Raw Edge Industrial Solutions Ltd

Raw Edge Industrial Solutions Ltd

₹ 37.2 5.00%
18 Jun 11:15 a.m.
About

Incorporated in 2005, Raw Edge Industrial Solutions Ltd is engaged in trading and manufacturing of minerals and also in providing service of transportation

Key Points

Product Profile:[1]
a) Calcined Magnesite Powder[2]
b) Gypsum Plaster[3]
c) Hydrated Lime[4]
d) Dolomite[5]
e) Limestone[6]
f) Limestone Powder[7]
g) Quartzite[8]
h) Quick Lime[9]
i) Quick Lime Powder[10]
j) Plaster of Paris[11]

  • Market Cap 37.4 Cr.
  • Current Price 37.2
  • High / Low 56.3 / 27.2
  • Stock P/E
  • Book Value 21.8
  • Dividend Yield 0.00 %
  • ROCE 3.24 %
  • ROE -2.66 %
  • Face Value 10.0

Pros

  • Debtor days have improved from 127 to 81.8 days.

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -5.54% over past five years.
  • Company has a low return on equity of -1.56% over last 3 years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
13.07 8.58 9.46 13.53 13.17 15.86 14.55 11.32 11.09 11.10 10.85 9.90 13.12
13.46 7.83 8.73 12.56 12.21 14.46 13.51 10.69 10.27 10.72 10.46 9.24 11.40
Operating Profit -0.39 0.75 0.73 0.97 0.96 1.40 1.04 0.63 0.82 0.38 0.39 0.66 1.72
OPM % -2.98% 8.74% 7.72% 7.17% 7.29% 8.83% 7.15% 5.57% 7.39% 3.42% 3.59% 6.67% 13.11%
0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.02 -0.01 0.01 0.00 0.01 0.00
Interest 0.66 0.66 0.43 0.46 0.71 0.45 0.60 0.51 0.74 0.58 0.56 0.53 0.56
Depreciation 0.56 0.47 0.49 0.45 0.49 0.38 0.38 0.41 0.42 0.42 0.42 0.43 0.42
Profit before tax -1.61 -0.38 -0.19 0.06 -0.24 0.58 0.06 -0.27 -0.35 -0.61 -0.59 -0.29 0.74
Tax % 3.11% -210.53% -26.32% -100.00% 404.17% 20.69% -183.33% 14.81% -8.57% 68.85% -25.42% 20.69% 21.62%
-1.55 -1.18 -0.24 0.12 0.73 0.46 0.17 -0.22 -0.38 -0.20 -0.74 -0.22 0.58
EPS in Rs -1.53 -1.17 -0.24 0.12 0.73 0.46 0.17 -0.22 -0.38 -0.20 -0.74 -0.22 0.58
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2010 Mar 2011 Mar 2012 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
9.68 16.21 17.24 47.81 53.44 59.79 52.13 43.91 44.74 52.83 44.97
9.10 15.00 15.93 45.29 49.44 54.57 46.61 40.26 41.23 48.94 41.83
Operating Profit 0.58 1.21 1.31 2.52 4.00 5.22 5.52 3.65 3.51 3.89 3.14
OPM % 5.99% 7.46% 7.60% 5.27% 7.49% 8.73% 10.59% 8.31% 7.85% 7.36% 6.98%
0.00 0.00 0.00 0.68 0.59 0.18 0.32 -0.07 -0.09 0.01 0.03
Interest 0.04 0.52 0.56 1.34 1.27 1.34 2.24 2.08 2.27 2.29 2.23
Depreciation 0.25 0.09 0.11 0.91 0.93 0.93 2.13 2.21 1.90 1.59 1.70
Profit before tax 0.29 0.60 0.64 0.95 2.39 3.13 1.47 -0.71 -0.75 0.02 -0.76
Tax % 31.03% 31.67% 34.38% 33.68% 27.20% 27.16% 34.69% 30.99% 24.00% 0.00% 22.37%
0.20 0.40 0.43 0.63 1.74 2.29 0.96 -0.50 -0.57 0.02 -0.59
EPS in Rs 3.33 5.71 6.14 6.30 2.18 2.27 0.95 -0.50 -0.57 0.02 -0.59
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: -6%
3 Years: 1%
TTM: -15%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: -14%
TTM: -3050%
Stock Price CAGR
10 Years: %
5 Years: -9%
3 Years: 3%
1 Year: -27%
Return on Equity
10 Years: %
5 Years: 0%
3 Years: -2%
Last Year: -3%

Balance Sheet

Figures in Rs. Crores

Mar 2010 Mar 2011 Mar 2012 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 0.52 0.62 0.62 0.84 6.70 8.38 8.38 8.38 10.06 10.06 10.06
Reserves 0.51 0.92 1.34 5.44 1.31 14.03 14.99 14.55 12.37 12.41 11.83
2.63 3.50 3.35 12.29 12.71 16.79 22.75 24.66 24.22 23.08 23.17
0.48 1.63 0.90 8.62 8.26 20.11 13.15 13.10 16.32 9.47 8.92
Total Liabilities 4.14 6.67 6.21 27.19 28.98 59.31 59.27 60.69 62.97 55.02 53.98
0.71 0.86 0.88 5.97 5.28 5.06 29.55 27.51 25.45 25.69 24.56
CWIP 0.00 0.00 0.00 0.00 0.00 21.40 0.00 0.00 0.00 0.03 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.43 5.81 5.33 21.22 23.70 32.85 29.72 33.18 37.52 29.30 29.42
Total Assets 4.14 6.67 6.21 27.19 28.98 59.31 59.27 60.69 62.97 55.02 53.98

Cash Flows

Figures in Rs. Crores

Mar 2010 Mar 2011 Mar 2012 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
0.00 0.00 0.00 1.36 0.05 11.73 0.52 -1.36 1.79 5.11 2.64
0.00 0.00 0.00 -1.17 -0.23 -22.11 -5.22 0.17 -0.03 -1.85 -0.55
0.00 0.00 0.00 -0.20 0.18 11.45 4.48 1.28 -2.67 -3.28 -2.03
Net Cash Flow 0.00 0.00 0.00 -0.02 -0.01 1.06 -0.22 0.09 -0.90 -0.01 0.05

Ratios

Figures in Rs. Crores

Mar 2010 Mar 2011 Mar 2012 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 96.91 115.96 94.21 133.60 147.05 159.09 139.47 189.44 220.35 80.14 81.81
Inventory Days 43.70 14.08 5.79 3.12 4.26 3.11 48.59 68.84 71.30 154.16 203.30
Days Payable 26.56 74.73 24.00 92.93 85.04 187.22 133.63 163.09 205.79 105.01 124.36
Cash Conversion Cycle 114.04 55.31 76.01 43.79 66.27 -25.02 54.44 95.20 85.87 129.30 160.75
Working Capital Days 108.97 91.64 90.83 76.88 99.51 44.56 98.23 153.03 156.96 126.23 158.68
ROCE % 25.75% 23.38% 18.63% 14.92% 8.70% 3.07% 3.42% 5.01%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
72.67% 72.67% 72.67% 72.67% 72.67% 72.67% 72.67% 72.67% 72.67% 72.67% 72.67% 72.67%
27.33% 27.33% 27.33% 27.33% 27.33% 27.33% 27.33% 27.33% 27.33% 27.32% 27.33% 27.34%
No. of Shareholders 1863607245795555716266096016251,1751,436

Documents