹60 Cr |
Other cash and bank balances | - | ₹0.01 Cr | - | ₹0.01 Cr | - |
Other Current Assets | ₹51 Cr | ₹53 Cr | ₹42 Cr | ₹60 Cr | ₹50 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹8.53 Cr | ₹9.59 Cr | ₹13 Cr | ₹12 Cr | ₹10 Cr |
Other current_assets | ₹42 Cr | ₹43 Cr | ₹29 Cr | ₹47 Cr | ₹39 Cr |
Short Term Loans and Advances | ₹142 Cr | ₹86 Cr | ₹50 Cr | ₹47 Cr | ₹57 Cr |
Advances recoverable in cash or in kind | ₹8.73 Cr | ₹12 Cr | ₹20 Cr | ₹22 Cr | ₹11 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹133 Cr | ₹74 Cr | ₹30 Cr | ₹25 Cr | ₹46 Cr |
Total Current Assets | ₹1,382 Cr | ₹1,329 Cr | ₹1,373 Cr | ₹992 Cr | ₹781 Cr |
Net Current Assets (Including Current Investments) | ₹218 Cr | ₹327 Cr | ₹514 Cr | ₹226 Cr | ₹91 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹3,512 Cr | ₹3,110 Cr | ₹2,753 Cr | ₹2,120 Cr | ₹1,905 Cr |
Contingent Liabilities | ₹136 Cr | ₹71 Cr | ₹73 Cr | ₹40 Cr | ₹42 Cr |
Total Debt | ₹978 Cr | ₹890 Cr | ₹810 Cr | ₹760 Cr | ₹789 Cr |
Book Value | - | 489.75 | 651.70 | 467.53 | 377.91 |
Adjusted Book Value | 506.83 | 489.75 | 434.46 | 311.69 | 251.94 |
Compare Balance Sheet of peers of COSMO FIRST
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
COSMO FIRST | ₹1,597.5 Cr | 3.4% | 9.7% | -0.1% | Stock Analytics | |
SUPREME INDUSTRIES | ₹45,579.1 Cr | 3.8% | 11.8% | -32.9% | Stock Analytics | |
ASTRAL | ₹36,128.7 Cr | 4.4% | 5.9% | -36.3% | Stock Analytics | |
FINOLEX INDUSTRIES | ₹11,370.2 Cr | 2.4% | 5.9% | -33.7% | Stock Analytics | |
GARWARE HITECH FILMS | ₹8,190.9 Cr | 15.1% | 39.2% | 112.2% | Stock Analytics | |
TIME TECHNOPLAST | ₹7,587.4 Cr | 2.3% | -4.3% | 27.2% | Stock Analytics |
COSMO FIRST Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
COSMO FIRST | 3.4% |
9.7% |
-0.1% |
SENSEX | 0.6% |
11% |
10.4% |
You may also like the below Video Courses