Analyst Summary
Cosmic CRF Ltd operates in the Engineering - Heavy segment, NSE: COSMICCRF | BSE: 543928, current market price is ₹810.00, market cap is 746 Cr.. At a glance, stock P/E is 34.4, ROE is 6.22 %, ROCE is 8.96 %, book value is 439, dividend yield is 0.00 %. The latest intrinsic value estimate is ₹637.49, around 21.3% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹302 Cr versus the prior period change of 19.4%, while latest net profit is about ₹19 Cr with a prior-period change of 46.2%. The 52-week range shown on this page is 1,820/550, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisCosmic 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 L27100…
This summary is generated from the stock page data available for Cosmic CRF Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.
Investment Snapshot
Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.
Share Price and Basic Stock Data
Last Updated: May 5, 2026, 2:31 am
| PEG Ratio | 0.38 |
|---|
Competitors
| Stock Name ⇩ | Market Cap ⇩ | Current Price ⇩ | High / Low ⇩ | Stock P/E ⇩ | Book Value ⇩ | Dividend Yield ⇩ | ROCE ⇩ | ROE ⇩ | Face Value ⇩ |
|---|---|---|---|---|---|---|---|---|---|
| Cosmic CRF Ltd | 746 Cr. | 810 | 1,820/550 | 34.4 | 439 | 0.00 % | 8.96 % | 6.22 % | 10.0 |
| Integra Engineering India Ltd | 698 Cr. | 203 | 280/118 | 43.3 | 30.2 | 0.00 % | 24.4 % | 21.5 % | 1.00 |
| Kabra Extrusion Technik Ltd | 852 Cr. | 246 | 330/171 | 129 | 1.02 % | 7.90 % | 6.02 % | 5.00 | |
| Eimco Elecon (India) Ltd | 909 Cr. | 1,578 | 3,020/1,406 | 23.5 | 810 | 0.32 % | 11.3 % | 8.61 % | 10.0 |
| Gujarat Apollo Industries Ltd | 582 Cr. | 447 | 556/321 | 379 | 0.45 % | 1.31 % | 0.16 % | 10.0 | |
| Industry Average | 11,837.03 Cr | 1,377.38 | 43.43 | 296.27 | 0.32% | 15.49% | 12.92% | 8.88 |
Quarterly Result
| Metric | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|
| Sales | 13 | 109 | 123 | 130 | 159 | 143 | 161 |
| Expenses | 11 | 98 | 112 | 119 | 138 | 128 | 136 |
| Operating Profit | 1 | 11 | 12 | 11 | 20 | 15 | 25 |
| OPM % | 10% | 10% | 9% | 8% | 13% | 10% | 16% |
| Other Income | -0 | -0 | 0 | 0 | 0 | 0 | 3 |
| Interest | 0 | 2 | 2 | 1 | 2 | 4 | 4 |
| Depreciation | 0 | 1 | 2 | 2 | 2 | 2 | 3 |
| Profit before tax | 1 | 8 | 8 | 8 | 16 | 9 | 21 |
| Tax % | -0% | 29% | 12% | 25% | 24% | 29% | 27% |
| Net Profit | 1 | 6 | 7 | 6 | 12 | 6 | 15 |
| EPS in Rs | 1.57 | 11.00 | 9.81 | 7.26 | 15.06 | 6.91 | 16.67 |
Last Updated: March 3, 2026, 11:12 am
Profit & Loss - Annual Report
Last Updated: December 15, 2025, 3:55 am
| Metric | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|
| Sales | 0 | 121 | 253 | 302 | 304 |
| Expenses | 0 | 109 | 231 | 266 | 264 |
| Operating Profit | -0 | 12 | 22 | 35 | 40 |
| OPM % | 10% | 9% | 12% | 13% | |
| Other Income | 0 | 0 | 0 | 0 | 3 |
| Interest | 0 | 3 | 3 | 6 | 8 |
| Depreciation | 0 | 1 | 4 | 4 | 5 |
| Profit before tax | -0 | 9 | 16 | 25 | 30 |
| Tax % | -25% | 26% | 19% | 26% | |
| Net Profit | -0 | 6 | 13 | 19 | 22 |
| EPS in Rs | -0.30 | 12.57 | 15.55 | 20.35 | 23.58 |
| Dividend Payout % | 0% | 0% | 0% | 0% |
Growth
Last Updated: September 5, 2025, 3:01 pm
Balance Sheet
Last Updated: December 4, 2025, 2:41 am
| Month | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|
| Equity Capital | 4 | 5 | 8 | 9 | 9 |
| Reserves | -0 | 6 | 197 | 387 | 394 |
| Borrowings | 12 | 36 | 19 | 78 | 60 |
| Other Liabilities | 1 | 21 | 30 | 32 | 57 |
| Total Liabilities | 16 | 69 | 254 | 507 | 520 |
| Fixed Assets | 0 | 41 | 83 | 105 | 110 |
| CWIP | 0 | 0 | 22 | 0 | 23 |
| Investments | 0 | 0 | 0 | 20 | 26 |
| Other Assets | 16 | 27 | 149 | 381 | 361 |
| Total Assets | 16 | 69 | 254 | 507 | 520 |
Cash Flow
| Month | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
Free Cash Flow
| Month | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Free Cash Flow | -12.00 | -24.00 | 3.00 | -43.00 |
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.
