Cosmic CRF Ltd (543928) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 543928 | NSE: | Steel & Iron Products | Small Cap

Cosmic CRF Share Price

1,246.80 35.45 2.93%
as on 05-Dec'25 16:59

Cosmic CRF Ltd (543928) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 543928 | NSE: | Steel & Iron Products | Small Cap

DeciZen - make an informed investing decision on Cosmic CRF

Based on:

Overall Rating
Login to view analysis. Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Cosmic CRF stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
59.51
Market Cap:
1,113 Cr.
52-wk low:
1,100
52-wk high:
1,960

Is Cosmic CRF Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Cosmic CRF: Login to view analysis.

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

Value Creation Index Colour Code Guide

Mar'22Mar'23Mar'24Mar'25TTM
ROCE % -1%35.7%16.6%10.2%-
Value Creation
Index
-1.11.60.2-0.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 0121253302302
Sales YoY Gr.-NA108.6%19%-
Adj EPS -0.312.615.620.420.4
YoY Gr.-NA23.8%30.9%-
BVPS (₹) 9.722.3198.1373.2373.2
Adj Net
Profit
-0.16.412.818.719
Cash Flow from Ops. 0.13.7-25-80-
Debt/CF from Ops. 95.68.6-0.6-0.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANANA19%
Adj EPS NANANA30.9%
BVPSNANA237.6%88.4%
Share Price - - - -21.2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-1.451.211.36.15.5
Op. Profit
Mgn %
0108.911.7NAN
Net Profit
Mgn %
05.356.26.2
Debt to
Equity
0.81.90.10.2-
Working Cap
Days
064801760
Cash Conv.
Cycle
0734910

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Cosmic CRF Ltd.

Standalone Consolidated
TTM EPS (₹) 20.4 31.7
TTM Sales (₹ Cr.) 302 402
BVPS (₹.) 373.2 381.6
Reserves (₹ Cr.) 334 341
P/BV 3.25 3.17
PE 59.51 38.24
From the Market
52 Week Low / High (₹) 1100.00 / 1960.00
All Time Low / High (₹) 181.00 / 2210.00
Market Cap (₹ Cr.) 1,113
Equity (₹ Cr.) 9.2
Face Value (₹) 10
Industry PE 22.7

Management X-Ray of Cosmic CRF:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Cosmic CRF - Standalone Basis

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

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Cosmic CRF

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'22Mar'23Mar'24Mar'25
Sales0121253302
Operating Expenses 0109231266
Manufacturing Costs0255
Material Costs0103217250
Employee Cost 0233
Other Costs 0268
Operating Profit -0122235
Operating Profit Margin (%) -10.0%8.9%11.7%
Other Income 0000
Interest 0336
Depreciation 0144
Exceptional Items 0000
Profit Before Tax -091625
Tax -0236
Profit After Tax -061319
PAT Margin (%) -5.3%5.0%6.2%
Adjusted EPS (₹)-0.312.615.620.4
Dividend Payout Ratio (%)0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 916210388
Share Capital 9101314
Reserves -06197374
Minority Interest0000
Debt7271069
Long Term Debt727106
Short Term Debt01063
Trade Payables0192729
Others Liabilities 06620
Total Liabilities 1669253507

Fixed Assets

Gross Block04287113
Accumulated Depreciation0149
Net Fixed Assets 04183105
CWIP 00220
Investments 00020
Inventories0203765
Trade Receivables063478
Cash Equivalents flag 0065175
Others Assets 1521463
Total Assets 1669253507

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 04-25-80
PBT -091625
Adjustment 03710
Changes in Working Capital 0-7-45-110
Tax Paid 0-1-3-6
Cash Flow From Investing Activity -15-27-27-34
Capex -0-42-0-26
Net Investments 0000
Others -1515-26-8
Cash Flow From Financing Activity 1623116225
Net Proceeds from Shares 91136160
Net Proceeds from Borrowing 720-16-4
Interest Paid 0-3-3-6
Dividend Paid 0000
Others 05-176
Net Cash Flow 0-064111

Finance Ratio

PARTICULARSMar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)-3.0784.1814.687.4
ROCE (%)-1.0235.6516.5910.17
Asset Turnover Ratio02.871.570.79
PAT to CFO Conversion(x)N/A0.67-1.92-4.21
Working Capital Days
Receivable Days0182867
Inventory Days0594062
Payable Days0343941

Cosmic CRF Ltd Stock News

Cosmic CRF Ltd FAQs

The current trading price of Cosmic CRF on 05-Dec-2025 16:59 is ₹1,246.8.
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 04-Dec-2025 the market cap of Cosmic CRF stood at ₹1,113.
The latest P/E ratio of Cosmic CRF as of 04-Dec-2025 is 59.51.
The latest P/B ratio of Cosmic CRF as of 04-Dec-2025 is 3.25.
The 52-week high of Cosmic CRF is ₹1,960 and the 52-week low is ₹1,100.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Cosmic CRF is ₹301.6 ( Cr.) .

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


To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×