RAW Eedge Industrial Solutions Live BSE/NSE | RAW Eedge Industrial Solutions Fundamenta data | RAW Eedge Industrial Solutions Balance sheet | RAW Eedge Industrial Solutions Quarterly Results | RAW Eedge Industrial Solutions Profit & Loss | RAW Eedge Industrial Solutions Financial Ratios

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

41.91
43.57
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

57.63
N/A
1.87

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

10 Years
5 Years
3 Years

EBITDA CAGR (%)

10 Years
5 Years
3 Years

PAT CAGR (%)

10 Years
5 Years
3 Years

P:E (Median)

8 Years
5 Years
3 Years

P:BV (Average)

8 Years
5 Years
3 Years

EV:EBITDA (Average)

8 Years
5 Years
3 Years

Quarterly Results

Standalone Figures in Rs. Crores

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales - 59.79 53.44 47.93 40.77 37.94 33.43 66.58 Net Sales Growth - 11.88% 11.50% 17.56% 7.46% 13.49% -49.79% Cost Of Goods Sold - 36.35 29.98 30.43 17.22 18.12 16.57 50.48 Gross Profit - 23.44 23.46 17.50 23.55 19.83 16.86 16.11 GP Margin - 39.20% 43.90% 36.51% 57.76% 52.27% 50.43% 24.20% Total Expenditure - 54.56 49.44 45.41 38.56 35.99 31.48 64.65 Power & Fuel Cost - 0.42 0.40 0.34 0.43 0.36 0.17 0.16 % Of Sales - 0.70% 0.75% 0.71% 1.05% 0.95% 0.51% 0.24% Employee Cost - 1.35 0.91 1.11 1.10 1.30 1.49 0.94 % Of Sales - 2.26% 1.70% 2.32% 2.70% 3.43% 4.46% 1.41% Manufacturing Exp. - 14.33 16.38 12.45 17.58 14.61 11.71 12.07 % Of Sales - 23.97% 30.65% 25.98% 43.12% 38.51% 35.03% 18.13% General & Admin Exp. - 1.58 0.94 0.88 2.11 1.42 1.10 0.61 % Of Sales - 2.64% 1.76% 1.84% 5.18% 3.74% 3.29% 0.92% Selling & Distn. Exp. - 0.51 0.84 0.20 0.12 0.17 0.45 0.38 % Of Sales - 0.85% 1.57% 0.42% 0.29% 0.45% 1.35% 0.57% Miscellaneous Exp. - 0.02 0.00 0.00 0.00 0.00 0.00 0.03 % Of Sales - 0.03% 0% 0% 0% 0% 0% 0.05% EBITDA - 5.23 4.00 2.52 2.21 1.95 1.95 1.93 EBITDA Margin - 8.75% 7.49% 5.26% 5.42% 5.14% 5.83% 2.90% Other Income - 0.18 0.59 0.68 0.57 0.33 0.07 0.07 Interest - 1.34 1.27 1.34 1.04 0.83 0.59 0.63 Depreciation - 0.93 0.93 0.91 0.85 0.77 0.31 0.13 PBT - 3.13 2.39 0.95 0.89 0.68 1.11 1.24 Tax - 0.89 0.66 0.32 0.30 0.23 0.41 0.43 Tax Rate - 28.43% 27.62% 33.68% 33.71% 33.82% 36.94% 34.68% PAT - 2.25 1.74 0.63 0.58 0.45 0.70 0.82 PAT before Minority Interest - 2.25 1.74 0.63 0.58 0.45 0.70 0.82 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 3.76% 3.26% 1.31% 1.42% 1.19% 2.09% 1.23% PAT Growth - 29.31% 176.19% 8.62% 28.89% -35.71% -14.63% Unadjusted EPS - 2.68 2.07 0.75 0.69 0.54 0.83 0.98

