Skip to main content

MoneyWorks4Me

Cosmic CRF Ltd (543928)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 543928 NSE: Steel & Iron Products | Small Cap | Cosmic CRF Share Price

₹960.35 4.90 (0.51%)

As on 04-Nov'26 16:59

Cosmic CRF Ltd (543928)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 543928 NSE: Steel & Iron Products | Small Cap | Cosmic CRF Share Price

₹960.35 4.90 (0.51%)

As on 04-Nov'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹908 Cr.
Current Price
₹960.4
52-Week Low / High
₹550 / 1,520
TTM EPS
₹53.2
TTM Sales
₹717 Cr.
Book Value per Share
₹507.3
P/E Ratio
17.96
Lower than its 5-year historical median
Industry PE
22.2
Price to Book (P/B)
1.88
Lower than its 5-year historical median
Price to Sales (P/S)
1.27
Lower than its 5-year historical median
EV/EBITDA
10.83
Lower than its 5-year historical median
Dividend Yield
0%
Profitability Efficiency
Return on Equity (ROE)
12.29%
Return on Capital Employed (ROCE)
14.18%
Return on Assets (ROA)
7.40%
Operating Profit Margin
10.9%
Net Profit Margin
7.06%
Gross Profit Margin
10.1%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
10.69%
Operating Profit Growth (1 Year)
-
76.87%
Net Profit Growth (1 Year)
-
74.16%
Asset Quality
Promoter Holding
56.54%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹473 Cr.
Equity
₹9.5 Cr.
Face Value
₹10
All Time Low / High
₹181.00 / 2210.00

Cosmic CRF stock performance

Key Ratios
mw4me loader

Check Before You Invest

Valuation

Fair

Price Trend

Weak
Q.1 Is Cosmic CRF Ltd a good quality company?
Cosmic CRF Ltd is a weak quality company, based on a inconsistent multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Cosmic CRF Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Cosmic CRF Ltd vs industry peers?
Cosmic CRF Ltd revenue CAGR is -14.99%, compared to the industry median CAGR of %, indicating slower growth and losing its market share.
Q.1 Promoter shareholding and pledge status of Cosmic CRF Ltd?
Promoters hold 56.54% of the Cosmic CRF Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Cosmic CRF Ltd over the last decade?
Over the last 3 year(s), the stock has delivered a CAGR of 53.29% based on the current price.

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Cosmic CRF Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation ⓘ

Mar'22Mar'23Mar'24Mar'25Mar'26TTM
ROCE % ⓘ-1%35.7%16.6%9.7%9.1%-
Value Creation
Index ⓘ
-1.11.60.2-0.3-0.4-

Growth Parameters ⓘ

Sales ⓘ0121253302334334
Sales YoY Gr.-NA108.6%19%10.7%-
Adj EPS ⓘ-0.312.615.62028.627.7
YoY Gr.-NA23.8%28.2%43.2%-
BVPS (₹) ⓘ9.722.3198.1408.5439.5476.1
Adj Net
Profit ⓘ
-0.16.412.818.326.326
Cash Flow from Ops. ⓘ0.13.7-25-89.23.6-
Debt/CF from Ops. ⓘ95.68.6-0.6-0.920.1-

CAGR ⓘ

9 Years 5 Years 3 Years 1 Years
Sales ⓘNANA40.1%10.7%
Adj EPS ⓘNANA31.5%43.2%
BVPSⓘNANA170%7.6%
Share Price - - 53.9% -15.2%

Key Financial Parameters ⓘ

Mar'22Mar'23Mar'24Mar'25Mar'26TTM
Return on
Equity % ⓘ
-1.451.211.36.16.56
Op. Profit
Mgn % ⓘ
0108.911.813.1NAN
Net Profit
Mgn % ⓘ
05.356.17.97.9
Debt to
Equity ⓘ
0.81.90.10.20.2-
Working Cap
Days ⓘ
064801762680
Cash Conv.
Cycle ⓘ
0734911120

Valuation of Cosmic CRF - Consolidated

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Financials

PARTICULARSMar'25Mar'26
Sales402717
Operating Expenses ⓘ + 357638
Manufacturing Costs69
Material Costs338610
Employee Cost 47
Other Costs ⓘ 913
Operating Profit ⓘ 4478
Operating Profit Margin (%) 11.0%10.9%
Other Income ⓘ + 06
Exceptional Items ⓘ 60
Interest ⓘ 712
Depreciation ⓘ 711
Profit Before Tax ⓘ 3762
Tax ⓘ 811
Profit After Tax 2951
PAT Margin (%) 7.2%7.1%
Adjusted EPS (₹)31.654.9
Dividend Payout Ratio (%)0%0%
PARTICULARSMar'25Mar'26

Equity and Liabilities

Shareholders Fund + 389434
Share Capital ⓘ 9.199.21
Reserves ⓘ 380425
Debt +72112
Long Term Debt932
Short Term Debt6380
Minority Interest920
Trade Payables60167
Others Liabilities ⓘ 2479
Total Liabilities ⓘ 554813

