COSMO FIRST
|
COSMO FIRST Last 5 Year Balance Sheet History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹26 Cr | ₹26 Cr | ₹26 Cr | ₹18 Cr | ₹18 Cr |
Equity - Authorised | ₹60 Cr | ₹60 Cr | ₹60 Cr | ₹25 Cr | ₹25 Cr |
Equity - Issued | ₹26 Cr | ₹26 Cr | ₹26 Cr | ₹18 Cr | ₹18 Cr |
Equity Paid Up | ₹26 Cr | ₹26 Cr | ₹26 Cr | ₹18 Cr | ₹18 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 | ₹17 Cr | ₹13 Cr | ₹6.60 Cr | ₹4.35 Cr |
Total Reserves | ₹1,423 Cr | ₹1,304 Cr | ₹1,259 Cr | ₹1,166 Cr | ₹831 Cr |
Securities Premium | - | - | ₹0.85 Cr | ₹7.42 Cr | ₹4.30 Cr |
Capital Reserves | ₹0.78 Cr | ₹0.78 Cr | ₹0.78 Cr | ₹4.10 Cr | ₹4.10 Cr |
Profit & Loss Account Balance | ₹1,293 Cr | ₹1,221 Cr | ₹1,171 Cr | ₹926 Cr | ₹592 Cr |
General Reserves | ₹75 Cr | ₹36 Cr | ₹85 Cr | ₹219 Cr | ₹219 Cr |
Other Reserves | ₹55 Cr | ₹47 Cr | ₹1.82 Cr | ₹9.22 Cr | ₹12 Cr |
Reserve excluding Revaluation Reserve | ₹1,423 Cr | ₹1,304 Cr | ₹1,259 Cr | ₹1,166 Cr | ₹831 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹1,466 Cr | ₹1,348 Cr | ₹1,298 Cr | ₹1,191 Cr | ₹854 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹1,038 Cr | ₹680 Cr | ₹547 Cr | ₹480 Cr | ₹338 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹1,187 Cr | ₹816 Cr | ₹641 Cr | ₹524 Cr | ₹361 Cr |
Term Loans - Institutions | ₹20 Cr | ₹31 Cr | ₹53 Cr | ₹76 Cr | ₹101 Cr |
Other Secured | ₹-169 Cr | ₹-166 Cr | ₹-147 Cr | ₹-120 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 | ₹138 Cr | ₹140 Cr | ₹142 Cr | ₹136 Cr | ₹93 Cr |
Deferred Tax Assets | ₹116 Cr | ₹88 Cr | ₹60 Cr | ₹24 Cr | ₹63 Cr |
Deferred Tax Liability | ₹253 Cr | ₹228 Cr | ₹202 Cr | ₹161 Cr | ₹157 Cr |
Other Long Term Liabilities | ₹192 Cr | ₹160 Cr | ₹96 Cr | ₹65 Cr | ₹48 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹23 Cr | ₹21 Cr | ₹25 Cr | ₹23 Cr | ₹21 Cr |
Total Non-Current Liabilities | ₹1,390 Cr | ₹1,002 Cr | ₹809 Cr | ₹703 Cr | ₹500 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹719 Cr | ₹688 Cr | ₹528 Cr | ₹365 Cr | ₹204 Cr |
Sundry Creditors | ₹181 Cr | ₹203 Cr | ₹202 Cr | ₹203 Cr | ₹129 Cr |
Acceptances | ₹538 Cr | ₹485 Cr | ₹326 Cr | ₹162 Cr | ₹75 Cr |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹367 Cr | ₹333 Cr | ₹270 Cr | ₹272 Cr | ₹257 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹22 Cr | ₹15 Cr | ₹14 Cr | ₹30 Cr | ₹18 Cr |
Interest Accrued But Not Due | ₹9.35 Cr | ₹2.54 Cr | ₹1.72 Cr | ₹0.88 Cr | ₹0.91 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹335 Cr | ₹316 Cr | ₹254 Cr | ₹242 Cr | ₹237 Cr |
Short Term Borrowings | ₹145 Cr | ₹125 Cr | ₹189 Cr | ₹205 Cr | ₹294 Cr |
Secured ST Loans repayable on Demands | ₹145 Cr | ₹125 Cr | ₹189 Cr | ₹205 Cr | ₹294 Cr |
Working Capital Loans- Sec | ₹145 Cr | ₹125 Cr | ₹189 Cr | ₹205 Cr | ₹294 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-145 Cr | ₹-125 Cr | ₹-189 Cr | ₹-205 Cr | ₹-294 Cr |
Short Term Provisions | ₹17 Cr | ₹17 Cr | ₹16 Cr | ₹16 Cr | ₹12 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹0.67 Cr | ₹2.23 Cr | ₹1.65 Cr | ₹3.98 Cr | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹16 Cr | ₹15 Cr | ₹14 Cr | ₹12 Cr | ₹12 Cr |
Total Current Liabilities | ₹1,247 Cr | ₹1,163 Cr | ₹1,003 Cr | ₹859 Cr | ₹766 Cr |
Total Liabilities | ₹4,103 Cr | ₹3,512 Cr | ₹3,110 Cr | ₹2,753 Cr | ₹2,120 Cr |
ASSETS | |||||
Gross Block | ₹2,732 Cr | ₹2,413 Cr | ₹2,186 Cr | ₹1,690 Cr | ₹1,648 Cr |
