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 ₹ 1,289 Cr.
- Current Price ₹ 1,400
- High / Low ₹ 1,658 / 550
- Stock P/E 49.0
- Book Value ₹ 452
- Dividend Yield 0.00 %
- ROCE 8.96 %
- ROE 6.47 %
- Face Value ₹ 10.0
Pros
Cons
- Stock is trading at 3.09 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.
* 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: | 83% |
| 1 Year: | -14% |
| 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
-
Announcement under Regulation 30 (LODR)-Award_of_Order_Receipt_of_Order
4m - Cosmic CRF received purchase orders worth ₹862.66 lakh from Indian Railways and an infrastructure customer.
-
Revised Disclosure Under Regulation 30 Of SEBI (LODR) Regulations, 2015
9 Jul - RDSO approved hot coiled helical springs, allowing orders up to 1,000 wagon sets or 60,000 springs.
-
Disclosure Under Regulation 30 Of SEBI (LODR) Regulations, 2015
7 Jul - RDSO granted prototype approval for freight springs, permitting orders up to 1,000 wagon sets or 60,000 springs.
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
4 Jul - RTA confirmed Regulation 74(5) compliance for quarter ended June 30, 2026.
-
Board Meeting Outcome for Outcome Of Board Meeting 30.06.2026
30 Jun - Purvi Birla steps down as WTD on Jun 30, 2026; continues as NED from Jul 1.
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.