Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹1,874Cr
Rev Gr TTM
Revenue Growth TTM
20.55%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

COSMOFIRST
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -12.9 | -22.0 | -14.7 | -14.4 | -10.3 | 4.9 | 14.4 | 12.1 | 16.3 | 16.0 | 21.1 | 28.3 |
| 654 | 622 | 602 | 582 | 597 | 622 | 672 | 638 | 676 | 708 | 816 | 831 |
Operating Profit Operating ProfitCr |
| 8.6 | 5.4 | 9.3 | 6.8 | 6.9 | 9.8 | 11.5 | 9.0 | 9.4 | 11.5 | 11.2 | 7.6 |
Other Income Other IncomeCr | 13 | 20 | 11 | 14 | 23 | 17 | 20 | 23 | 15 | 24 | 25 | 35 |
Interest Expense Interest ExpenseCr | 17 | 18 | 22 | 23 | 26 | 23 | 25 | 25 | 27 | 32 | 37 | 37 |
Depreciation DepreciationCr | 22 | 21 | 22 | 23 | 24 | 24 | 24 | 25 | 26 | 30 | 34 | 35 |
| 35 | 16 | 29 | 10 | 18 | 37 | 57 | 36 | 33 | 54 | 57 | 31 |
| 3 | 2 | 7 | -1 | 2 | 6 | 11 | 7 | 5 | 12 | 11 | 2 |
|
Growth YoY PAT Growth YoY% | -70.6 | -85.1 | -70.6 | -75.1 | -51.7 | 122.7 | 112.3 | 160.2 | 76.2 | 38.5 | 2.0 | -0.2 |
| 4.5 | 2.1 | 3.3 | 1.8 | 2.4 | 4.5 | 6.0 | 4.2 | 3.6 | 5.4 | 5.1 | 3.3 |
| 12.0 | 5.4 | 8.3 | 4.4 | 5.9 | 11.9 | 17.6 | 11.4 | 10.5 | 16.6 | 18.1 | 11.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | -1.6 | -2.1 | 16.4 | 16.8 | 2.2 | 3.7 | 33.0 | 0.9 | -15.6 | 11.9 | 16.2 |
| 1,542 | 1,429 | 1,433 | 1,713 | 1,995 | 1,943 | 1,893 | 2,467 | 2,683 | 2,404 | 2,607 | 3,031 |
Operating Profit Operating ProfitCr |
| 6.3 | 11.8 | 9.7 | 7.2 | 7.5 | 11.8 | 17.1 | 18.8 | 12.5 | 7.1 | 9.9 | 9.9 |
Other Income Other IncomeCr | 8 | -1 | 15 | 35 | 20 | 19 | 38 | 48 | 52 | 68 | 74 | 100 |
Interest Expense Interest ExpenseCr | 40 | 30 | 36 | 52 | 56 | 53 | 42 | 40 | 55 | 89 | 100 | 132 |
Depreciation DepreciationCr | 35 | 36 | 42 | 51 | 54 | 65 | 59 | 63 | 75 | 89 | 100 | 126 |
| 38 | 124 | 91 | 64 | 72 | 163 | 329 | 517 | 304 | 72 | 163 | 175 |
| 11 | 28 | 5 | 0 | 11 | 49 | 92 | 120 | 60 | 10 | 30 | 29 |
|
| | 247.9 | -10.9 | -24.9 | -5.2 | 85.6 | 108.8 | 67.4 | -38.5 | -74.5 | 114.5 | 9.6 |
| 1.7 | 5.9 | 5.4 | 3.5 | 2.8 | 5.2 | 10.4 | 13.1 | 8.0 | 2.4 | 4.6 | 4.3 |
| 9.5 | 33.0 | 29.8 | 22.4 | 21.3 | 39.5 | 84.7 | 98.5 | 90.9 | 24.0 | 51.5 | 56.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 19 | 19 | 19 | 19 | 19 | 19 | 18 | 18 | 26 | 26 | 26 | 26 |
| 361 | 437 | 554 | 600 | 669 | 721 | 836 | 1,173 | 1,272 | 1,321 | 1,440 | 1,514 |
Current Liabilities Current LiabilitiesCr | 403 | 384 | 501 | 635 | 657 | 690 | 766 | 859 | 1,003 | 1,163 | 1,247 | 1,496 |
Non Current Liabilities Non Current LiabilitiesCr | 296 | 324 | 472 | 511 | 536 | 479 | 505 | 710 | 827 | 1,017 | 1,412 | 1,479 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 404 | 368 | 513 | 660 | 742 | 787 | 994 | 1,373 | 1,329 | 1,382 | 1,558 | 1,781 |
Non Current Assets Non Current AssetsCr | 675 | 795 | 1,033 | 1,105 | 1,131 | 1,123 | 1,131 | 1,387 | 1,799 | 2,146 | 2,567 | 2,735 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 129 | 223 | 50 | 82 | 143 | 240 | 335 | 481 | 465 | 245 | 166 |
Investing Cash Flow Investing Cash FlowCr | -43 | -80 | -223 | -123 | -90 | -106 | -105 | -447 | -325 | -235 | -420 |
Financing Cash Flow Financing Cash FlowCr | -121 | -138 | 165 | 62 | -35 | -165 | -193 | -52 | -153 | -19 | 247 |
|
