Nifty
:
24180.80
Sensex
:
79402.29
-218.60 (-0.90%)
-662.87 (-0.83%)
Nifty
Sensex
:
:
24180.80
79402.29
-218.60 (-0.90%)
-662.87 (-0.83%)

RACL Geartech Ltd.

Auto Ancillary

Rating :
N/A

BSE: 520073 | NSE: Not Listed

NSE BSE
929.35
25-Oct-2024
  • Open
  • High
  • Low
  • Previous Close
  •  912.05
  •  934.75
  •  869.7
  •  926.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  14357
  •  13080020
  •  1525.00
  •  869.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,001.99
  • 28.80
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,284.02
  • 0.16%
  • 4.80

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.32%
  • 2.70%
  • 33.31%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 10.67%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.53
  • 14.04
  • 14.72

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.81
  • 18.46
  • 10.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.20
  • 18.35
  • 18.12

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.63
  • 25.63
  • 28.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.11
  • 5.11
  • 5.87

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.04
  • 12.04
  • 13.54

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
108.86
88.44
23.09%
106.18
95.43
11.26%
113.34
96.88
16.99%
101.56
87.68
15.83%
Expenses
89.02
66.42
34.03%
82.82
72.60
14.08%
86.49
73.45
17.75%
77.92
67.35
15.69%
EBITDA
19.84
22.02
-9.90%
23.36
22.83
2.32%
26.85
23.43
14.60%
23.64
20.33
16.28%
EBIDTM
18.23%
24.90%
22.00%
23.92%
23.69%
24.18%
23.28%
23.19%
Other Income
0.52
1.18
-55.93%
1.06
0.88
20.45%
1.93
3.13
-38.34%
1.58
2.53
-37.55%
Interest
7.02
5.00
40.40%
6.80
4.82
41.08%
6.06
5.51
9.98%
5.77
5.16
11.82%
Depreciation
6.99
6.54
6.88%
6.12
4.92
24.39%
6.10
4.82
26.56%
5.79
4.54
27.53%
PBT
6.35
11.66
-45.54%
11.50
13.97
-17.68%
16.62
16.23
2.40%
13.66
13.16
3.80%
Tax
2.20
2.90
-24.14%
3.09
4.42
-30.09%
4.60
4.26
7.98%
3.45
3.29
4.86%
PAT
4.15
8.76
-52.63%
8.41
9.55
-11.94%
12.02
11.97
0.42%
10.21
9.87
3.44%
PATM
3.81%
9.90%
7.92%
10.01%
10.61%
12.36%
10.05%
11.26%
EPS
3.85
8.12
-52.59%
7.80
8.86
-11.96%
11.15
11.10
0.45%
9.47
9.15
3.50%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
429.94
409.52
358.21
271.22
203.61
212.33
189.95
Net Sales Growth
16.70%
14.32%
32.07%
33.21%
-4.11%
11.78%
 
Cost Of Goods Sold
127.64
115.03
109.72
89.88
61.00
68.16
63.75
Gross Profit
302.30
294.49
248.50
181.34
142.62
144.18
126.20
GP Margin
70.31%
71.91%
69.37%
66.86%
70.05%
67.90%
66.44%
Total Expenditure
336.25
313.64
276.57
214.03
152.59
171.22
159.25
Power & Fuel Cost
-
26.86
23.85
18.61
12.44
13.64
14.15
% Of Sales
-
6.56%
6.66%
6.86%
6.11%
6.42%
7.45%
Employee Cost
-
40.07
33.21
27.31
22.98
22.84
20.58
% Of Sales
-
9.78%
9.27%
10.07%
11.29%
10.76%
10.83%
Manufacturing Exp.
-
105.13
81.87
61.20
43.04
50.70
45.95
% Of Sales
-
25.67%
22.86%
22.56%
21.14%
23.88%
24.19%
General & Admin Exp.
-
10.54
8.15
6.87
5.09
5.83
5.30
% Of Sales
-
2.57%
2.28%
2.53%
2.50%
2.75%
2.79%
Selling & Distn. Exp.
-
13.07
13.89
9.36
7.07
6.10
8.02
% Of Sales
-
3.19%
3.88%
3.45%
3.47%
2.87%
4.22%
Miscellaneous Exp.
-
2.94
5.89
0.81
0.98
3.95
1.49
% Of Sales
-
0.72%
1.64%
0.30%
0.48%
1.86%
0.78%
EBITDA
93.69
95.88
81.64
57.19
51.02
41.11
30.70
EBITDA Margin
21.79%
23.41%
22.79%
21.09%
25.06%
19.36%
16.16%
Other Income
5.09
5.75
9.13
3.83
4.12
0.52
1.01
Interest
25.65
23.63
20.66
12.40
8.48
8.45
6.38
Depreciation
25.00
24.55
18.70
15.70
16.42
11.28
8.00
PBT
48.13
53.44
51.42
32.91
30.24
21.91
17.34
Tax
13.34
14.04
13.99
9.01
6.75
4.93
7.57
Tax Rate
27.72%
26.27%
27.21%
27.38%
22.32%
22.50%
43.66%
PAT
34.79
39.40
37.43
23.91
23.49
16.97
9.77
PAT before Minority Interest
34.79
39.40
37.43
23.91
23.49
16.97
9.77
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
8.09%
9.62%
10.45%
8.82%
11.54%
7.99%
5.14%
PAT Growth
-13.35%
5.26%
56.55%
1.79%
38.42%
73.69%
 
