WEBSITE BSE:543928 NSE: COSMICCRF Inc. Year: 2021 Industry: Steel & Iron Products My Bucket: Add Stock
Last updated: 10:28
No Notes Added Yet
1. Business Overview
Cosmic CRF Ltd. (COSMICCRF) is an Indian company operating in the Steel & Iron Products sector. Based on its name ("CRF" likely stands for Cold Rolled Formed), the company primarily manufactures and supplies Cold Rolled Formed steel sections and related products. These specialized steel products are typically used in various end-user industries such as construction (pre-engineered buildings, roofing, purlins), infrastructure (solar module mounting structures, railways), automotive, and industrial applications. The core business model involves sourcing raw steel coils, processing them through cold rolling and forming techniques into specific shapes and dimensions, and selling these value-added products to industrial and project clients. The company generates revenue by selling its manufactured CRF steel products at a margin above its production and operational costs.
2. Key Segments / Revenue Mix
Specific detailed breakdowns of key segments or revenue contribution percentages are not publicly provided. However, given its name and industry, Cosmic CRF Ltd.'s primary business segment would be the manufacturing and sale of Cold Rolled Formed (CRF) steel profiles and sections. This segment may encompass various product lines tailored for different applications (e.g., structural components, framing systems, specialized profiles for solar, automotive, or industrial use).
3. Industry & Positioning
The Indian Steel & Iron Products industry is large, capital-intensive, and cyclical, closely tied to economic growth and infrastructure development. The broader steel sector includes integrated steel producers, secondary steel producers, and downstream processing companies like Cosmic CRF Ltd. Cosmic CRF Ltd. operates in the value-added segment of Cold Rolled Formed products, which is a niche within the larger steel industry. This segment is characterized by specialized manufacturing processes and caters to specific design and structural requirements. The company likely competes with other specialized CRF manufacturers, as well as divisions of larger diversified steel companies that also produce value-added products. Its positioning depends on its product range, quality, manufacturing efficiency, geographical reach, and ability to serve specific client needs.
4. Competitive Advantage (Moat)
In a commodity-linked industry like steel processing, durable competitive advantages can be challenging to establish. Potential moats for Cosmic CRF Ltd. could include:
Operational Efficiency & Scale: Optimized manufacturing processes and economies of scale within its specialized CRF niche, leading to cost advantages.
Product Specialization & Customization: Expertise in developing and producing customized CRF profiles for specific client requirements, offering solutions that general steel producers might not.
Strong Customer Relationships: Long-standing relationships and preferred supplier status with key industrial or project clients, built on trust, quality, and timely delivery.
Geographic Proximity/Distribution: Strategic location of manufacturing facilities or an efficient distribution network that reduces logistics costs and improves delivery times for regional clients.
Quality & Reliability: A reputation for consistent product quality and adherence to specifications, which is crucial for structural and industrial applications.
5. Growth Drivers
Key factors that can drive Cosmic CRF Ltd.'s growth over the next 3-5 years include:
Government Infrastructure Spending: Sustained government investment in infrastructure projects (roads, railways, airports, urban development) in India.
Construction Sector Growth: Expansion in both residential, commercial, and industrial construction, driving demand for structural steel and pre-engineered buildings.
Renewable Energy Projects: The increasing adoption of solar power in India, as solar module mounting structures frequently utilize CRF products.
"Make in India" Initiative: Government push for domestic manufacturing, leading to increased industrial capital expenditure and demand for steel components.
Urbanization and Industrialization: Continued urbanization and industrial growth in India, leading to demand for various construction materials and industrial components.
Product Diversification/New Applications: Ability to develop new CRF products or find new applications in emerging industries.
6. Risks
Key business risks for Cosmic CRF Ltd. include:
Raw Material Price Volatility: Fluctuations in the prices of hot-rolled coils (the primary raw material) can significantly impact profit margins if not efficiently passed on to customers.
Cyclical Industry Demand: The steel industry is highly cyclical, and a slowdown in the economy or specific end-user sectors (construction, automotive) can reduce demand.
Intense Competition: Competition from other domestic and potentially international CRF manufacturers, as well as larger diversified steel players.
Interest Rate Sensitivity: As a capital-intensive industry, rising interest rates can increase borrowing costs and impact project viability.
Regulatory & Environmental Compliance: Evolving environmental regulations and compliance costs can impact operations and profitability.
Supply Chain Disruptions: Issues with raw material availability or logistics can disrupt production and delivery schedules.
Client Concentration: Dependence on a few large customers could pose a risk if one of these clients reduces orders or faces financial difficulties.
7. Management & Ownership
As a publicly listed company on an Indian exchange (COSMICCRF), the company likely has a promoter group that founded and continues to hold a significant stake, influencing strategic direction. The management team would be responsible for day-to-day operations, manufacturing efficiency, and market strategy within the competitive steel processing sector. The ownership structure typically includes the promoter group, institutional investors, and retail shareholders, reflecting its status as a listed entity. The quality and experience of the management team are critical for navigating industry cycles and operational challenges.
8. Outlook
Cosmic CRF Ltd. operates in a sector poised to benefit from India's long-term growth trajectory, particularly driven by robust infrastructure development and an expanding manufacturing base. The company's performance is closely tied to the health of the Indian economy and specific end-user industries such as construction, solar, and automotive.