Description

TTM

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Net Sales

59.79

53.44

47.93

40.77

37.94

33.43

66.58

Net Sales Growth

11.88%

11.50%

17.56%

7.46%

13.49%

-49.79%

Cost Of Goods Sold

36.35

29.98

30.43

17.22

18.12

16.57

50.48

Gross Profit

23.44

23.46

17.50

23.55

19.83

16.86

16.11

GP Margin

39.20%

43.90%

36.51%

57.76%

52.27%

50.43%

24.20%

Total Expenditure

54.56

49.44

45.41

38.56

35.99

31.48

64.65

Power & Fuel Cost

0.42

0.40

0.34

0.43

0.36

0.17

0.16

% Of Sales

0.70%

0.75%

0.71%

1.05%

0.95%

0.51%

0.24%

Employee Cost

1.35

0.91

1.11

1.10

1.30

1.49

0.94

% Of Sales

2.26%

1.70%

2.32%

2.70%

3.43%

4.46%

1.41%

Manufacturing Exp.

14.33

16.38

12.45

17.58

14.61

11.71

12.07

% Of Sales

23.97%

30.65%

25.98%

43.12%

38.51%

35.03%

18.13%

General & Admin Exp.

1.58

0.94

0.88

2.11

1.42

1.10

0.61

% Of Sales

2.64%

1.76%

1.84%

5.18%

3.74%

3.29%

0.92%

Selling & Distn. Exp.

0.51

0.84

0.20

0.12

0.17

0.45

0.38

% Of Sales

0.85%

1.57%

0.42%

0.29%

0.45%

1.35%

0.57%

Miscellaneous Exp.

0.02

0.00

0.03

% Of Sales

0.03%

0.05%

EBITDA

5.23

4.00

2.52

2.21

1.95

1.93

EBITDA Margin

8.75%

7.49%

5.26%

5.42%

5.14%

5.83%

2.90%

Other Income

0.18

0.59

0.68

0.57

0.33

0.07

Interest

1.34

1.27

1.34

1.04

0.83

0.59

0.63

Depreciation

0.93

0.91

0.85

0.77

0.31

0.13

PBT

3.13

2.39

0.95

0.89

0.68

1.11

1.24

Tax

0.89

0.66

0.32

0.30

0.23

0.41

0.43

Tax Rate

28.43%

27.62%

33.68%

33.71%

33.82%

36.94%

34.68%

PAT

2.25

1.74

0.63

0.58

0.45

0.70

0.82

PAT before Minority Interest

2.25

1.74

0.63

0.58

0.45

0.70

0.82

Minority Interest

0.00

PAT Margin

3.76%

3.26%

1.31%

1.42%

1.19%

2.09%

1.23%

PAT Growth

29.31%

176.19%

8.62%

28.89%

-35.71%

-14.63%

Unadjusted EPS

2.68

2.07

0.75

0.69

0.54

0.83

0.98

Results Balance Sheet

Standalone Figures in Rs. Crores

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 22.37 8.01 6.28 5.61 4.52 4.09 2.77 Share Capital 8.38 6.70 0.84 0.84 0.75 0.75 0.62 Total Reserves 13.98 1.31 5.44 4.77 3.77 3.34 2.16 Non-Current Liabilities 5.56 3.45 4.54 4.40 1.38 3.18 0.13 Secured Loans 4.02 0.12 0.19 0.57 0.95 1.33 0.01 Unsecured Loans 1.41 2.98 3.96 3.42 0.00 1.44 0.08 Long Term Provisions 0.09 0.08 0.00 0.05 0.03 0.01 0.01 Current Liabilities 31.39 17.52 16.37 13.04 8.98 6.50 4.84 Trade Payables 18.65 6.99 7.75 4.74 3.31 1.25 0.97 Other Current Liabilities 1.77 0.35 0.57 0.52 0.50 0.49 0.95 Short Term Borrowings 9.85 9.39 7.77 7.34 4.90 4.38 2.42 Short Term Provisions 1.11 0.78 0.28 0.45 0.27 0.37 0.50 Total Liabilities 59.32 28.98 27.19 23.05 14.88 13.77 7.74 Net Block 5.06 5.28 5.97 5.71 5.63 5.34 0.85 Gross Block 10.02 9.31 9.08 7.91 6.98 5.92 1.13 Accumulated Depreciation 4.96 4.03 3.10 2.20 1.35 0.58 0.28 Non Current Assets 29.40 6.28 8.51 8.14 5.94 5.65 0.90 Capital Work in Progress 21.40 0.00 0.00 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 Long Term Loans & Adv. 2.93 1.00 2.54 2.44 0.31 0.31 0.05 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 29.91 22.71 18.68 14.91 8.95 8.13 6.84 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.31 0.35 0.26 0.11 0.57 0.29 0.17 Sundry Debtors 26.06 21.53 17.50 13.57 7.19 6.52 5.85 Cash & Bank 1.07 0.01 0.01 0.04 0.04 0.08 0.03 Other Current Assets 2.47 0.55 0.64 0.56 1.14 1.23 0.79 Short Term Loans & Adv. 0.02 0.27 0.27 0.63 0.66 0.87 0.39 Net Current Assets -1.47 5.19 2.31 1.87 -0.03 1.62 2.00 Total Assets 59.31 28.99 27.19 23.05 14.89 13.78 7.74