EPS
32.21
36.48
34.66
22.14
21.75
15.71
9.05

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
204.82
167.48
131.41
108.03
85.14
66.47
Share Capital
10.78
10.78
10.78
10.78
10.78
10.28
Total Reserves
194.04
156.70
120.63
97.25
74.35
56.19
Non-Current Liabilities
131.79
103.03
87.38
66.27
48.48
45.81
Secured Loans
102.34
80.04
63.49
41.23
25.85
25.41
Unsecured Loans
2.89
5.44
7.88
10.50
4.88
5.95
Long Term Provisions
8.37
8.02
7.70
6.91
6.98
6.43
Current Liabilities
258.28
181.24
139.99
103.83
93.98
86.69
Trade Payables
47.23
37.66
29.18
28.12
19.02
21.41
Other Current Liabilities
66.78
50.84
39.03
31.05
24.42
16.95
Short Term Borrowings
127.40
78.75
62.57
34.97
43.67
43.89
Short Term Provisions
16.86
13.99
9.21
9.69
6.86
4.44
Total Liabilities
594.89
451.75
358.78
278.13
227.60
198.97
Net Block
303.78
227.05
177.52
140.46
108.39
94.64
Gross Block
387.23
292.42
226.80
175.27
129.65
105.11
Accumulated Depreciation
82.59
64.46
48.37
33.83
20.23
10.47
Non Current Assets
314.62
246.22
188.98
150.49
110.62
96.47
Capital Work in Progress
6.41
1.76
3.91
0.80
0.29
0.19
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
4.43
17.41
7.54
9.23
1.94
1.64
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
280.26
205.53
169.79
127.63
116.98
102.50
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
126.71
95.30
56.75
42.45
41.47
36.01
Sundry Debtors
107.23
84.49
76.92
55.19
53.74
50.89
Cash & Bank
1.07
2.75
9.61
0.81
0.75
0.70
Other Current Assets
45.25
5.30
6.06
4.77
21.01
14.91
Short Term Loans & Adv.
38.38
17.69
20.46
24.41
19.54
13.64
Net Current Assets
21.98
24.29
29.81
23.80
22.99
15.81
Total Assets
594.88
451.75
358.77
278.12
227.60
198.97

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
35.16
60.00
10.67
38.97
33.28
19.09
PBT
53.44
51.42
32.91
23.97
16.34
9.43
Adjustment
48.11
39.21
28.09
24.50
20.84
14.45
Changes in Working Capital
-51.62
-23.12
-42.75
-16.42
-9.24
-7.79
Cash after chg. in Working capital
49.93
67.50
18.25
32.05
27.95
16.09
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-14.77
-7.51
-7.58
6.93
5.33
3.01
Other Direct Exp. Paid
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
Cash From Investing Activity
-92.58
-75.78
-54.72
-48.59
-26.25
-30.96
Net Fixed Assets
-99.46
-63.47
-54.64
-46.13
-24.64
Net Investments
-0.23
0.00
0.00
0.00
-0.14
Others
7.11
-12.31
-0.08
-2.46
-1.47
Cash from Financing Activity
55.24
17.73
43.99
9.68
-6.97
11.45
Net Cash Inflow / Outflow
-2.17
1.95
-0.06
0.06
0.05
-0.41
Opening Cash & Equivalents
2.59
0.64
0.70
0.75
0.70
1.11
Closing Cash & Equivalent
0.38
2.59
0.64
0.81
0.75
0.70

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
189.97
155.34
121.88
100.20
78.96
64.65
ROA
7.53%
9.24%
7.51%
9.29%
7.96%
4.91%
ROE
21.17%
25.05%
19.97%
24.32%
22.39%
14.70%
ROCE
17.97%
21.68%
17.74%
19.87%
18.66%
15.64%
Fixed Asset Turnover
1.21
1.38
1.35
1.34
1.81
1.81
Receivable days
85.44
82.23
88.89
97.64
89.93
97.78
Inventory Days
98.94
77.46
66.74
75.22
66.60
69.19
Payable days
134.68
111.18
116.34
141.06
41.46
47.06
Cash Conversion Cycle
49.70
48.51
39.30
31.80
115.07
119.91
Total Debt/Equity
1.38
1.21
1.24
1.00
1.04
1.28
Interest Cover
3.26
3.49
3.65
4.57
3.59
3.72

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • RACL Geartech - Quarterly Results
    12th Aug 2024, 16:02 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.