Free Cash Flow Free Cash FlowCr | 92 | 138 | -172 | 12 | 87 | 190 | 262 | 199 | 85 | -49 | -325 |
| 466.7 | 231.7 | 58.8 | 127.8 | 233.8 | 211.9 | 141.6 | 121.3 | 190.7 | 394.3 | 124.7 |
CFO To EBITDA CFO To EBITDA% | 123.7 | 116.6 | 32.8 | 61.9 | 88.6 | 92.1 | 85.6 | 84.2 | 121.7 | 133.8 | 57.8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 150 | 566 | 725 | 480 | 377 | 405 | 1,127 | 3,148 | 1,544 | 1,311 | 1,619 |
Price To Earnings Price To Earnings | 5.7 | 6.1 | 8.5 | 7.5 | 6.2 | 3.6 | 4.8 | 7.9 | 6.3 | 21.1 | 12.1 |
Price To Sales Price To Sales | 0.1 | 0.3 | 0.5 | 0.3 | 0.2 | 0.2 | 0.5 | 1.0 | 0.5 | 0.5 | 0.6 |
Price To Book Price To Book | 0.4 | 1.2 | 1.3 | 0.8 | 0.6 | 0.6 | 1.3 | 2.6 | 1.2 | 1.0 | 1.1 |
| 5.1 | 4.6 | 8.2 | 8.4 | 6.2 | 3.9 | 4.6 | 6.8 | 6.3 | 12.7 | 10.5 |
Profitability Ratios Profitability Ratios |
| 30.1 | 36.7 | 36.6 | 28.3 | 26.9 | 33.2 | 38.7 | 38.4 | 33.0 | 32.3 | 35.0 |
| 6.3 | 11.8 | 9.7 | 7.2 | 7.5 | 11.8 | 17.1 | 18.8 | 12.5 | 7.1 | 9.9 |
| 1.7 | 5.9 | 5.4 | 3.5 | 2.8 | 5.2 | 10.4 | 13.1 | 8.0 | 2.4 | 4.6 |
| 9.9 | 19.3 | 11.2 | 8.9 | 9.2 | 15.4 | 22.9 | 27.7 | 16.1 | 6.8 | 9.0 |
| 7.3 | 21.1 | 15.0 | 10.4 | 8.9 | 15.3 | 27.7 | 33.3 | 18.8 | 4.6 | 9.1 |
| 2.6 | 8.3 | 5.5 | 3.6 | 3.3 | 5.9 | 11.2 | 14.4 | 7.8 | 1.8 | 3.2 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Cosmo First Ltd. (formerly Cosmo Films Ltd), founded in 1981 by Mr. Ashok Jaipuria, is a multinational conglomerate that has evolved from India’s pioneer in BOPP films into a diversified leader across specialty films, industrial solutions, consumer care, and digital-first pet care. With operations in over 100 countries and manufacturing facilities across India and South Korea, the company is strategically expanding beyond its industrial roots into high-growth consumer segments.
In 2023, the company rebranded from *Cosmo Films Ltd* to **Cosmo First Ltd**, signaling its transformation into a multi-vertical enterprise with a strong focus on innovation, sustainability, and digital integration.
---
### **Core Business Segments**
Cosmo First operates five primary business verticals, organized into consumer and industrial domains:
#### **1. Industrial Verticals**
##### **a) Cosmo Films – Global Leader in Specialty Films**
- **Flagship Business**: Largest producer of BOPP films in India and among the top four global producers of **BOPP specialty films**.
- **Global Leadership Positions**:
- World’s **largest producer** of **thermal lamination films** and **industrial application films**.
- **Second-largest** global producer of **specialty label films**.
- **Production Capacity (Annual)**:
- BOPP: **277,000 MT** (after commissioning new line in June 2025).
- Thermal Films: 26,000 MT
- BOPET: 30,000 MT
- Coated Specialty Films: 36,000 MT
- Metalized Films: 40,000 MT
- CPP: 30,000 MT
- Capacitor Metallization Films: 700 MT
- **Revenue Mix**: 71% of film production in FY25 consisted of specialty and semi-specialty films, with a target to exceed **80% by FY26**.
- **Growth Strategy**:
- 10% CAGR in specialty films over the past six years.
- Expansion via **world’s largest BOPP and CPP lines**, adding 45–50% capacity by H1 FY26.
- High-value segments: synthetic paper (global market ~100,000 MT), heat reduction films, paint protection films (PPF), and PVC-free graphic films.