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Shareholder's Funds

22.37

8.01

6.28

5.61

4.52

4.09

2.77

Share Capital

8.38

6.70

0.84

0.75

0.62

Total Reserves

13.98

1.31

5.44

4.77

3.77

3.34

2.16

Non-Current Liabilities

5.56

3.45

4.54

4.40

1.38

3.18

0.13

Secured Loans

4.02

0.12

0.19

0.57

0.95

1.33

0.01

Unsecured Loans

1.41

2.98

3.96

3.42

0.00

1.44

0.08

Long Term Provisions

0.09

0.08

0.00

0.05

0.03

0.01

Current Liabilities

31.39

17.52

16.37

13.04

8.98

6.50

4.84

Trade Payables

18.65

6.99

7.75

4.74

3.31

1.25

0.97

Other Current Liabilities

1.77

0.35

0.57

0.52

0.50

0.49

0.95

Short Term Borrowings

9.85

9.39

7.77

7.34

4.90

4.38

2.42

Short Term Provisions

1.11

0.78

0.28

0.45

0.27

0.37

0.50

Total Liabilities

59.32

28.98

27.19

23.05

14.88

13.77

7.74

Net Block

5.06

5.28

5.97

5.71

5.63

5.34

0.85

Gross Block

10.02

9.31

9.08

7.91

6.98

5.92

1.13

Accumulated Depreciation

4.96

4.03

3.10

2.20

1.35

0.58

0.28

Non Current Assets

29.40

6.28

8.51

8.14

5.94

5.65

0.90

Capital Work in Progress

21.40

0.00

Non Current Investment

0.00

Long Term Loans & Adv.

2.93

1.00

2.54

2.44

0.31

0.05

Other Non Current Assets

0.00

Current Assets

29.91

22.71

18.68

14.91

8.95

8.13

6.84

Current Investments

0.00

Inventories

0.31

0.35

0.26

0.11

0.57

0.29

0.17

Sundry Debtors

26.06

21.53

17.50

13.57

7.19

6.52

5.85

Cash & Bank

1.07

0.01

0.04

0.08

0.03

Other Current Assets

2.47

0.55

0.64

0.56

1.14

1.23

0.79

Short Term Loans & Adv.

0.02

0.27

0.63

0.66

0.87

0.39

Net Current Assets

-1.47

5.19

2.31

1.87

-0.03

1.62

2.00

Total Assets

59.31

28.99

27.19

23.05

14.89

13.78

7.74

Cash Flow

Standalone Figures in Rs. Crores

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 11.73 0.05 1.36 -1.80 3.63 2.09 0.99 PBT 3.13 2.39 0.95 0.89 0.68 1.11 1.24 Adjustment 1.98 1.92 1.17 1.68 1.55 0.84 0.70 Changes in Working Capital 7.73 -3.48 -0.47 -4.01 1.63 0.39 -0.52 Cash after chg. in Working capital 12.84 0.83 1.65 -1.44 3.86 2.34 1.43 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.11 -0.78 -0.29 -0.35 -0.23 -0.25 -0.43 Other Direct Exp. Paid 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 Cash From Investing Activity -22.11 -0.23 -1.17 -0.93 -1.08 -4.80 -0.12 Net Fixed Assets -22.11 -0.23 -1.17 -0.93 -1.06 -4.79 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.00 0.00 0.00 0.00 -0.02 -0.01 Cash from Financing Activity 11.45 0.18 -0.20 2.73 -2.60 2.77 -0.97 Net Cash Inflow / Outflow 1.06 -0.01 -0.02 0.00 -0.05 0.05 -0.09 Opening Cash & Equivalents 0.01 0.01 0.04 0.04 0.08 0.03 0.12 Closing Cash & Equivalent 1.07 0.01 0.01 0.04 0.04 0.08 0.03

