Nifty

:

23907.25

Sensex

:

79117.11

557.35 (2.39%)
1961.32 (2.54%)

Login

Nifty
Sensex

:
:

23907.25
79117.11

557.35 (2.39%)
1961.32 (2.54%)

RAW Edge Industrial Solutions Ltd.

Mining & Minerals

Rating :

N/A

BSE: 541634 | NSE: Not Listed

Watchlist

NSE BSE

38.93

22-Nov-2024

Open
High
Low
Previous Close

38.73
40.5
38.17
38.73

Volume
Traded Value (lacs)
52 Week High
52 Week Low

23382
926889
51.51
27.22

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

38.96
144.82
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

59.96
N/A
1.79

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

1.71
-2.91
0.17

EBITDA CAGR (%)

10 Years
5 Years
3 Years

4.91
-10.58
-1.63

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
1.16

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
1.88
1.94

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
18.24
19.93

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 12.76 10.85 17.60% 10.14 11.10 -8.65% 13.12 11.10 18.20% 9.90 11.32 -12.54%
Expenses 11.83 10.45 13.21% 9.42 10.72 -12.13% 11.40 10.27 11.00% 9.25 10.69 -13.47%
EBITDA 0.92 0.39 135.90% 0.72 0.38 89.47% 1.72 0.82 109.76% 0.66 0.63 4.76%
EBIDTM 7.24% 3.62% 7.11% 3.41% 13.10% 7.41% 6.64% 5.62%
Other Income 0.01 0.00 0 0.01 0.01 0.00% 0.00 -0.01 - 0.01 0.02 -50.00%
Interest 0.45 0.56 -19.64% 0.47 0.58 -18.97% 0.56 0.74 -24.32% 0.53 0.51 3.92%
Depreciation 0.45 0.42 7.14% 0.44 0.42 4.76% 0.42 0.42 0.00% 0.43 0.41 4.88%
PBT 0.03 -0.59 - -0.17 -0.61 - 0.74 -0.35 - -0.29 -0.27 -
Tax -0.02 0.15 - -0.04 -0.42 - 0.16 0.03 433.33% -0.06 -0.04 -
PAT 0.05 -0.74 - -0.13 -0.20 - 0.58 -0.38 - -0.23 -0.22 -
PATM 0.38% -6.82% -1.28% -1.78% 4.40% -3.43% -2.28% -1.95%
EPS 0.05 -0.73 - -0.13 -0.20 - 0.57 -0.38 - -0.22 -0.22 -

