Nifty
Sensex
:
:
14590.35
49624.76
-54.35 (-0.37%)
-167.36 (-0.34%)

Auto Ancillary

Rating :
66/99

BSE: 520073 | NSE: Not Listed

196.75
21-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  206.95
  •  208.95
  •  193.05
  •  206.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  323
  •  31.66
  •  219.95
  •  49.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 212.13
  • 13.37
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 299.97
  • 0.51%
  • 2.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.32%
  • 1.68%
  • 34.26%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 10.74%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.89
  • 12.52
  • 15.97

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.46
  • 22.67
  • 17.97

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.64
  • 35.63
  • 29.22

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 7.85

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.16
  • 0.55
  • 1.61

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.55
  • 1.91
  • 5.72

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
48.45
55.96
-13.42%
22.66
52.82
-57.10%
47.74
54.20
-11.92%
55.81
52.88
5.54%
Expenses
36.28
45.49
-20.25%
18.48
44.16
-58.15%
37.94
44.02
-13.81%
43.62
43.99
-0.84%
EBITDA
12.17
10.47
16.24%
4.18
8.66
-51.73%
9.80
10.17
-3.64%
12.18
8.89
37.01%
EBIDTM
25.12%
18.70%
18.44%
16.40%
20.53%
18.77%
21.83%
16.81%
Other Income
1.40
0.46
204.35%
0.75
0.07
971.43%
-0.08
0.43
-
0.07
0.00
0
Interest
2.60
1.72
51.16%
1.45
1.70
-14.71%
3.16
1.27
148.82%
1.86
1.92
-3.12%
Depreciation
2.81
2.33
20.60%
2.73
2.33
17.17%
4.18
2.18
91.74%
2.44
2.10
16.19%
PBT
8.17
6.88
18.75%
0.75
4.71
-84.08%
2.37
7.15
-66.85%
7.95
4.87
63.24%
Tax
2.58
1.78
44.94%
-0.80
1.56
-
-0.74
5.36
-
2.33
1.16
100.86%
PAT
5.59
5.10
9.61%
1.54
3.15
-51.11%
3.11
1.80
72.78%
5.62
3.71
51.48%
PATM
11.54%
9.11%
6.81%
5.95%
6.51%
3.31%
10.07%
7.02%
EPS
5.18
4.73
9.51%
1.50
3.06
-50.98%
2.88
1.75
64.57%
5.21
3.44
51.45%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Net Sales
174.66
212.33
189.95
Net Sales Growth
-19.09%
11.78%
 
Cost Of Goods Sold
50.78
68.16
63.75
Gross Profit
123.88
144.18
126.20
GP Margin
70.93%
67.90%
66.44%
Total Expenditure
136.32
171.22
159.25
Power & Fuel Cost
-
13.64
14.15
% Of Sales
-
6.42%
7.45%
Employee Cost
-
22.84
20.58
% Of Sales
-
10.76%
10.83%
Manufacturing Exp.
-
50.30
45.95
% Of Sales
-
23.69%
24.19%
General & Admin Exp.
-
5.83
5.30
% Of Sales
-
2.75%
2.79%
Selling & Distn. Exp.
-
6.10
8.02
% Of Sales
-
2.87%
4.22%
Miscellaneous Exp.
-
4.35
1.49
% Of Sales
-
2.05%
0.78%
EBITDA
38.33
41.11
30.70
EBITDA Margin
21.95%
19.36%
16.16%
Other Income
2.14
0.52
1.01
Interest
9.07
8.45
6.38
Depreciation
12.16
11.28
8.00
PBT
19.24
21.91
17.34
Tax
3.37
4.93
7.57
Tax Rate
17.52%
22.50%
43.66%
PAT
15.86
16.97
9.77
PAT before Minority Interest
15.86
16.97
9.77
Minority Interest
0.00
0.00
0.00
PAT Margin
9.08%
7.99%
5.14%
PAT Growth
15.26%
73.69%
 
EPS
14.69
15.71
9.05

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Shareholder's Funds
85.14
66.47
Share Capital
10.78
10.28
Total Reserves
74.35
56.19
Non-Current Liabilities
48.48
45.81
Secured Loans
25.85
25.41
Unsecured Loans
4.88
5.95
Long Term Provisions
6.98
6.43
Current Liabilities
93.95
86.69
Trade Payables
19.02
21.41
Other Current Liabilities
24.32
16.95
Short Term Borrowings
43.67
43.89
Short Term Provisions
6.93
4.44
Total Liabilities
227.57
198.97
Net Block
108.39
94.64
Gross Block
129.65
105.11
Accumulated Depreciation
20.23
10.47
Non Current Assets
110.62
96.47
Capital Work in Progress
0.29
0.19
Non Current Investment
0.00
0.00
Long Term Loans & Adv.
1.94
1.64
Other Non Current Assets
0.00
0.00
Current Assets
116.94
102.50
Current Investments
0.00
0.00
Inventories
41.47
36.01
Sundry Debtors
53.74
50.89
Cash & Bank
0.75
0.70
Other Current Assets
20.97
1.27
Short Term Loans & Adv.
20.22
13.64
Net Current Assets
22.99
15.81
Total Assets
227.56
198.97

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Cash From Operating Activity
33.28
19.09
PBT
16.34
9.43
Adjustment
20.84
14.45
Changes in Working Capital
-9.23
-7.79
Cash after chg. in Working capital
27.95
16.09
Interest Paid
0.00
0.00
Tax Paid
5.33
3.01
Other Direct Exp. Paid
0.00
0.00
Extra & Other Items
0.00
0.00
Cash From Investing Activity
-26.25
-30.96
Net Fixed Assets
-24.64
Net Investments
-0.14
Others
-1.47
Cash from Financing Activity
-6.97
11.45
Net Cash Inflow / Outflow
0.05
-0.41
Opening Cash & Equivalents
0.70
1.11
Closing Cash & Equivalent
0.75
0.70

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Book Value (Rs.)
78.96
64.65
ROA
7.96%
4.91%
ROE
22.39%
14.70%
ROCE
18.66%
15.64%
Fixed Asset Turnover
1.81
1.81
Receivable days
89.93
97.78
Inventory Days
66.60
69.19
Payable days
41.58
47.06
Cash Conversion Cycle
114.95
119.91
Total Debt/Equity
1.04
1.28
Interest Cover
3.59
3.72

News Update:


  • RACL Geartech - Quarterly Results
    2nd Nov 2020, 15:39 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.