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 ₹ 957 Cr.
- Current Price ₹ 1,040
- High / Low ₹ 1,820 / 550
- Stock P/E 36.4
- Book Value ₹ 452
- Dividend Yield 0.00 %
- ROCE 8.96 %
- ROE 6.47 %
- Face Value ₹ 10.0
Pros
Cons
- 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.
* 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: | % |
| 1 Year: | -41% |
| 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| Dec 2021 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|
| Installed Capacity (Cosmic CRF Standalone) Metric Tonnes Per Annum |
|
|||
| Sales Volume Metric Tonnes |
||||
| Capacity Utilization Percentage |
||||
| Installed Capacity (NSEPL Subsidiary) Metric Tonnes Per Annum |
||||
| Operational Cost (Conversion Cost) Rs. Per Metric Tonne |
||||
| Order Book Rs. Crores |
||||
| Installed Capacity (Cosmic Springs Subsidiary) Metric Tonnes Per Annum |
||||
| Number of SKUs Count |
||||
| Total Installed Capacity (Consolidated) Metric Tonnes Per Annum |
||||
Extracted by Screener AI
Documents
Announcements
- Disclosures under Reg. 29(2) of SEBI (SAST) Regulations, 2011 3 Jun
-
Disclosure Received Under Regulation 7(2) Of SEBI (Prohibition Of Insider Trading) Regulations, 2015
3 Jun - Promoter group member Aditya Vikram Birla bought 3,700 equity shares on June 2, 2026.
-
Announcement under Regulation 30 (LODR)-Earnings Call Transcript
1 Jun - Transcript released for May 26, 2026 H2/FY26 investor call; revenue grew 77%-78%, net profit 74%-128%.
-
Update On Final Order Passed By The Hon'Ble Supreme Court Of India In Civil Appeal Nos. 4266-4267/2026 In The Matter Of Cosmic CRF Limited Vs. Myotic Trading Private Limited & Ors., With Civil Appeal No. 6684 Of 2026
30 May - Supreme Court allowed Cosmic CRF’s appeals, upheld eligibility under Section 29A, and set aside NCLAT orders.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome
27 May - Audio/video recording of May 26, 2026 investor call on audited H2 and FY26 results uploaded.
Annual reports
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.