Cosmic CRF Ltd - Stock Valuation and Financial Performance

BSE: 543928 | NSE: | Steel & Iron Products | Small Cap

Cosmic CRF Share Price

1,691.30 -50.40 -2.89%
as on 20-Dec'24 16:59

DeciZen - make an informed investing decision on Cosmic CRF

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Cosmic CRF stock performance -

mw4me loader
P/E Ratio (SA):
108.70
Market Cap:
1,386.5 Cr.
52-wk low:
371
52-wk high:
2,210

Is Cosmic CRF Ltd an attractive stock to invest in?

1. Is Cosmic CRF Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Cosmic CRF Ltd is a below average quality company.

2. Is Cosmic CRF Ltd undervalued or overvalued?

The key valuation ratios of Cosmic CRF Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Cosmic CRF Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Cosmic CRF Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Cosmic CRF:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Cosmic CRF Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'22Mar'23Mar'24TTM
ROCE % -1%35.7%16.6%-
Value Creation
Index
-1.11.60.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 0121253253
Sales YoY Gr.-NA108.6%-
Adj EPS -0.312.615.615.6
YoY Gr.-NA23.8%-
BVPS (₹) 9.722.3198.1198.1
Adj Net
Profit
-0.16.412.813
Cash Flow from Ops. 0.13.7-25-
Debt/CF from Ops. 95.68.6-0.6-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANANA108.6%
Adj EPS NANANA23.8%
BVPSNANANA786.8%
Share Price - - - 308.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'22Mar'23Mar'24TTM
Return on
Equity %
-1.451.211.37.9
Op. Profit
Mgn %
0108.9NAN
Net Profit
Mgn %
05.355
Debt to
Equity
0.81.90.1-
Working Cap
Days
064800
Cash Conv.
Cycle
07340

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to 7.90%

Sales growth has been subdued in last 3 years 0.00%

Net Profit has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at 0.00%

Latest Financials - Cosmic CRF Ltd.

Standalone Consolidated
TTM EPS (₹) 15.6 -
TTM Sales (₹ Cr.) 253 -
BVPS (₹.) 198.1 -
Reserves (₹ Cr.) 154 -
P/BV 8.54 -
PE 108.70 -
From the Market
52 Week Low / High (₹) 371.00 / 2210.00
All Time Low / High (₹) 181.00 / 2210.00
Market Cap (₹ Cr.) 1,387
Equity (₹ Cr.) 8.2
Face Value (₹) 10
Industry PE 22.2

Management X-Ray of Cosmic CRF:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Cosmic CRF

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'22Mar'23Mar'24
Sales0121253
Operating Expenses 0109231
Manufacturing Costs025
Material Costs0103217
Employee Cost 023
Other Costs 026
Operating Profit 01222
Operating Profit Margin (%) -10.0%8.9%
Other Income 000
Interest 033
Depreciation 014
Exceptional Items 000
Profit Before Tax 0916
Tax 023
Profit After Tax 0613
PAT Margin (%) -5.3%5.0%
Adjusted EPS (₹)-0.312.615.6
Dividend Payout Ratio (%)0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 916210
Share Capital 91013
Reserves 06197
Minority Interest000
Debt72710
Long Term Debt72710
Short Term Debt010
Trade Payables01927
Others Liabilities 066
Total Liabilities 1669253

Fixed Assets

Gross Block04287
Accumulated Depreciation014
Net Fixed Assets04183
CWIP 0022
Investments 000
Inventories02037
Trade Receivables0634
Cash Equivalents 0065
Others Assets15214
Total Assets 1669253

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'22Mar'23Mar'24
Cash Flow From Operating Activity 04-25
PBT 0916
Adjustment 037
Changes in Working Capital 0-7-45
Tax Paid 0-1-3
Cash Flow From Investing Activity -15-27-27
Capex 0-420
Net Investments 000
Others -1515-26
Cash Flow From Financing Activity 1623116
Net Proceeds from Shares 91136
Net Proceeds from Borrowing 720-16
Interest Paid 0-3-3
Dividend Paid 000
Others 05-1
Net Cash Flow 0064
PARTICULARSMar'22Mar'23Mar'24
Ratios
ROE (%)-3.0784.1814.68
ROCE (%)-1.0235.6516.59
Asset Turnover Ratio02.871.57
PAT to CFO Conversion(x)N/A0.67-1.92
Working Capital Days
Receivable Days01828
Inventory Days05940
Payable Days03439