Less: Accumulated Depreciation | ₹924 Cr | ₹836 Cr | ₹772 Cr | ₹700 Cr | ₹643 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹1,808 Cr | ₹1,578 Cr | ₹1,414 Cr | ₹989 Cr | ₹1,005 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹584 Cr | ₹355 Cr | ₹185 Cr | ₹270 Cr | ₹20 Cr |
Non Current Investments | ₹26 Cr | ₹24 Cr | ₹7.70 Cr | ₹0.21 Cr | ₹0.21 Cr |
Long Term Investment | ₹26 Cr | ₹24 Cr | ₹7.70 Cr | ₹0.21 Cr | ₹0.21 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹26 Cr | ₹24 Cr | ₹7.70 Cr | ₹0.21 Cr | ₹0.21 Cr |
Long Term Loans & Advances | ₹104 Cr | ₹130 Cr | ₹159 Cr | ₹104 Cr | ₹80 Cr |
Other Non Current Assets | ₹6.79 Cr | ₹9.81 Cr | ₹1.77 Cr | ₹2.98 Cr | ₹5.37 Cr |
Total Non-Current Assets | ₹2,546 Cr | ₹2,110 Cr | ₹1,781 Cr | ₹1,380 Cr | ₹1,126 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹364 Cr | ₹382 Cr | ₹410 Cr | ₹446 Cr | ₹247 Cr |
Quoted | ₹227 Cr | ₹295 Cr | ₹374 Cr | ₹400 Cr | ₹232 Cr |
Unquoted | ₹137 Cr | ₹87 Cr | ₹36 Cr | ₹46 Cr | ₹15 Cr |
Inventories | ₹604 Cr | ₹510 Cr | ₹535 Cr | ₹554 Cr | ₹375 Cr |
Raw Materials | ₹183 Cr | ₹146 Cr | ₹175 Cr | ₹194 Cr | ₹110 Cr |
Work-in Progress | - | - | - | - | - |
Finished Goods | ₹233 Cr | ₹190 Cr | ₹242 Cr | ₹174 Cr | ₹123 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹39 Cr | ₹32 Cr | ₹27 Cr | ₹24 Cr | ₹20 Cr |
Other Inventory | ₹148 Cr | ₹142 Cr | ₹91 Cr | ₹161 Cr | ₹121 Cr |
Sundry Debtors | ₹313 Cr | ₹261 Cr | ₹200 Cr | ₹220 Cr | ₹189 Cr |
Debtors more than Six months | ₹9.01 Cr | ₹7.22 Cr | ₹9.89 Cr | ₹6.16 Cr | ₹6.09 Cr |
Debtors Others | ₹309 Cr | ₹260 Cr | ₹194 Cr | ₹221 Cr | ₹189 Cr |
Cash and Bank | ₹27 Cr | ₹35 Cr | ₹46 Cr | ₹61 Cr | ₹75 Cr |
Cash in hand | ₹0.17 Cr | ₹0.12 Cr | ₹0.05 Cr | ₹0.06 Cr | ₹0.07 Cr |
Balances at Bank | ₹27 Cr | ₹35 Cr | ₹46 Cr | ₹61 Cr | ₹75 Cr |
Other cash and bank balances | - | - | ₹0.01 Cr | - | ₹0.01 Cr |
Other Current Assets | ₹69 Cr | ₹51 Cr | ₹53 Cr | ₹42 Cr | ₹60 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹7.80 Cr | ₹8.53 Cr | ₹9.59 Cr | ₹13 Cr | ₹12 Cr |
Other current_assets | ₹61 Cr | ₹42 Cr | ₹43 Cr | ₹29 Cr | ₹47 Cr |
Short Term Loans and Advances | ₹181 Cr | ₹142 Cr | ₹86 Cr | ₹50 Cr | ₹47 Cr |
Advances recoverable in cash or in kind | ₹24 Cr | ₹8.73 Cr | ₹12 Cr | ₹20 Cr | ₹22 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹157 Cr | ₹133 Cr | ₹74 Cr | ₹30 Cr | ₹25 Cr |
Total Current Assets | ₹1,558 Cr | ₹1,382 Cr | ₹1,329 Cr | ₹1,373 Cr | ₹992 Cr |
Net Current Assets (Including Current Investments) | ₹311 Cr | ₹218 Cr | ₹327 Cr | ₹514 Cr | ₹226 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹4,103 Cr | ₹3,512 Cr | ₹3,110 Cr | ₹2,753 Cr | ₹2,120 Cr |
Contingent Liabilities | ₹107 Cr | ₹79 Cr | ₹71 Cr | ₹73 Cr | ₹40 Cr |
Total Debt | ₹1,357 Cr | ₹978 Cr | ₹890 Cr | ₹810 Cr | ₹760 Cr |
Book Value | 552.10 | 506.83 | 489.75 | 651.70 | 467.53 |
Adjusted Book Value | 552.10 | 506.83 | 489.75 | 434.46 | 311.69 |
Compare Balance Sheet of peers of COSMO FIRST
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
COSMO FIRST | ₹2,679.1 Cr | -4.3% | -13.6% | 18.9% | Stock Analytics | |
SUPREME INDUSTRIES | ₹52,735.2 Cr | -3.4% | 0% | -19.8% | Stock Analytics | |
ASTRAL | ₹36,945.3 Cr | -3.8% | -7.8% | -33.4% | Stock Analytics | |
FINOLEX INDUSTRIES | ₹11,720.8 Cr | -4.5% | -8% | -34.7% | Stock Analytics | |
TIME TECHNOPLAST | ₹10,390.0 Cr | -0.3% | 2.1% | 41.9% | Stock Analytics | |
GARWARE HITECH FILMS | ₹7,364.2 Cr | -5.5% | -12.9% | 35.8% | Stock Analytics |
COSMO FIRST Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
COSMO FIRST | -4.3% |
-13.6% |
18.9% |
SENSEX | -0.9% |
-4.4% |
1.6% |
You may also like the below Video Courses