##### **b) Cosmo Plastech – Rigid Packaging Solutions**
- Operates in a **₹10,000 crore** Indian market growing at **>10% annually**.
- Provides **end-to-end customized** rigid packaging for FMCG using injection molding and thermoforming.
- **Key Clients**: Direct partnerships with FMCG brands.
- **Certifications**: FSSC 22000 (food safety).
- **Specialty Products**: ESD PET sheets for electronics; moisture-resistant, tamper-proof packaging.
- **Target**: Teen-range Return on Capital Employed (ROCE); EBITDA-positive by FY26.
##### **c) Cosmo Speciality Chemicals**
- Produces **masterbatches, adhesives, and coating chemicals**.
- **Market Focus**:
- Masterbatch: 75% captive use, 25% for niche external markets.
- Adhesives: Launched in FY24; targets 7–8% of group revenue.
- **Growth Projections**:
- ₹187 crore revenue in FY25 (H1).
- Target: **10% of consolidated revenue** within 3–5 years with **25% ROCE**.
- **Capacity**:
- Masterbatches: 10,000 MT
- Coating Chemicals: 5,000 MT
- Adhesives: 2,500 MT
---
#### **2. Consumer Verticals**
##### **a) Zigly – Omnichannel Petcare Platform**
- **Digital-first D2C** platform launched in September 2021.
- **Market Opportunity**: Indian petcare sector valued at **₹8,000 crore**, growing at **20–25% CAGR**.
- **Service Focus**: High-margin veterinary care, grooming, diagnostics, and pharmacy—accounting for **40% of revenue**.
- **Product Offerings**:
- 7,100+ SKUs, including private-label brands (Furpo, Zigly Lifestyle).
- Available on Zigly.com, mobile app, and third-party marketplaces (Amazon, Flipkart).
- **Physical Presence**:
- **30+ experience centers** (March 2025), expanding to **50+**; recent expansions in Mumbai, Bengaluru, and Gurugram.
- Acquisition of clinics like **Small Animal Clinic (Mumbai)** and **Dr. Santa Animal Healthcare (Bengaluru)** for expertise and customer base.
- **Metrics**:
- FY25 GMV: **₹42 crore**
- Q4 FY25 GMV: ₹15 crore
- Repeat Customer Rate: **35%**
- Customer Base: **600,000+**
- **Demerger Plan**: Scheduled to be spun off into a **standalone company** in the **medium term**.
##### **b) Cosmo Consumer – Window & Surface Protection Films**
- Brands: **Cosmo Sunshield** (heat-rejecting window films), **Cosmo PPF** (paint protection films), and **Cosmo Guard**.
- **Market Size**:
- Heat Control Films: ₹1,000 crore; PPF: ₹500 crore (~10% YoY growth).
- **Technology & Innovation**:
- Nano-ceramic films block **95–99% UV and 90% IR** rays, reducing cooling costs by up to 20%.
- **Direct-to-consumer and B2B** distribution via 10 cities (growing quarterly).
- **Domestic Advantage**: Only **10%** of heat control film market is domestically produced, offering significant import substitution opportunity.
---
### **Innovation & R&D**
- **R&D Team**: Over **30 scientists and PhDs** with expertise in polymer engineering, packaging, and sustainability.
- **Centers**: Centralized R&D facility in **Aurangabad**, and labs in India and the USA.
- **Investment**: 0.5% of revenue (~₹8 million invested in recent years).
- **Patents**: **5 granted**, with **12 more in development**.
- **Key Innovations**:
- **Direct Thermal Printable Film** (first globally by a BOPP producer).
- Chemically recycled PCR BOPP, transparent CPP for chocolates, puncture-resistant metallized CPP.
- OGR barrier coatings, COSEAL-601 (high-performance heat seal coating).
- PVC-free, sustainable packaging solutions.
---
### **Strategic Initiatives & Diversification**
1. **Expansion into Specialty Domains**:
- Post-COVID, launched **four new verticals**:
- Cosmo Plastech (Q4 FY24)
- Cosmo Sunshield & PPF (May 2025)
- Cosmo Speciality Chemicals (2020 onward)
- Zigly (2021)
- All are in **scaling-up phase**, contributing to growth.
2. **Joint Venture (JV) with Filmax Corporation (South Korea)**:
- **50:50 JV** to strengthen presence in South Korea.
- Aim: Leverage Cosmo’s technology and global reach with Filmax’s brand equity.
- Focus: Specialty films, rigid packaging, chemicals distribution.
3. **Capital Expenditure**:
- Over **₹1,180 crores** invested in the past 3 years.
- FY26 capex: Focus on **value-added capacity expansion**.
- Key investments:
- New BOPP Line: 81,200 MT capacity (world’s largest), commissioned in June 2025.
- CPP Line: 22,000 MT capacity (March 2025).
- BOPET Line: For heat reduction and shrink label films.