Below is a detailed analysis of the quarterly data for Cosmic CRF Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:
For Sales, as of Mar 2025, the value is 143.00 Cr.. The value appears to be declining and may need further review. It has decreased from 159.00 Cr. (Sep 2024) to 143.00 Cr., marking a decrease of 16.00 Cr..
For Expenses, as of Mar 2025, the value is 128.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 138.00 Cr. (Sep 2024) to 128.00 Cr., marking a decrease of 10.00 Cr..
For Operating Profit, as of Mar 2025, the value is 15.00 Cr.. The value appears to be declining and may need further review. It has decreased from 20.00 Cr. (Sep 2024) to 15.00 Cr., marking a decrease of 5.00 Cr..
For OPM %, as of Mar 2025, the value is 10.00%. The value appears to be declining and may need further review. It has decreased from 13.00% (Sep 2024) to 10.00%, marking a decrease of 3.00%.
For Other Income, as of Mar 2025, the value is 0.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 0.00 Cr..
For Interest, as of Mar 2025, the value is 4.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 2.00 Cr. (Sep 2024) to 4.00 Cr., marking an increase of 2.00 Cr..
For Depreciation, as of Mar 2025, the value is 2.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 2.00 Cr..
For Profit before tax, as of Mar 2025, the value is 9.00 Cr.. The value appears to be declining and may need further review. It has decreased from 16.00 Cr. (Sep 2024) to 9.00 Cr., marking a decrease of 7.00 Cr..
For Tax %, as of Mar 2025, the value is 29.00%. The value appears to be increasing, which may not be favorable. It has increased from 24.00% (Sep 2024) to 29.00%, marking an increase of 5.00%.
For Net Profit, as of Mar 2025, the value is 6.00 Cr.. The value appears to be declining and may need further review. It has decreased from 12.00 Cr. (Sep 2024) to 6.00 Cr., marking a decrease of 6.00 Cr..
For EPS in Rs, as of Mar 2025, the value is 7.75. The value appears to be declining and may need further review. It has decreased from 15.06 (Sep 2024) to 7.75, marking a decrease of 7.31.
Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.
×
Quarterly Chart
Profit & Loss - Annual Report
Last Updated: June 16, 2025, 2:02 pm
Metric
Mar 2022
Mar 2023
Mar 2024
Mar 2025
Sales
0
121
253
302
Expenses
0
109
231
266
Operating Profit
-0
12
22
35
OPM %
10%
9%
12%
Other Income
0
0
0
0
Interest
0
3
3
6
Depreciation
0
1
4
4
Profit before tax
-0
9
16
25
Tax %
-25%
26%
19%
26%
Net Profit
-0
6
13
19
EPS in Rs
-0.30
12.57
15.55
22.81
Dividend Payout %
0%
0%
0%
0%
×
Profit & Loss Yearly Chart
YoY Net Profit Growth
Year
2023-2024
2024-2025
YoY Net Profit Growth (%)
116.67%
46.15%
Change in YoY Net Profit Growth (%)
0.00%
-70.51%
Cosmic CRF Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 2 years from 2023-2024 to 2024-2025.
Growth
Compounded Sales Growth
10 Years:
%
5 Years:
%
3 Years:
%
TTM:
19%
Compounded Profit Growth
10 Years:
%
5 Years:
%
3 Years:
440%
TTM:
47%
Stock Price CAGR
10 Years:
%
5 Years:
%
3 Years:
%
1 Year:
-6%
Return on Equity
10 Years:
%
5 Years:
%
3 Years:
9%
Last Year:
6%
Last Updated: Unknown
No data available for the Balance Sheet data table.
