Also trades as: COSMOFILMS.NS (NSE) · $vol 1M · COSMOFIRST.BO (BSE) · $vol 0M

₹819.00 ($8.51)

-7.85 (-0.95%)

NSE · Consumer Cyclical · Packaging & Containers · Tech Score Sell · Power 39 · ₹21.5B mcap · 14M float · 0.777% daily turnover

Analysis Technicals Weather Peers

Revenue

$36.4B +25.7% ▲

5Y CAGR: +10.1%

Gross Profit

$8.1B -20.5% ▼

5Y CAGR: +1.1%

Operating Income

$2.5B +31.0% ▲

5Y CAGR: -4.3%

Net Income

$1.6B +17.0% ▲

5Y CAGR: -8.0%

EPS (Diluted)

$60.31 +18.7% ▲

5Y CAGR: -6.4%

EBITDA

$3.8B +5.9% ▲

5Y CAGR: -1.8%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$30.0B	$30.3B	$25.6B	$29.0B	$36.4B
YoY Growth	+33.1%	+1.0%	-15.2%	+12.9%	+25.7%
Cost of Revenue	$19.9B	$21.7B	$18.6B	$18.8B	$28.3B
Gross Profit	$10.0B	$8.6B	$6.8B	$10.1B	$8.1B
Gross Margin	33.5%	28.4%	26.4%	35.0%	22.2%
R&D Expenses	$143M	$130M	$86M	$56M	$0
SG&A Expenses	$2.3B	$2.3B	$507M	$477M	$5.6B
Operating Expenses	$4.9B	$2.4B	$5.8B	$8.3B	$5.6B
Operating Income	$5.2B	$3.2B	$971M	$1.9B	$2.5B
Operating Margin	17.3%	10.5%	3.8%	6.5%	6.8%
Interest Expense	$398M	$443M	$882M	$988M	$1.4B
Income Before Tax	$5.2B	$3.0B	$724M	$1.6B	$2.0B
Tax Expense	$1.2B	$599M	$102M	$298M	$445M
Net Income	$4.0B	$2.4B	$622M	$1.3B	$1.6B
Net Margin	13.2%	8.1%	2.4%	4.6%	4.3%
EPS (Diluted)	$144.66	$89.46	$23.64	$50.79	$60.31
EBITDA	$6.1B	$4.2B	$2.5B	$3.6B	$3.8B
Shares Outstanding	27M	27M	26M	26M	26M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$6.9B	$7.6B	$7.0B	$7.5B	$8.0B	$9.2B	$9.0B	$10.2B
Cost of Revenue	$5.3B	$4.9B	$4.6B	$4.9B	$5.1B	$7.1B	$7.3B	$6.5B
Gross Profit	$1.6B	$2.7B	$2.4B	$2.6B	$2.9B	$2.1B	$1.7B	$3.7B
Gross Margin	22.5%	36.0%	34.7%	34.9%	36.5%	23.0%	18.9%	36.1%
R&D Expenses	$0	$0	$0	$102M	$0	$0	$0	$0
SG&A Expenses	$1.1B	$0	$0	$708M	$1.2B	$1.4B	$1.4B	$1.6B
Operating Expenses	$1.1B	$2.1B	$2.1B	$2.2B	$2.3B	$2.6B	$1.4B	$1.2B
Operating Income	$436M	$627M	$378M	$441M	$634M	$686M	$326M	$835M
Operating Margin	6.3%	8.3%	5.4%	5.9%	7.9%	7.5%	3.6%	8.2%
Interest Expense	$231M	$252M	$246M	$266M	$317M	$367M	$370M	$357M
Income Before Tax	$370M	$572M	$364M	$326M	$545M	$573M	$310M	$577M
Tax Expense	$60M	$114M	$68M	$55M	$116M	$106M	$15M	$208M
Net Income	$310M	$458M	$296M	$271M	$429M	$467M	$295M	$369M
Net Margin	4.5%	6.0%	4.2%	3.6%	5.4%	5.1%	3.3%	3.6%
EPS (Diluted)	$11.76	$17.34	$11.18	$10.32	$16.34	$17.78	$11.24	$14.09
EBITDA	$843M	$1.1B	$860M	$853M	$1.2B	$1.3B	$680M	$1.2B
Shares Outstanding	26M	26M	26M	26M	26M	26M	26M	26M

COSMOFIRST.NS NSE