Cosmic CRF Ltd
Incorporated in 2021, Cosmic CRF Ltd manufactures Railway Components, Sheet Piles, and Structures from its cold-rolled Forming Unit[1]
- Market Cap ₹ 1,199 Cr.
- Current Price ₹ 1,262
- High / Low ₹ 1,520 / 550
- Stock P/E 45.6
- Book Value ₹ 452
- Dividend Yield 0.00 %
- ROCE 8.96 %
- ROE 6.47 %
- Face Value ₹ 10.0
Pros
Cons
- Stock is trading at 2.79 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has a low return on equity of 7.08% over last 3 years.
- Debtor days have increased from 84.9 to 112 days.
- Promoter holding has decreased over last 3 years: -43.3%
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Industrials Capital Goods Industrial Products Iron & Steel Products
Half Yearly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|
| 0 | 121 | 253 | 302 | 334 | |
| 0 | 109 | 231 | 266 | 290 | |
| Operating Profit | -0 | 12 | 22 | 35 | 44 |
| OPM % | 10% | 9% | 12% | 13% | |
| 0 | 0 | 0 | 0 | 5 | |
| Interest | 0 | 3 | 3 | 6 | 8 |
| Depreciation | 0 | 1 | 4 | 4 | 5 |
| Profit before tax | -0 | 9 | 16 | 25 | 35 |
| Tax % | -25% | 26% | 19% | 26% | 26% |
| -0 | 6 | 13 | 19 | 26 | |
| EPS in Rs | -0.30 | 12.57 | 15.55 | 20.35 | 28.56 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 40% |
| TTM: | 11% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 60% |
| TTM: | 41% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 71% |
| 1 Year: | 3% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | 8% |
| 3 Years: | 7% |
| Last Year: | 6% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|
| Equity Capital | 4 | 5 | 8 | 9 | 9 |
| Reserves | -0 | 6 | 197 | 387 | 407 |
| 12 | 36 | 19 | 78 | 76 | |
| 1 | 21 | 30 | 32 | 89 | |
| Total Liabilities | 16 | 69 | 254 | 507 | 581 |
| 0 | 41 | 83 | 105 | 153 | |
| CWIP | 0 | 0 | 22 | 0 | 13 |
| Investments | 0 | 0 | 0 | 20 | 26 |
| 16 | 27 | 149 | 381 | 390 | |
| Total Assets | 16 | 69 | 254 | 507 | 581 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|
| 0 | 4 | -25 | -80 | 4 | |
| -15 | -27 | -27 | -34 | -66 | |
| 16 | 23 | 116 | 225 | -7 | |
| Net Cash Flow | 0 | -0 | 64 | 111 | -69 |
| Free Cash Flow | -0 | -38 | -47 | -84 | -61 |
| CFO/OP | -44% | 46% | -99% | -210% | 19% |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|
| Debtor Days | 18 | 49 | 94 | 112 | |
| Inventory Days | 69 | 62 | 96 | 100 | |
| Days Payable | 67 | 46 | 43 | 95 | |
| Cash Conversion Cycle | 20 | 64 | 147 | 117 | |
| Working Capital Days | 4 | 63 | 108 | 136 | |
| ROCE % | 36% | 14% | 9% | 9% |
Insights
In beta| Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|
| Capacity Utilization % |
|
|||
| Sales Volume MTPA |
||||
| Total Installed Capacity MTPA |
||||
| Order Book Rs. Cr |
||||
| Number of SKUs Number |
||||
| Order Book - Railway Share % |
||||
Extracted by Screener AI
Documents
Announcements
-
Board Meeting Outcome for Outcome Of Board Meeting Held On 09/09/2026
- Board approved conversion of 1,54,400 promoter warrants into equity shares at Rs.1,614 each, raising Rs.18.69 crore.
-
Announcement under Regulation 30 (LODR)-Award_of_Order_Receipt_of_Order
- Subsidiary won ₹651 lakh purchase orders for 800 MT fabricated MS steel items, executable within 1 month.
-
Announcement under Regulation 30 (LODR)-Award_of_Order_Receipt_of_Order
- Cosmic CRF received Rs 563.27 lakh order for fabricated MS steel items, to execute within one month.
- Intimation Of Book Closure For The 5Th Annual General Meeting ('AGM') Of The Company
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
- Newspaper Advertisement regarding mailing of the Notice of 5th AGM of the Company, Remote e-voting information, cut off date.
Concalls
-
Jun 2026Transcript PPT REC
-
Nov 2025TranscriptPPT
-
Nov 2025Transcript PPT REC
-
Jun 2025Transcript PPT REC
-
Nov 2024Transcript PPT REC
-
Sep 2024TranscriptAI SummaryPPT
-
May 2024TranscriptAI SummaryPPT
Business Overview:[1]
CCRFL is an IS0 9001:2008, ISO 9001:2015 manufacturer of Cold Rolled Form (CRF), Sheet Piles, and Railway Components for rail
way wagon manufacturing, including Indian Railways. It offers customized Engineering Solutions and the products have applications in Irrigation, Building, Automotive, Railway Wagons, etc.