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Cash From Operating Activity

11.73

0.05

1.36

-1.80

3.63

2.09

0.99

PBT

3.13

2.39

0.95

0.89

0.68

1.11

1.24

Adjustment

1.98

1.92

1.17

1.68

1.55

0.84

0.70

Changes in Working Capital

7.73

-3.48

-0.47

-4.01

1.63

0.39

-0.52

Cash after chg. in Working capital

12.84

0.83

1.65

-1.44

3.86

2.34

1.43

Interest Paid

0.00

Tax Paid

-1.11

-0.78

-0.29

-0.35

-0.23

-0.25

-0.43

Other Direct Exp. Paid

0.00

Extra & Other Items

0.00

Cash From Investing Activity

-22.11

-0.23

-1.17

-0.93

-1.08

-4.80

-0.12

Net Fixed Assets

-22.11

-0.23

-1.17

-0.93

-1.06

-4.79

Net Investments

0.00

Others

0.00

-0.02

-0.01

Cash from Financing Activity

11.45

0.18

-0.20

2.73

-2.60

2.77

-0.97

Net Cash Inflow / Outflow

1.06

-0.01

-0.02

0.00

-0.05

0.05

-0.09

Opening Cash & Equivalents

0.01

0.04

0.08

0.03

0.12

Closing Cash & Equivalent

1.07

0.01

0.04

0.08

0.03

Financial Ratios

Standalone

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 26.68 11.96 74.93 66.99 60.07 54.34 44.98 ROA 5.09% 6.18% 2.51% 3.06% 3.12% 6.55% 10.53% ROE 14.80% 24.30% 10.62% 11.46% 10.39% 20.52% 29.38% ROCE 14.96% 18.65% 12.77% 13.69% 13.50% 20.11% 35.21% Fixed Asset Turnover 6.19 5.81 5.64 5.48 5.88 9.48 58.97 Receivable days 145.27 133.27 118.28 92.95 65.95 67.54 32.09 Inventory Days 2.02 2.09 1.42 3.06 4.14 2.49 0.93 Payable days 86.09 54.34 50.04 39.58 23.30 13.22 5.49 Cash Conversion Cycle 61.20 81.02 69.66 56.43 46.80 56.82 27.52 Total Debt/Equity 0.75 1.59 1.96 2.09 1.38 1.84 0.91 Interest Cover 3.33 2.88 1.71 1.85 1.82 2.89 2.97

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Book Value (Rs.)

26.68

11.96

74.93

66.99

60.07

54.34

44.98

ROA

5.09%

6.18%

2.51%

3.06%

3.12%

6.55%

10.53%

ROE

14.80%

24.30%

10.62%

11.46%

10.39%

20.52%

29.38%

ROCE

14.96%

18.65%

12.77%

13.69%

13.50%

20.11%

35.21%

Fixed Asset Turnover

6.19

5.81

5.64

5.48

5.88

9.48

58.97

Receivable days

145.27

133.27

118.28

92.95

65.95

67.54

32.09

Inventory Days

2.02

2.09

1.42

3.06

4.14

2.49

0.93

Payable days

86.09

54.34

50.04

39.58

23.30

13.22

5.49

Cash Conversion Cycle

61.20

81.02

69.66

56.43

46.80

56.82

27.52

Total Debt/Equity

0.75

1.59

1.96

2.09

1.38

1.84

0.91

Interest Cover

3.33

2.88

1.71

1.85

1.82

2.89

2.97

RAW Eedge Industrial Solutions Ltd.

Mining & Minerals

BSE: 541634 | NSE: Not Listed

Stock Summary

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Annual Reports:

News Update

RAW Eedge Industrial Solutions Ltd.

Mining & Minerals

BSE: 541634 | NSE: Not Listed

Stock Summary

Shareholding Pattern

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Annual Reports:

News Update