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 45.92 44.97 52.83 44.74 43.91 52.13 59.79 53.44 47.93 40.77 37.94 Net Sales Growth 3.49% -14.88% 18.08% 1.89% -15.77% -12.81% 11.88% 11.50% 17.56% 7.46% Cost Of Goods Sold 24.56 24.83 31.04 27.90 27.73 33.35 36.35 29.98 30.43 17.22 18.12 Gross Profit 21.36 20.14 21.78 16.84 16.18 18.78 23.44 23.46 17.50 23.55 19.83 GP Margin 46.51% 44.79% 41.23% 37.64% 36.85% 36.03% 39.20% 43.90% 36.51% 57.76% 52.27% Total Expenditure 41.90 41.82 48.94 41.32 40.33 46.62 54.56 49.44 45.41 38.56 35.99 Power & Fuel Cost - 1.02 0.95 0.68 0.63 0.68 0.42 0.40 0.34 0.43 0.36 % Of Sales - 2.27% 1.80% 1.52% 1.43% 1.30% 0.70% 0.75% 0.71% 1.05% 0.95% Employee Cost - 2.50 2.08 1.57 1.48 2.11 1.35 0.91 1.11 1.10 1.30 % Of Sales - 5.56% 3.94% 3.51% 3.37% 4.05% 2.26% 1.70% 2.32% 2.70% 3.43% Manufacturing Exp. - 9.68 10.83 8.93 8.28 7.57 14.33 16.38 12.45 17.58 14.61 % Of Sales - 21.53% 20.50% 19.96% 18.86% 14.52% 23.97% 30.65% 25.98% 43.12% 38.51% General & Admin Exp. - 3.70 3.63 1.80 1.01 1.49 1.58 0.94 0.88 2.11 1.42 % Of Sales - 8.23% 6.87% 4.02% 2.30% 2.86% 2.64% 1.76% 1.84% 5.18% 3.74% Selling & Distn. Exp. - 0.10 0.24 0.26 0.25 1.40 0.51 0.84 0.20 0.12 0.17 % Of Sales - 0.22% 0.45% 0.58% 0.57% 2.69% 0.85% 1.57% 0.42% 0.29% 0.45% Miscellaneous Exp. - 0.00 0.16 0.19 0.95 0.02 0.02 0.00 0.00 0.00 0.17 % Of Sales - 0% 0.30% 0.42% 2.16% 0.04% 0.03% 0% 0% 0% 0% EBITDA 4.02 3.15 3.89 3.42 3.58 5.51 5.23 4.00 2.52 2.21 1.95 EBITDA Margin 8.75% 7.00% 7.36% 7.64% 8.15% 10.57% 8.75% 7.49% 5.26% 5.42% 5.14% Other Income 0.03 0.03 0.01 0.00 0.00 0.32 0.18 0.59 0.68 0.57 0.33 Interest 2.01 2.23 2.29 2.27 2.08 2.24 1.34 1.27 1.34 1.04 0.83 Depreciation 1.74 1.70 1.59 1.90 2.21 2.13 0.93 0.93 0.91 0.85 0.77 PBT 0.31 -0.75 0.02 -0.74 -0.72 1.47 3.13 2.39 0.95 0.89 0.68 Tax 0.04 -0.17 0.00 -0.18 -0.22 0.51 0.89 0.66 0.32 0.30 0.23 Tax Rate 12.90% 22.67% 0.00% 24.32% 30.56% 34.69% 28.43% 27.62% 33.68% 33.71% 33.82% PAT 0.27 -0.59 0.02 -0.57 -0.50 0.96 2.25 1.74 0.63 0.58 0.45 PAT before Minority Interest 0.27 -0.59 0.02 -0.57 -0.50 0.96 2.25 1.74 0.63 0.58 0.45 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 0.59% -1.31% 0.04% -1.27% -1.14% 1.84% 3.76% 3.26% 1.31% 1.42% 1.19% PAT Growth 117.53% - - - - -57.33% 29.31% 176.19% 8.62% 28.89% EPS 0.27 -0.58 0.02 -0.56 -0.50 0.95 2.23 1.72 0.62 0.57 0.45

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 21.89 22.47 22.42 22.93 23.37 22.37 8.01 6.28 5.61 4.52 Share Capital 10.06 10.06 10.06 8.38 8.38 8.38 6.70 0.84 0.84 0.75 Total Reserves 11.83 12.41 12.37 14.55 14.99 13.98 1.31 5.44 4.77 3.77 Non-Current Liabilities 14.44 14.13 11.09 14.00 10.63 5.56 3.45 4.54 4.40 1.38 Secured Loans 4.80 5.10 8.15 10.75 7.74 4.02 0.12 0.19 0.57 0.95 Unsecured Loans 9.51 8.78 2.72 2.39 2.22 1.41 2.98 3.96 3.42 0.00 Long Term Provisions 0.15 0.11 0.08 0.11 0.13 0.09 0.08 0.00 0.05 0.03 Current Liabilities 17.62 18.43 29.45 23.76 25.27 31.39 17.52 16.37 13.04 8.98 Trade Payables 8.46 8.93 15.73 12.39 12.21 18.65 6.99 7.75 4.74 3.31 Other Current Liabilities 1.56 2.21 2.99 1.17 1.47 1.77 0.35 0.57 0.52 0.50 Short Term Borrowings 7.40 7.10 10.54 10.20 11.59 9.85 9.39 7.77 7.34 4.90 Short Term Provisions 0.20 0.19 0.19 0.00 0.01 1.11 0.78 0.28 0.45 0.27 Total Liabilities 53.95 55.03 62.96 60.69 59.27 59.32 28.98 27.19 23.05 14.88 Net Block 24.56 25.69 25.45 27.51 29.55 5.06 5.28 5.97 5.71 5.63 Gross Block 38.89 38.31 36.49 36.93 36.55 10.02 9.31 9.08 7.91 6.98 Accumulated Depreciation 14.32 12.63 11.03 9.41 7.00 4.96 4.03 3.10 2.20 1.35 Non Current Assets 25.65 27.49 27.58 28.67 30.72 29.40 6.28 8.51 8.14 5.94 Capital Work in Progress 0.00 0.03 0.00 0.00 0.00 21.40 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 1.08 1.78 2.13 1.16 1.17 2.93 1.00 2.54 2.44 0.31 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 28.31 27.53 35.38 32.02 28.56 29.91 22.71 18.68 14.91 8.95 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 13.83 13.11 5.45 5.23 4.44 0.31 0.35 0.26 0.11 0.57 Sundry Debtors 10.08 11.60 27.01 22.79 19.92 26.06 21.53 17.50 13.57 7.19 Cash & Bank 0.08 0.03 0.04 0.94 0.85 1.07 0.01 0.01 0.04 0.04 Other Current Assets 4.32 0.04 0.03 3.03 3.35 2.47 0.82 0.91 1.19 1.14 Short Term Loans & Adv. 4.29 2.75 2.86 0.03 0.01 0.02 0.27 0.27 0.63 0.66 Net Current Assets 10.69 9.10 5.93 8.25 3.29 -1.47 5.19 2.31 1.87 -0.03 Total Assets 53.96 55.02 62.96 60.69 59.28 59.31 28.99 27.19 23.05 14.89