The bull case envisions the company successfully capitalizing on the government's strong focus on infrastructure and manufacturing, leading to sustained demand for its specialized CRF products. Operational efficiencies, strong customer relationships, and strategic product diversification could allow it to expand market share and maintain healthy margins.
Conversely, the bear case highlights the inherent cyclicality of the steel industry and its susceptibility to raw material price volatility. Intense competition, potential slowdowns in key end-user sectors, and the inability to pass on increased costs could pressure profitability. Execution risks in expansion plans or a failure to adapt to changing market demands also pose challenges.
Overall, Cosmic CRF Ltd.'s outlook is balanced, reflecting both the significant growth opportunities in India's industrial landscape and the inherent risks and competitive pressures within the steel processing sector. Its ability to maintain operational excellence, manage input costs effectively, and innovate in product offerings will be key determinants of its long-term success.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹784 Cr.
Stock P/E 25.5
P/B 2.2
Current Price ₹851.9
Book Value ₹ 384.1
Face Value 10
52W High ₹1820
Dividend Yield 0%
52W Low ₹ 550
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) |
|---|
| Net Sales |
| Other Income |
| Total Income |
| Total Expenditure |
| Operating Profit |
| Interest |
| Depreciation |
| Exceptional Income / Expenses |
| Profit Before Tax |
| Provision for Tax |
| Profit After Tax |
| Adjustments |
| Profit After Adjustments |
| Adjusted Earnings Per Share |
| #(Fig in Cr.) | Mar 2025 | TTM |
|---|---|---|
| Net Sales | 402 | |
| Other Income | 0 | |
| Total Income | 402 | |
| Total Expenditure | 358 | |
| Operating Profit | 44 | |
| Interest | 6 | |
| Depreciation | 7 | |
| Exceptional Income / Expenses | 6 | |
| Profit Before Tax | 37 | |
| Provision for Tax | 7 | |
| Profit After Tax | 31 | |
| Adjustments | -2 | |
| Profit After Adjustments | 29 | |
| Adjusted Earnings Per Share | 31.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 0% | 0% | 0% | 0% |
| Operating Profit CAGR | 0% | 0% | 0% | 0% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -39% | NA% | NA% | NA% |
| ROE Average | 9% | 9% | 9% | 9% |
| ROCE Average | 10% | 10% | 10% | 10% |
| #(Fig in Cr.) | Mar 2025 |
|---|---|
| Shareholder's Funds | 409 |
| Minority's Interest | 7 |
| Borrowings | 6 |
| Other Non-Current Liabilities | 0 |
| Total Current Liabilities | 131 |
| Total Liabilities | 554 |
| Fixed Assets | 130 |
| Other Non-Current Assets | 34 |
| Total Current Assets | 390 |
| Total Assets | 554 |
| #(Fig in Cr.) | Mar 2025 |
|---|---|
| Opening Cash & Cash Equivalents | 66 |
| Cash Flow from Operating Activities | -73 |
| Cash Flow from Investing Activities | -65 |
| Cash Flow from Financing Activities | 248 |
| Net Cash Inflow / Outflow | 110 |
| Closing Cash & Cash Equivalent | 176 |
| # | Mar 2025 |
|---|---|
| Earnings Per Share (Rs) | 31.68 |
| CEPS(Rs) | 40.82 |
| DPS(Rs) | 0 |
| Book NAV/Share(Rs) | 381.61 |
| Core EBITDA Margin(%) | 10.97 |
| EBIT Margin(%) | 10.86 |
| Pre Tax Margin(%) | 9.31 |
| PAT Margin (%) | 7.67 |
| Cash Profit Margin (%) | 9.34 |
| ROA(%) | 5.57 |
| ROE(%) | 8.79 |
| ROCE(%) | 9.88 |
| Receivable days | 94.26 |
| Inventory Days | 69.06 |
| Payable days | 64.49 |
| PER(x) | 45.45 |
| Price/Book(x) | 3.77 |
| Dividend Yield(%) | 0 |
| EV/Net Sales(x) | 3.05 |
| EV/Core EBITDA(x) | 27.6 |
| Net Sales Growth(%) | 0 |
| EBIT Growth(%) | 0 |
| PAT Growth(%) | 0 |
| EPS Growth(%) | 0 |
| Debt/Equity(x) | 0.21 |
| Current Ratio(x) | 2.98 |
| Quick Ratio(x) | 2.4 |
| Interest Cover(x) | 7.04 |
| Total Debt/Mcap(x) | 0.06 |
| # | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Promoter | 98.42 | 72.53 | 61.24 | 61.24 | 61.24 | 54.76 | 54.76 | 54.76 | 55.1 |
| FII | 0 | 0 | 0 | 0 | 0 | 0.09 | 0.09 | 0.2 | 0.09 |
| DII | 0 | 0 | 6.54 | 6.54 | 6.66 | 10.32 | 10.32 | 10.41 | 10.39 |
| Public | 1.58 | 27.47 | 32.21 | 32.21 | 32.1 | 34.83 | 34.83 | 34.63 | 34.41 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.51 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0.05 | 0.05 | 0.05 | 0.09 | 0.09 | 0.1 | 0.1 |
| Public | 0.01 | 0.19 | 0.26 | 0.26 | 0.26 | 0.32 | 0.32 | 0.32 | 0.32 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.51 | 0.69 | 0.82 | 0.82 | 0.82 | 0.92 | 0.92 | 0.92 | 0.92 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.