Cosmo First Ltd.

Financial

	Cosmo First	Arrow Greentech	Xpro India
Operational Metrics
BOPP Films
Manufacturing Capacity - BOPP Films	196000.0 MTPA	n/a	n/a
Chemical Sector
Manufacturing Capacity - CPP Films	10000.0 MTPA	n/a	n/a
Packaging Films
Manufacturing Capacity - Coated Products	33000.0 MTPA	n/a	n/a
Manufacturing Capacity - Packaging Films Metallized	30000.0 MTPA	n/a	n/a
Plastic Products
Capacity Utilization - Thermoforming	25.0 %	n/a	n/a
Printing
Capacity Utilization - Printing	20.0 %	n/a	n/a
Thermal Lamination Films
Manufacturing Capacity - Thermal Lamination Films	26000.0 MTPA	n/a	n/a
FMCG Sector
Volume Growth	25.0 %	n/a	n/a
Volume Growth - Speciality Films	20.0 %	n/a	n/a
Financials
5 yr Average ROE	19.96 %	3.55 %	12.63 %
5yr average Equity Multiplier	2.47	1.28	2.37
5yr Average Asset Turnover Ratio	1.01	0.56	1.19
5yr Avg Net Profit Margin	7.79 %	-5.91 %	6.04 %
Price to Book	1.11	4.87	4.2
P/E	13.08	12.93	55.59
5yr Avg Cash Conversion Cycle	60.72 Days	70.6 Days	33.4 Days
Inventory Days	56.59 Days	47.98 Days	36.73 Days
Days Receivable	31.53 Days	71.88 Days	41.35 Days
Days Payable	33.9 Days	52.52 Days	52.28 Days
5yr Average Interest Coverage Ratio	7.05	12.63	5.77
5yr Avg ROCE	19.68 %	5.71 %	17.08 %
5yr Avg Operating Profit Margin	13.46 %	2.56 %	12.29 %
5 yr average Debt to Equity	0.81	0.04	0.85
5yr CAGR Net Profit	-11.33 %	n/a	155.88 %
5yr Average Return on Assets	8.23 %	2.67 %	7.24 %
Shareholdings
Promoter Holding	40.98 %	64.81 %	42.23 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	-3.11 %	-5.54 %	-7.79 %
Change in Mutual Fund Holding (3 Yrs)	0.37 %	0.0	0.68 %

Business

	Cosmo First	Arrow Greentech	Xpro India
Product Wise Break-Up	Product Wise Break-Up BOPP Films 98.81 Royalty Income - Patent 0 Cleaning Products 0 Water Soluble Films 0 Biaxially oriented films 0 0 Others 1.19	Product Wise Break-Up Cleaning Products 0.12 Water Soluble Films 16.69 Royalty Income - Patent 2.48 0 Biaxially oriented films 0 BOPP Films 0 Others 80.71	Product Wise Break-Up Cleaning Products 0 Water Soluble Films 0 Royalty Income - Patent 0 Polymers 67.69 Packaging Films 31.35 BOPP Films 0 Others 0.96
Location Wise Break-Up	Location Wise Break-Up India 54.75 Rest of the World 45.25 Domestic 0	-	Location Wise Break-Up Rest of the World 0 India 0 India 100.0
Operating Profit Break-Up	Operating Profit Break-Up Hightech Products 0 Green Products 0 Others 100	Operating Profit Break-Up Green Products 4.86 Hightech Products 95.14	-
Capex	Capex India 100.0	-	-
Verticals	Verticals Packaging 50.0 Laminations 24.0 Industrial & Commercial 16.0 Label 10.0	-	-
Asset Break-Up - Geography Wise	Asset Break-Up - Geography Wise Others 100	-	-