Financial Efficiency Indicators
| Month | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Debtor Days | 18 | 49 | 94 | |
| Inventory Days | 69 | 62 | 96 | |
| Days Payable | 67 | 46 | 43 | |
| Cash Conversion Cycle | 20 | 64 | 147 | |
| Working Capital Days | 4 | 63 | 108 | |
| ROCE % | 36% | 14% | 9% |
This stock is not held by any mutual fund.
Key Financial Ratios
| Month | Mar 25 |
|---|---|
| FaceValue | 10.00 |
| Basic EPS (Rs.) | 37.32 |
| Diluted EPS (Rs.) | 37.23 |
| Cash EPS (Rs.) | 40.82 |
| Book Value[Excl.RevalReserv]/Share (Rs.) | 395.44 |
| Book Value[Incl.RevalReserv]/Share (Rs.) | 439.79 |
| Revenue From Operations / Share (Rs.) | 437.15 |
| PBDIT / Share (Rs.) | 48.30 |
| PBIT / Share (Rs.) | 41.02 |
| PBT / Share (Rs.) | 40.72 |
| Net Profit / Share (Rs.) | 33.54 |
| NP After MI And SOA / Share (Rs.) | 31.67 |
| PBDIT Margin (%) | 11.04 |
| PBIT Margin (%) | 9.38 |
| PBT Margin (%) | 9.31 |
| Net Profit Margin (%) | 7.67 |
| NP After MI And SOA Margin (%) | 7.24 |
| Return on Networth / Equity (%) | 8.00 |
| Return on Capital Employeed (%) | 8.91 |
| Return On Assets (%) | 5.25 |
| Long Term Debt / Equity (X) | 0.01 |
| Total Debt / Equity (X) | 0.20 |
| Current Ratio (X) | 2.98 |
| Quick Ratio (X) | 2.40 |
| Interest Coverage Ratio (X) | 7.16 |
| Interest Coverage Ratio (Post Tax) (X) | 5.02 |
| Enterprise Value (Cr.) | 1232.06 |
| EV / Net Operating Revenue (X) | 3.07 |
| EV / EBITDA (X) | 27.76 |
| MarketCap / Net Operating Revenue (X) | 3.29 |
| Price / BV (X) | 3.64 |
| Price / Net Operating Revenue (X) | 3.29 |
| EarningsYield | 0.02 |
About the Company - Qualitative Analysis
| INDUSTRY | ADDRESS | CONTACT |
|---|---|---|
| Engineering - Heavy | Cosmic Tower, 2nd Floor, Kolkata West Bengal 700029 | Contact not found |
| Management | |
|---|---|
| Name | Position Held |
| Mr. Aditya Vikram Birla | Managing Director |
| Ms. Purvi Birla | Whole Time Director |
| Mr. Pawan Kumar Tibrewalla | Non Executive Director |
| Mr. Binod Kumar Khaitan | Independent Director |
| Mr. Ashok Barnwal | Independent Director |
| Mrs. Venus Kedia | Independent Director |
FAQ
What is the intrinsic value of Cosmic CRF Ltd and is it undervalued?
As of 09 May 2026, Cosmic CRF Ltd's intrinsic value is ₹637.49, which is 21.30% lower than the current market price of ₹810.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (6.22 %), book value (₹439), dividend yield (0.00 %), and 5-year EPS CAGR.
What is the current share price and 52-week range of Cosmic CRF Ltd?
Cosmic CRF Ltd is trading at ₹810.00 as of 09 May 2026, with a FY2026-2027 high of ₹1,820 and low of ₹550. The stock is currently near its 52-week low. Market cap stands at ₹746 Cr..
How does Cosmic CRF Ltd's P/E ratio compare to its industry?
Cosmic CRF Ltd has a P/E ratio of 34.4, which is below the industry average of 43.43. This is broadly in line with or below the industry average.
Is Cosmic CRF Ltd financially healthy?
Key indicators for Cosmic CRF Ltd: ROCE of 8.96 % is on the lower side compared to the industry average of 15.49%; ROE of 6.22 % is below ideal levels (industry average: 12.92%). Dividend yield is 0.00 %.
Is Cosmic CRF Ltd profitable and how is the profit trend?
Cosmic CRF Ltd reported a net profit of ₹19 Cr in Mar 2025 on revenue of ₹302 Cr. Compared to ₹0 Cr in Mar 2022, the net profit shows an improving trend.
Does Cosmic CRF Ltd pay dividends?
Cosmic CRF Ltd has a dividend yield of 0.00 % at the current price of ₹810.00. The company is currently not paying meaningful dividends.