Reserves and Borrowings Chart
Cash Flow
Month
Month
Mar 2022
Mar 2023
Mar 2024
Mar 2025
Cash from Operating Activity +
0
4
-25
-80
Cash from Investing Activity +
-15
-27
-27
-34
Cash from Financing Activity +
16
23
116
225
Net Cash Flow
0
-0
64
111
Free Cash Flow Chart
Financial Efficiency Indicators
Month
Mar 2022
Mar 2023
Mar 2024
Debtor Days
18
49
Inventory Days
69
62
Days Payable
67
46
Cash Conversion Cycle
20
64
Working Capital Days
19
69
ROCE %
36%
14%
Financial Efficiency Indicators Chart
Share Holding Pattern
Month
Jun 2023
Sep 2023
Mar 2024
Sep 2024
Promoters
98.43%
72.54%
61.25%
61.25%
FIIs
0.00%
0.00%
6.54%
0.00%
DIIs
0.00%
0.00%
0.00%
6.65%
Public
1.58%
27.46%
32.21%
32.11%
No. of Shareholders
43
2,199
1,384
1,724
Shareholding Pattern Chart
No. of Shareholders
This stock is not held by any mutual fund.
ROCE Trend
EPS Trend
Key Financial Ratios
Month
Mar 25
FaceValue
10.00
Basic EPS (Rs.)
37.60
Diluted EPS (Rs.)
37.52
Cash EPS (Rs.)
26.63
Book Value[Excl.RevalReserv]/Share (Rs.)
290.31
Book Value[Incl.RevalReserv]/Share (Rs.)
290.31
Revenue From Operations / Share (Rs.)
285.10
PBDIT / Share (Rs.)
31.51
PBIT / Share (Rs.)
26.76
PBT / Share (Rs.)
26.57
Net Profit / Share (Rs.)
21.88
NP After MI And SOA / Share (Rs.)
21.88
PBDIT Margin (%)
11.05
PBIT Margin (%)
9.38
PBT Margin (%)
9.31
Net Profit Margin (%)
7.67
NP After MI And SOA Margin (%)
7.67
Return on Networth / Equity (%)
7.53
Return on Capital Employeed (%)
8.92
Return On Assets (%)
5.56
Long Term Debt / Equity (X)
0.01
Total Debt / Equity (X)
0.17
Current Ratio (X)
2.98
Quick Ratio (X)
2.40
Interest Coverage Ratio (X)
7.17
Interest Coverage Ratio (Post Tax) (X)
5.02
Enterprise Value (Cr.)
1227.17
EV / Net Operating Revenue (X)
4.81
EV / EBITDA (X)
43.53
MarketCap / Net Operating Revenue (X)
5.05
Price / BV (X)
4.96
Price / Net Operating Revenue (X)
5.05
EarningsYield
0.01
After reviewing the key financial ratios for Cosmic CRF Ltd, here is a detailed analysis based on the latest available data and recent trends:
For FaceValue, as of Mar 25, the value is 10.00. This value is within the healthy range. No previous period data is available for comparison.
For Basic EPS (Rs.), as of Mar 25, the value is 37.60. This value is within the healthy range. No previous period data is available for comparison.
For Diluted EPS (Rs.), as of Mar 25, the value is 37.52. This value is within the healthy range. No previous period data is available for comparison.
For Cash EPS (Rs.), as of Mar 25, the value is 26.63. This value is within the healthy range. No previous period data is available for comparison.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 290.31. No previous period data is available for comparison.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 290.31. No previous period data is available for comparison.
For Revenue From Operations / Share (Rs.), as of Mar 25, the value is 285.10. No previous period data is available for comparison.
For PBDIT / Share (Rs.), as of Mar 25, the value is 31.51. This value is within the healthy range. No previous period data is available for comparison.
For PBIT / Share (Rs.), as of Mar 25, the value is 26.76. This value is within the healthy range. No previous period data is available for comparison.
For PBT / Share (Rs.), as of Mar 25, the value is 26.57. This value is within the healthy range. No previous period data is available for comparison.
For Net Profit / Share (Rs.), as of Mar 25, the value is 21.88. This value is within the healthy range. No previous period data is available for comparison.
For NP After MI And SOA / Share (Rs.), as of Mar 25, the value is 21.88. This value is within the healthy range. No previous period data is available for comparison.
For PBDIT Margin (%), as of Mar 25, the value is 11.05. This value is within the healthy range. No previous period data is available for comparison.
For PBIT Margin (%), as of Mar 25, the value is 9.38. This value is below the healthy minimum of 10. No previous period data is available for comparison.
For PBT Margin (%), as of Mar 25, the value is 9.31. This value is below the healthy minimum of 10. No previous period data is available for comparison.
For Net Profit Margin (%), as of Mar 25, the value is 7.67. This value is within the healthy range. No previous period data is available for comparison.
For NP After MI And SOA Margin (%), as of Mar 25, the value is 7.67. This value is below the healthy minimum of 8. No previous period data is available for comparison.
For Return on Networth / Equity (%), as of Mar 25, the value is 7.53. This value is below the healthy minimum of 15. No previous period data is available for comparison.
For Return on Capital Employeed (%), as of Mar 25, the value is 8.92. This value is below the healthy minimum of 10. No previous period data is available for comparison.
For Return On Assets (%), as of Mar 25, the value is 5.56. This value is within the healthy range. No previous period data is available for comparison.
For Long Term Debt / Equity (X), as of Mar 25, the value is 0.01. This value is below the healthy minimum of 0.2. No previous period data is available for comparison.
For Total Debt / Equity (X), as of Mar 25, the value is 0.17. This value is within the healthy range. No previous period data is available for comparison.
For Current Ratio (X), as of Mar 25, the value is 2.98. This value is within the healthy range. No previous period data is available for comparison.
For Quick Ratio (X), as of Mar 25, the value is 2.40. This value exceeds the healthy maximum of 2. No previous period data is available for comparison.
For Interest Coverage Ratio (X), as of Mar 25, the value is 7.17. This value is within the healthy range. No previous period data is available for comparison.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 25, the value is 5.02. This value is within the healthy range. No previous period data is available for comparison.
For Enterprise Value (Cr.), as of Mar 25, the value is 1,227.17. No previous period data is available for comparison.
For EV / Net Operating Revenue (X), as of Mar 25, the value is 4.81. This value exceeds the healthy maximum of 3. No previous period data is available for comparison.
For EV / EBITDA (X), as of Mar 25, the value is 43.53. This value exceeds the healthy maximum of 15. No previous period data is available for comparison.
For MarketCap / Net Operating Revenue (X), as of Mar 25, the value is 5.05. This value exceeds the healthy maximum of 3. No previous period data is available for comparison.
For Price / BV (X), as of Mar 25, the value is 4.96. This value exceeds the healthy maximum of 3. No previous period data is available for comparison.
For Price / Net Operating Revenue (X), as of Mar 25, the value is 5.05. This value exceeds the healthy maximum of 3. No previous period data is available for comparison.
For EarningsYield, as of Mar 25, the value is 0.01. This value is below the healthy minimum of 5. No previous period data is available for comparison.
Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.
×
Profitability Ratios (%)
Liquidity Ratios
Liquidity Ratios (%)
Interest Coverage Ratios (%)
Valuation Ratios
Fair Value
Fair Value of Cosmic CRF Ltd as of July 4, 2025 is: 1,588.52
Calculation basis:
Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.
As of July 4, 2025, Cosmic CRF Ltd is Undervalued by 8.14% compared to the current share price 1,469.00
Intrinsic Value of Cosmic CRF Ltd as of July 4, 2025 is: 3,519.99
Calculation basis:
Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.
This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.
As of July 4, 2025, Cosmic CRF Ltd is Undervalued by 139.62% compared to the current share price 1,469.00
Last 5 Year EPS CAGR: 121.59%
*Investments are subject to market risks
Strength and Weakness
Unable to fetch valid data for stock valuation.
Stock Analysis
Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Cosmic CRF Ltd:
Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
ROE%: 7.53% (Industry Average ROE: 6.17%)
ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
Stock P/E: 72.2 (Industry average Stock P/E: 72.2)
Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
Total Debt / Equity: 0.17
Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions. Stock Rating:
About the Company - Qualitative Analysis
Cosmic CRF Ltd. is a Public Limited Listed company incorporated on 21/12/2021 and has its registered office in the State of West Bengal, India. Company's Corporate Identification Number(CIN) is L27100WB2021PLC250447 and registration number is 250447. Currently company belongs to the Industry of Engineering - Heavy. Company's Total Operating Revenue is Rs. 301.64 Cr. and Equity Capital is Rs. 14.09 Cr. for the Year ended 31/03/2025.
FAQ: Stock data is invalid or not in the correct format.
Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Cosmic CRF Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