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 2.64 5.11 1.79 0.62 0.52 11.73 0.05 1.36 -1.80 3.63 PBT -0.75 0.02 -0.74 -0.72 1.47 3.13 2.39 0.95 0.89 0.68 Adjustment 3.89 3.77 4.35 4.51 3.96 1.98 1.92 1.17 1.68 1.55 Changes in Working Capital -0.50 1.32 -1.81 -3.18 -4.90 7.73 -3.48 -0.47 -4.01 1.63 Cash after chg. in Working capital 2.64 5.11 1.79 0.62 0.53 12.84 0.83 1.65 -1.44 3.86 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 0.00 -0.01 -1.11 -0.78 -0.29 -0.35 -0.23 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -0.55 -1.85 -0.03 0.17 -5.22 -22.11 -0.23 -1.17 -0.93 -1.08 Net Fixed Assets -0.55 -1.85 0.44 -0.38 -5.13 -22.11 -0.23 -1.17 -0.93 -1.06 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.00 0.00 -0.47 0.55 -0.09 0.00 0.00 0.00 0.00 -0.02 Cash from Financing Activity -2.03 -3.28 -2.67 -0.69 4.48 11.45 0.18 -0.20 2.73 -2.60 Net Cash Inflow / Outflow 0.05 -0.01 -0.90 0.09 -0.22 1.06 -0.01 -0.02 0.00 -0.05 Opening Cash & Equivalents 0.03 0.04 0.94 0.85 1.07 0.01 0.01 0.04 0.04 0.08 Closing Cash & Equivalent 0.08 0.03 0.04 0.94 0.85 1.07 0.01 0.01 0.04 0.04

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 21.76 22.34 22.29 22.80 23.23 22.24 9.96 62.44 55.83 50.05 ROA -1.07% 0.04% -0.91% -0.83% 1.62% 5.09% 6.18% 2.51% 3.06% 3.12% ROE -2.64% 0.10% -2.49% -2.16% 4.21% 14.80% 24.30% 10.62% 11.46% 10.39% ROCE 3.26% 5.01% 3.25% 2.93% 8.71% 14.96% 18.65% 12.77% 13.69% 13.50% Fixed Asset Turnover 1.17 1.43 1.22 1.20 2.24 6.19 5.81 5.64 5.48 5.88 Receivable days 87.32 131.40 203.16 177.48 160.96 145.27 133.27 118.28 92.95 65.95 Inventory Days 108.48 63.14 43.56 40.21 16.65 2.02 2.09 1.42 3.06 4.14 Payable days 127.85 144.94 183.99 161.87 168.86 86.09 54.34 50.04 39.58 23.30 Cash Conversion Cycle 67.95 49.60 62.73 55.82 8.75 61.20 81.02 69.66 56.43 46.80 Total Debt/Equity 1.06 1.03 1.08 1.06 0.97 0.75 1.59 1.96 2.09 1.38 Interest Cover 0.66 1.01 0.67 0.66 1.65 3.33 2.88 1.71 1.85 1.82

Top Investors:

punitkumar vijaykumar agarwal

appu financial services ltd

alpha plastomers private limited

translands infrastructure developers pvt ltd

dealmoney commodities private limited

gretex corporate services limited

Annual Reports:

News Update:

RAW Edge Industrial - Quarterly Results
28th Oct 2024, 16:59 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback