Share Price and Basic Stock Data

Last Updated: November 29, 2024, 8:54 pm

Market Cap	1,168 Cr.
Current Price	1,425
High / Low	2,210/305
Stock P/E	63.8
Book Value	271
Dividend Yield	0.00 %
ROCE	14.0 %
ROE	11.8 %
Face Value	10.0
PEG Ratio	0.41

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for Cosmic CRF Ltd

Competitors of Cosmic CRF Ltd

Stock Name	Market Cap	Current Price	High / Low	Stock P/E	Book Value	Dividend Yield	ROCE	ROE	Face Value
Cosmic CRF Ltd	1,168 Cr.	1,425	2,210/305	63.8	271	0.00 %	14.0 %	11.8 %	10.0
Industry Average	1,168.00 Cr	1,425.00		63.80	271.00	0.00%	14.00%	11.80%	10.00

All Competitor Stocks of Cosmic CRF Ltd

Quarterly Result

Month	Sep 2022	Mar 2023	Sep 2023	Mar 2024	Sep 2024
Sales	13	109	123	130	159
Expenses	11	98	112	119	138
Operating Profit	1	11	12	11	20
OPM %	10%	10%	9%	8%	13%
Other Income	0	0	0	0	0
Interest	0	2	2	1	2
Depreciation	0	1	2	2	2
Profit before tax	1	8	8	8	16
Tax %	0%	29%	12%	25%	24%
Net Profit	1	6	7	6	12
EPS in Rs	1.57	11.00	9.81	7.26	15.06

Last Updated: November 6, 2024, 6:58 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: October 23, 2024, 2:47 pm

Month	Mar 2022	Mar 2023	Mar 2024
Sales	0	121	253
Expenses	0	109	231
Operating Profit	-0	12	22
OPM %		10%	9%
Other Income	0	0	0
Interest	0	3	3
Depreciation	0	1	4
Profit before tax	-0	9	16
Tax %	-25%	26%	19%
Net Profit	-0	6	13
EPS in Rs	-0.30	12.57	15.55
Dividend Payout %	0%	0%	0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2023-2024
YoY Net Profit Growth (%)	116.67%
Change in YoY Net Profit Growth (%)	0.00%

Cosmic CRF Ltd has shown a consistent positive trend in YoY Net Profit Growth (%) in the last 1 years from 2023-2024 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	24%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	48%

Stock Price CAGR
10 Years:	%
5 Years:	%
3 Years:	%
1 Year:	366%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	12%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 5:30 pm

Month	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	4	5	8	13
Reserves	-0	6	197	209
Borrowings	12	36	19	66
Other Liabilities	1	21	30	23
Total Liabilities	16	69	254	312
Fixed Assets	0	41	83	106
CWIP	0	0	22	0
Investments	0	0	0	11
Other Assets	16	27	149	196
Total Assets	16	69	254	312

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	0	4	-25
Cash from Investing Activity +	-15	-27	-27
Cash from Financing Activity +	16	23	116
Net Cash Flow	0	-0	64

Free Cash Flow

Month	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	-12.00	-24.00	3.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

Month	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 24	Mar 23	Mar 22
FaceValue	10.00	10.00	10.00
Basic EPS (Rs.)	19.35	13.50	-2.52
Diluted EPS (Rs.)	19.35	13.50	-2.52
Cash EPS (Rs.)	19.91	14.27	-0.29
Book Value[Excl.RevalReserv]/Share (Rs.)	198.11	22.34	9.70
Book Value[Incl.RevalReserv]/Share (Rs.)	250.24	22.34	9.70
Revenue From Operations / Share (Rs.)	309.19	238.21	0.00
PBDIT / Share (Rs.)	27.58	23.81	-0.39
PBIT / Share (Rs.)	23.22	22.11	-0.39
PBT / Share (Rs.)	19.16	17.02	-0.39
Net Profit / Share (Rs.)	15.56	12.57	-0.29
PBDIT Margin (%)	8.91	9.99	0.00
PBIT Margin (%)	7.51	9.28	0.00
PBT Margin (%)	6.19	7.14	0.00
Net Profit Margin (%)	5.03	5.27	0.00
Return on Networth / Equity (%)	7.85	56.27	-3.07
Return on Capital Employeed (%)	8.64	26.08	-1.02
Return On Assets (%)	5.02	9.32	-0.73
Long Term Debt / Equity (X)	0.06	2.34	1.75
Total Debt / Equity (X)	0.08	2.77	1.75
Asset Turnover Ratio (%)	1.57	2.87	0.00
Current Ratio (X)	4.21	1.07	1.25
Quick Ratio (X)	3.13	0.30	1.25
Inventory Turnover Ratio (X)	8.23	0.00	0.00
Interest Coverage Ratio (X)	6.78	4.67	0.00
Interest Coverage Ratio (Post Tax) (X)	4.82	3.47	0.00
Enterprise Value (Cr.)	683.17	0.00	0.00
EV / Net Operating Revenue (X)	2.70	0.00	0.00
EV / EBITDA (X)	30.22	0.00	0.00
MarketCap / Net Operating Revenue (X)	2.87	0.00	0.00
Price / BV (X)	4.48	0.00	0.00
Price / Net Operating Revenue (X)	2.87	0.00	0.00
EarningsYield	0.01	0.00	0.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Cosmic CRF Ltd as of November 30, 2024 is: 2,081.00

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 November 30, 2024, Cosmic CRF Ltd is Undervalued by 46.04% compared to the current share price 1,425.00

Intrinsic Value of Cosmic CRF Ltd as of November 30, 2024 is: 5,335.05

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 November 30, 2024, Cosmic CRF Ltd is Undervalued by 274.39% compared to the current share price 1,425.00

Last 5 Year EPS CAGR: 156.37%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock has a high average ROCE of 16.67%, which is a positive sign. The stock has a low average Working Capital Days of 29.33, which is a positive sign. The company has higher reserves (103.00 cr) compared to borrowings (33.25 cr), indicating strong financial stability. The company has shown consistent growth in sales (124.67 cr) and profit (8.33 cr) over the years.	The stock has a high average Cash Conversion Cycle of 28.00, which may not be favorable.

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:
1. Net Profit Margin: 5.03%
  - 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.
2. ROCE: 8.64% (Industry Average ROCE: 14%)
  - 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.
3. ROE%: 7.85% (Industry Average ROE: 11.8%)
  - ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
4. Interest Coverage Ratio (Post Tax): 4.82
  - 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.
5. Quick Ratio: 3.13
  - 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.
6. Stock P/E: 63.8 (Industry average Stock P/E: 63.8)
  - 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.
7. Total Debt / Equity: 0.08
  - 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

Engineering - Heavy

INDUSTRY	ADDRESS	CONTACT
Cosmic Tower, 2nd Floor, 19, Monohar Pukur Road, Kolkata West Bengal 700029	Mr.	Aditya%20Vikram%20Birla Managing%20Director

Management
Name	Position Held
Ms. Purvi Birla	Whole Time Director
Mr. Pawan Kumar Tibrewalla	Non Executive Director
Mr. Binod Kumar Khaitan	Independent Director
Mr. Ashok Barnwal	Independent Director

FAQ

What is the latest intrinsic value of Cosmic CRF Ltd?

The latest intrinsic value of Cosmic CRF Ltd as on 30 November 2024 is ₹2081.00, which is 46.04% higher than the current market price of ₹1,425.00. The stock has a market capitalization of 1,168 Cr. and recorded a high/low of ₹2,210/305 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹209 Cr and total liabilities of ₹312 Cr.

What is the Market Cap of Cosmic CRF Ltd?

The Market Cap of Cosmic CRF Ltd is 1,168 Cr..

What is the current Stock Price of Cosmic CRF Ltd as on 30 November 2024?

The current stock price of Cosmic CRF Ltd as on 30 November 2024 is 1,425.

What is the High / Low of Cosmic CRF Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of Cosmic CRF Ltd stocks is 2,210/305.

What is the Stock P/E of Cosmic CRF Ltd?

The Stock P/E of Cosmic CRF Ltd is 63.8.

What is the Book Value of Cosmic CRF Ltd?

The Book Value of Cosmic CRF Ltd is 271.

What is the Dividend Yield of Cosmic CRF Ltd?

The Dividend Yield of Cosmic CRF Ltd is 0.00 %.

What is the ROCE of Cosmic CRF Ltd?

The ROCE of Cosmic CRF Ltd is 14.0 %.

What is the ROE of Cosmic CRF Ltd?

The ROE of Cosmic CRF Ltd is 11.8 %.

What is the Face Value of Cosmic CRF Ltd?

The Face Value of Cosmic CRF Ltd is 10.0.