Cosmic Crf Peer Comparison

BSE: 543928

₹1,213.35

₹7.30 (0.61%)

As on 13-Oct-2026IST

Market cap

₹1,153 Cr

Revenue (TTM)

₹402 Cr

P/E Ratio

22.8

P/B Ratio

2.4

Div. Yield

0 %

Edit

	Cosmic Crf	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Market cap (₹ Cr)	1,153	72,049	30,621	18,108	11,611
Revenue (₹ Cr)	402	17,300	19,574	18,263	13,938
Net Profit (₹ Cr)	30.81	1,405.08	1,120.14	597.08	83.67
Net Margin (%)	7.67	8.05	5.67	3.25	0.60
RoE (%)	8.79	26.62	9.97	5.30	0.64
Price to Earnings	22.80	31.20	27.26	27.71	138.77
Price-To-Book	2.39	7.52	2.57	1.43	0.88

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Cosmic Crf	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Operating Revenue	401.63	13,977.54	15,158.63	20,828.89	8,503.05
Total Income	401.97	14,167.33	15,390.44	21,038.99	8,574.56
Total Expenditure	357.59	12,309.36	13,294.28	17,490.79	10,291.30
EBITDA	44.04	1,668.18	1,864.35	3,338.11	-1,788.25
Depreciation	6.69	351.07	711.17	602.06	953.04
EBIT	37.35	1,317.11	1,153.18	2,736.05	-2,741.29
Interest	6.19	319.65	143.92	623.45	651.94
Other Income	0.34	189.79	231.81	210.09	71.51
Exceptional Items	5.92	465.68	--	--	--
Profit before Tax	37.41	2,261.88	1,241.19	2,348.97	-3,321.72
Provision for Tax	6.59	359.60	331.93	890.92	-947.94
Profit after Tax	30.81	1,902.28	909.26	1,458.05	-2,373.78

Liabilities (₹ Cr)

	Cosmic Crf	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Shareholder's Funds	408.96	7,462.72	10,553.33	11,410.96	13,114.48
Minority Interest	7.33	266.03	724.75	-456.88	--
Non-Current Liabilities	6.31	1,150.35	1,358.64	2,727.91	3,853.94
Current Liabilities	130.99	6,667.66	5,235.11	6,983.29	9,900.65
Total Liabilities	553.59	15,546.76	17,871.83	20,665.28	28,467.07

Assets (₹ Cr)

	Cosmic Crf	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Non-Current Assets	163.62	6,764.22	11,711.14	10,559.87	21,018.20
Current Assets	389.96	8,776.94	6,160.69	10,105.41	5,850.87
Total Assets	553.59	15,546.76	17,871.83	20,665.28	28,467.07
Total Debt*	73.28	923.71	779.46	4,645.76	5,897.64
Net Current Assets	258.98	2,109.28	925.58	3,122.12	-4,049.78
Contingent Liabilities	10.56	251.44	559.52	4,235.84	3,602.51

Cashflow (₹ Cr)

	Cosmic Crf	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Cash From Operating Activities	-72.60	1,503.67	1,713.43	2,335.16	1,965.98
Cash Flow from Investing Activities	-65.15	180.22	-1,653.73	-898.80	-505.68
Cash from Financing Activities	247.96	-1,369.08	-35.99	-1,523.56	-1,459.91
Net Cash Inflow / Outflow	110.21	314.81	23.71	-87.20	0.39

Ratios

Profitability Ratios

	Cosmic Crf	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
ROCE (%)	9.88	32.45	12.84	18.73	-12.98
ROE (%)	8.79	29.21	8.97	13.62	-16.60
ROA (%)	5.57	13.81	5.53	7.05	-8.54
EBIT Margin (%)	11.05	13.29	13.83	17.04	-20.19
Net Margin (%)	7.67	13.43	5.91	6.93	-27.68
Cash Profit Margin (%)	9.34	16.08	10.69	9.89	-16.71

Growth Ratios

	Cosmic Crf	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Revenue Growth (%)	0.00	-19.39	14.88	-0.61	178.88
EBIT Growth (%)	--	3.00	21.24	1.69	-30.29
Net Profit Growth (%)	0.00	67.45	-11.64	-8.46	-52.13
EPS Growth (%)	0.00	71.40	-12.30	3.66	-52.14
Book Value Growth (%)	0.00	32.72	9.22	13.37	-15.33

Valuation Ratios

	Cosmic Crf	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Price / Earnings	45.45	11.94	26.17	9.94	0.00
Price / Book Value	3.77	3.07	2.25	1.52	0.74
Dividend Yield (%)	0.00	0.58	0.53	0.74	0.00
EV/EBITDA	27.60	12.09	11.68	5.96	-8.60
Market Cap (₹ Cr)	1,322.78	22,790.38	23,761.15	17,273.40	9,767.45

Solvency Ratios

	Cosmic Crf	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Debt to Equity	0.21	0.12	0.07	0.41	0.45
Short term debt to equity ratio	0.15	0.02	0.05	0.23	0.12
Current Ratio	2.98	1.32	1.18	1.45	0.59
Quick Ratio	2.40	0.68	0.61	0.74	0.28
Interest Coverage	7.04	8.08	9.62	4.77	-4.10

Operating Efficiency Ratios

	Cosmic Crf	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Debtors to sales (%)	25.82	12.66	5.23	17.11	2.32
Asset Turnover	0.73	1.02	0.92	1.01	0.31
Receivable days	94.26	46.48	18.06	61.63	5.03
Inventory Days	69.06	85.02	62.04	86.00	145.09
Payable days	64.49	55.04	88.17	51.19	177.59
Cash Conversion Cycle	98.83	76.45	-8.06	96.44	-27.47