Cosmic Crf Peer Comparison

BSE: 543928

₹960.35

₹4.90 (0.51%)

As on 04-Nov-2026IST

Market cap

₹903 Cr

Revenue (TTM)

₹717 Cr

P/E Ratio

17.9

P/B Ratio

1.9

Div. Yield

0 %

Edit

	Cosmic Crf	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Market cap (₹ Cr)	903	62,091	34,898	16,224	11,538
Revenue (₹ Cr)	717	17,570	21,077	18,501	13,938
Net Profit (₹ Cr)	50.56	1,510.67	1,370.78	506.65	83.67
Net Margin (%)	7.00	8.51	6.45	2.72	0.60
RoE (%)	12.29	23.94	11.35	4.45	0.64
Price to Earnings	17.85	26.22	25.76	29.57	137.90
Price-To-Book	1.87	5.84	2.83	1.28	0.87

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Cosmic Crf	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Operating Revenue	716.60	16,770.14	18,552.21	17,895.17	13,641.81
Total Income	722.78	16,938.83	18,755.82	18,039.85	13,727.81
Total Expenditure	638.16	14,567.94	16,219.17	15,733.43	12,123.61
EBITDA	78.44	2,202.20	2,333.04	2,161.73	1,518.20
Depreciation	10.60	354.55	882.15	630.49	1,041.78
EBIT	67.84	1,847.65	1,450.89	1,531.24	476.42
Interest	12.23	212.17	192.23	619.56	486.64
Other Income	6.18	168.69	203.61	144.69	86.00
Exceptional Items	--	--	--	--	--
Profit before Tax	61.80	2,146.51	1,462.37	1,075.71	75.78
Provision for Tax	11.23	526.02	402.20	150.38	17.06
Profit after Tax	50.56	1,620.49	1,060.17	925.33	58.72

Liabilities (₹ Cr)

	Cosmic Crf	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Shareholder's Funds	446.22	9,155.56	11,522.81	12,574.24	13,173.20
Minority Interest	19.58	250.30	834.37	-291.53	--
Non-Current Liabilities	49.52	2,644.17	1,272.53	3,101.53	1,287.88
Current Liabilities	297.19	8,647.35	8,039.01	6,187.67	12,195.26
Total Liabilities	812.51	20,697.38	21,668.72	21,571.92	28,237.28

Assets (₹ Cr)

	Cosmic Crf	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Non-Current Assets	306.42	9,297.29	13,653.44	11,599.36	20,197.34
Current Assets	506.08	11,399.95	8,015.28	9,972.56	6,459.00
Total Assets	812.51	20,697.38	21,668.72	21,571.92	28,237.28
Total Debt*	119.51	2,162.54	981.32	4,040.05	4,601.94
Net Current Assets	208.90	2,752.60	-23.73	3,784.89	-5,736.26
Contingent Liabilities	10.55	268.01	723.38	3,314.98	3,823.17

Cashflow (₹ Cr)

	Cosmic Crf	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Cash From Operating Activities	23.76	3,204.28	2,023.56	1,771.39	1,795.50
Cash Flow from Investing Activities	-144.88	-3,722.80	-1,939.26	-955.39	108.72
Cash from Financing Activities	53.38	875.09	-50.31	-1,073.28	-1,902.39
Net Cash Inflow / Outflow	-67.74	356.57	33.99	-257.28	1.83

Ratios

Profitability Ratios

	Cosmic Crf	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
ROCE (%)	14.18	23.94	13.88	10.38	3.06
ROE (%)	12.29	19.55	9.58	7.74	0.45
ROA (%)	7.40	8.94	5.36	4.38	0.22
EBIT Margin (%)	11.81	14.14	13.67	12.89	11.76
Net Margin (%)	7.00	9.57	5.65	5.13	0.43
Cash Profit Margin (%)	8.54	11.75	10.47	8.69	8.07

Growth Ratios

	Cosmic Crf	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Revenue Growth (%)	78.42	19.98	22.39	-14.08	60.43
EBIT Growth (%)	89.34	27.61	21.01	-35.00	193.44
Net Profit Growth (%)	74.20	-14.81	16.60	-36.54	102.47
EPS Growth (%)	73.85	-15.93	17.83	-44.01	102.47
Book Value Growth (%)	11.66	23.21	9.12	10.30	0.45

Valuation Ratios

	Cosmic Crf	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Price / Earnings	10.23	13.30	20.02	12.04	165.62
Price / Book Value	1.19	2.35	1.86	0.93	0.74
Dividend Yield (%)	0.00	0.61	0.58	1.09	0.00
EV/EBITDA	6.22	8.71	8.79	6.60	8.43
Market Cap (₹ Cr)	517.39	21,460.75	21,422.24	11,719.54	9,726.61

Solvency Ratios

	Cosmic Crf	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Debt to Equity	0.28	0.24	0.09	0.32	0.35
Short term debt to equity ratio	0.18	0.06	0.07	0.20	0.10
Current Ratio	1.70	1.32	1.00	1.61	0.53
Quick Ratio	1.34	0.78	0.44	0.76	0.21
Interest Coverage	6.06	11.12	8.61	2.74	1.16

Operating Efficiency Ratios

	Cosmic Crf	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Debtors to sales (%)	28.65	10.25	4.88	17.29	1.31
Asset Turnover	1.05	0.93	0.94	0.85	0.51
Receivable days	78.70	37.88	16.69	67.89	5.04
Inventory Days	46.82	96.29	73.65	103.90	93.03
Payable days	68.00	68.58	106.37	61.16	223.20
Cash Conversion Cycle	57.52	65.59	-16.02	110.63	-125.13