Fixed Assets

Net Fixed Assets ⓘ +131242
Gross Block187309
Accumulated Depreciation5667
CWIP ⓘ 2031
Investments ⓘ 00
Inventories76108
Trade Receivables104205
Cash Equivalents 176111
Others Assets ⓘ 48116
Total Assets ⓘ 554813
PARTICULARSMar'25Mar'26
Cash Flow From Operating Activity ⓘ + -3824
PBT ⓘ 3762
Adjustment ⓘ 1318
Changes in Working Capital ⓘ -83-50
Tax Paid ⓘ -5-6
Cash Flow From Investing Activity ⓘ + -146-145
Capex -25-133
Net Investments -100-2
Others ⓘ -21-10
Cash Flow From Financing Activity ⓘ + 19453
Net Proceeds from Shares ⓘ 13411
Net Proceeds from Borrowing ⓘ -7717
Interest Paid ⓘ -6-11
Dividend Paid ⓘ 00
Others ⓘ 14336
Net Cash Flow ⓘ 10-68
PARTICULARSMar'25Mar'26
Ratios
ROE (%)7.4612.29
ROCE (%)9.1314.18
Asset Turnover Ratio0.721.05
PAT to CFO Conversion(x)-1.310.47
Working Capital Days
Receivable Days94.3078.70
Inventory Days69.1046.80
Payable Days64.5068

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Annual reports

No annual reports available.

Concalls

No concalls available.

Cosmic CRF Ltd FAQs

The current trading price of Cosmic CRF on 04-Nov-2026 16:59 is ₹960.4.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 03-Nov-2026 the market cap of Cosmic CRF stood at ₹907.9 Cr

The latest P/E ratio of Cosmic CRF as of 03-Nov-2026 is 34.53.

The latest P/B ratio of Cosmic CRF as of 03-Nov-2026 is 2.01.

The 52-week high of Cosmic CRF is ₹1,520 and the 52-week low is ₹550.0.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Cosmic CRF is ₹334 ( Cr.) .

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Cosmic CRF Ltd is a below average quality company.

The key valuation ratios of Cosmic CRF Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Cosmic CRF Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

About Cosmic CRF Ltd

The company was incorporated on December 21, 2021 as ‘Cosmic CRF Limited’, a public limited company under the Companies Act, 2013, pursuant to a certificate of incorporation issued by the Deputy Registrar of Companies, Central Registration Centre. Subsequently, The company executed a business transfer agreement with Cosmic Ferro Alloys Limited on January 19, 2022, with a closing date of March 31, 2022, which was extended vide an Addendum to the Business Transfer Agreement dated August26, 2022 with a closing date of September 15, 2022 in order to purchase the CRF unit located at Ajabnagar, Molla  Simla,Singur, - 712 223, West Bengal, India including all its assets, employees, liens and  liabilities, on a going concern basis.

The company is a qualified and an RDSO approved supplier of cold rolled stainless sections to renowned wagon manufactures such as, Titagarh Wagons Limited, Hindusthan Engineering & Industries Limited, Melbrow Engineering Works Private Limited, Jindal Rail Infrastructure Limited, Allied Construction Engineers & Fabricators, etc. In addition to this, The company also supplies cold rolled stainless sections to direct orders of the railways through tender procurement. Pursuant to the Business Transfer Agreement dated January 19, 2022, read with the Addendum to the Business Transfer Agreement dated August 26, 2022 and September 9, 2022, The company acquired the CRF unit of Cosmic Ferro Alloys Limited. The purchase included a manufacturing unit in West Bengal together with plant, machineries, assets and liabilities. The unit manufactures a range of cold rolled stainless sections, such as fabricated items for railway, coach & wagons, cold rolled formed items for wagons and coaches, cold rolled formed items for infra companies and EPC projects and products for roadways and national highway.

The company manufactures products which are compliant with the stringent requirements prescribed by Research Design and Standards Organisation, which is an ISO 9001 research and development organization under the Ministry of Railways of the Government of India, which functions as a technical adviser and consultant to the Railway Board, the Zonal Railways, the Railway Production Units, RITES, RailTel and Ircon International in respect of design and standardization of railway equipment and problems related to railway construction, operations and maintenance. Its products are also compliant with the additional quality control standards prescribed by the customers. Further, the company’s business model provides customized solutions to its manufacturers and also manufacture innovate solution oriented products, such as its Research and Development division (R&D Division) created new products for proto type wagons, such as CRF Section for bogie covered fly cement wagon and bogie open high sided with air breaks axle load wagon to run faster and made specially to be used in the dedicated freight corridor. Its R&D Division is equipped with the necessary facilities to carry out all necessary trials to develop and devise products suitable to the different types of wagons manufactures by its customers or for catering to the infrastructure needs of its customers.

Business area of the company 

The company is engaged in manufacturing of Railway Components, Sheet Piles and Structures from its Cold Rolled Forming (CRF) Unit

Products of the company 

  • Fabricated items for railway, coach & wagons
  • Cold rolled formed items for wagons and coaches
  • Cold rolled formed items for infra companies and EPC Projects (Sheet pile) - Z Type
  • Products for Roadways and National Highway - High-mast, Crash barrier and C Purlins

History and milestone

  • 2021: Incorporation of the company.
  • 2022: The company executed a business transfer agreement with Cosmic Ferro Alloys Limited on January 19, 2022 in order to purchase its CRF unit located at Ajabnagar, Molla Simla, Singur, - 712 223, West Bengal, India including all its assets, employees, liens and liabilities, on a going concern basi


You have 0 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now