Cosmic CRF Ltd Stock News

Cosmic CRF Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Cosmic CRF on 20-Dec-2024 16:59 is ₹1,691.3.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 20-Dec-2024 16:59 the market cap of Cosmic CRF stood at ₹1,386.5.
The latest P/E ratio of Cosmic CRF as of 20-Dec-2024 16:59 is 108.7.
The latest P/B ratio of Cosmic CRF as of 20-Dec-2024 16:59 is 8.54.
The 52-week high of Cosmic CRF is ₹2,210 and the 52-week low is ₹371.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Cosmic CRF is ₹253.5 ( Cr.) .

About Cosmic CRF Ltd

The company was incorporated on December 21, 2021 as ‘Cosmic CRF Limited’, a public limited company under the Companies Act, 2013, pursuant to a certificate of incorporation issued by the Deputy Registrar of Companies, Central Registration Centre. Subsequently, The company executed a business transfer agreement with Cosmic Ferro Alloys Limited on January 19, 2022, with a closing date of March 31, 2022, which was extended vide an Addendum to the Business Transfer Agreement dated August26, 2022 with a closing date of September 15, 2022 in order to purchase the CRF unit located at Ajabnagar, Molla  Simla,Singur, - 712 223, West Bengal, India including all its assets, employees, liens and  liabilities, on a going concern basis.

The company is a qualified and an RDSO approved supplier of cold rolled stainless sections to renowned wagon manufactures such as, Titagarh Wagons Limited, Hindusthan Engineering & Industries Limited, Melbrow Engineering Works Private Limited, Jindal Rail Infrastructure Limited, Allied Construction Engineers & Fabricators, etc. In addition to this, The company also supplies cold rolled stainless sections to direct orders of the railways through tender procurement. Pursuant to the Business Transfer Agreement dated January 19, 2022, read with the Addendum to the Business Transfer Agreement dated August 26, 2022 and September 9, 2022, The company acquired the CRF unit of Cosmic Ferro Alloys Limited. The purchase included a manufacturing unit in West Bengal together with plant, machineries, assets and liabilities. The unit manufactures a range of cold rolled stainless sections, such as fabricated items for railway, coach & wagons, cold rolled formed items for wagons and coaches, cold rolled formed items for infra companies and EPC projects and products for roadways and national highway.

The company manufactures products which are compliant with the stringent requirements prescribed by Research Design and Standards Organisation, which is an ISO 9001 research and development organization under the Ministry of Railways of the Government of India, which functions as a technical adviser and consultant to the Railway Board, the Zonal Railways, the Railway Production Units, RITES, RailTel and Ircon International in respect of design and standardization of railway equipment and problems related to railway construction, operations and maintenance. Its products are also compliant with the additional quality control standards prescribed by the customers. Further, the company’s business model provides customized solutions to its manufacturers and also manufacture innovate solution oriented products, such as its Research and Development division (R&D Division) created new products for proto type wagons, such as CRF Section for bogie covered fly cement wagon and bogie open high sided with air breaks axle load wagon to run faster and made specially to be used in the dedicated freight corridor. Its R&D Division is equipped with the necessary facilities to carry out all necessary trials to develop and devise products suitable to the different types of wagons manufactures by its customers or for catering to the infrastructure needs of its customers.

Business area of the company 

The company is engaged in manufacturing of Railway Components, Sheet Piles and Structures from its Cold Rolled Forming (CRF) Unit

Products of the company 

  • Fabricated items for railway, coach & wagons
  • Cold rolled formed items for wagons and coaches
  • Cold rolled formed items for infra companies and EPC Projects (Sheet pile) - Z Type
  • Products for Roadways and National Highway - High-mast, Crash barrier and C Purlins

History and milestone

  • 2021: Incorporation of the company.
  • 2022: The company executed a business transfer agreement with Cosmic Ferro Alloys Limited on January 19, 2022 in order to purchase its CRF unit located at Ajabnagar, Molla Simla, Singur, - 712 223, West Bengal, India including all its assets, employees, liens and liabilities, on a going concern basi


Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.