Nifty
:
26027.30
Sensex
:
85213.36
-19.65 (-0.08%)
-54.30 (-0.06%)
Nifty
Sensex
:
:
26027.30
85213.36
-19.65 (-0.08%)
-54.30 (-0.06%)

RACL Geartech Ltd.

Auto Ancillary

Rating :
60/99

BSE: 520073 | NSE: RACLGEAR

NSE BSE
1065.80
15-Dec-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1050
  •  1076
  •  1050
  •  1044.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9452
  •  10062930
  •  1347.8
  •  658.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,262.74
  • 36.87
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,480.37
  • 0.14%
  • 3.79

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.68%
  • 2.48%
  • 34.19%
  • FII
  • DII
  • Others
  • 8.68%
  • 0.51%
  • 11.46%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.49
  • 15.31
  • 5.03

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.92
  • 10.08
  • 0.20

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.34
  • 0.21
  • -14.08

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.35
  • 28.73
  • 31.87

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.94
  • 5.12
  • 5.67

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.41
  • 12.76
  • 14.38

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Net Sales
120.31
106.13
13.36%
100.65
108.86
-7.54%
87.29
106.18
-17.79%
112.79
113.34
-0.49%
Expenses
95.91
86.46
10.93%
81.83
89.02
-8.08%
68.17
82.82
-17.69%
88.89
86.49
2.77%
EBITDA
24.40
19.67
24.05%
18.82
19.84
-5.14%
19.12
23.36
-18.15%
23.90
26.85
-10.99%
EBIDTM
20.28%
18.53%
18.70%
18.23%
21.90%
22.00%
21.19%
23.69%
Other Income
5.55
4.20
32.14%
8.05
0.52
1,448.08%
4.94
1.06
366.04%
0.26
1.93
-86.53%
Interest
5.46
8.14
-32.92%
7.53
7.02
7.26%
7.35
6.80
8.09%
7.36
6.06
21.45%
Depreciation
8.31
7.40
12.30%
8.07
6.99
15.45%
7.88
6.12
28.76%
7.66
6.10
25.57%
PBT
16.18
8.33
94.24%
11.27
6.35
77.48%
8.83
11.50
-23.22%
9.14
16.62
-45.01%
Tax
4.13
1.79
130.73%
3.01
2.20
36.82%
2.33
3.09
-24.60%
2.60
4.60
-43.48%
PAT
12.05
6.54
84.25%
8.26
4.15
99.04%
6.50
8.41
-22.71%
6.54
12.02
-45.59%
PATM
10.02%
6.16%
8.21%
3.81%
7.45%
7.92%
5.80%
10.61%
EPS
10.22
6.07
68.37%
7.01
3.85
82.08%
5.80
7.80
-25.64%
6.07
11.15
-45.56%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
421.04
415.07
409.52
358.21
271.22
203.61
212.33
189.95
Net Sales Growth
-3.10%
1.36%
14.32%
32.07%
33.21%
-4.11%
11.78%
 
Cost Of Goods Sold
114.92
120.51
115.03
109.72
89.88
61.00
68.16
63.75
Gross Profit
306.12
294.56
294.49
248.50
181.34
142.62
144.18
126.20
GP Margin
72.71%
70.97%
71.91%
69.37%
66.86%
70.05%
67.90%
66.44%
Total Expenditure
334.80
332.61
313.64
276.57
214.03
152.59
171.22
159.25
Power & Fuel Cost
-
26.16
26.86
23.85
18.61
12.44
13.64
14.15
% Of Sales
-
6.30%
6.56%
6.66%
6.86%
6.11%
6.42%
7.45%
Employee Cost
-
44.46
40.07
33.21
27.31
22.98
22.84
20.58
% Of Sales
-
10.71%
9.78%
9.27%
10.07%
11.29%
10.76%
10.83%
Manufacturing Exp.
-
109.59
105.13
81.87
61.20
43.04
50.70
45.95
% Of Sales
-
26.40%
25.67%
22.86%
22.56%
21.14%
23.88%
24.19%
General & Admin Exp.
-
10.80
10.54
8.15
6.87
5.09
5.83
5.30
% Of Sales
-
2.60%
2.57%
2.28%
2.53%
2.50%
2.75%
2.79%
Selling & Distn. Exp.
-
13.89
13.07
13.89
9.36
7.07
6.10
8.02
% Of Sales
-
3.35%
3.19%
3.88%
3.45%
3.47%
2.87%
4.22%
Miscellaneous Exp.
-
7.21
2.94
5.89
0.81
0.98
3.95
1.49
% Of Sales
-
1.74%
0.72%
1.64%
0.30%
0.48%
1.86%
0.78%
EBITDA
86.24
82.46
95.88
81.64
57.19
51.02
41.11
30.70
EBITDA Margin
20.48%
19.87%
23.41%
22.79%
21.09%
25.06%
19.36%
16.16%
Other Income
18.80
9.99
5.75
9.13
3.83
4.12
0.52
1.01
Interest
27.70
29.87
23.63
20.66
12.40
8.48
8.45
6.38
Depreciation
31.92
29.93
24.55
18.70
15.70
16.42
11.28
8.00
PBT
45.42
32.65
53.44
51.42
32.91
30.24
21.91
17.34
Tax
12.07
8.91
14.04
13.99
9.01
6.75
4.93
7.57
Tax Rate
26.57%
27.29%
26.27%
27.21%
27.38%
22.32%
22.50%
43.66%
PAT
33.35
23.74
39.40
37.43
23.91
23.49
16.97
9.77
PAT before Minority Interest
33.35
23.74
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
0.00
PAT Margin
7.92%
5.72%
9.62%
10.45%
8.82%
11.54%
7.99%
5.14%
PAT Growth
7.17%
-39.75%
5.26%
56.55%
1.79%
38.42%
73.69%
 
EPS
28.26
20.12
33.39
31.72
20.26
19.91
14.38
8.28

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
226.60
204.82
167.48
131.41
108.03
85.14
66.47
Share Capital
11.20
11.20
10.78
10.78
10.78
10.78
10.28
Total Reserves
215.40
193.62
156.70
120.63
97.25
74.35
56.19
Non-Current Liabilities
119.67
131.79
103.03
87.38
66.27
48.48
45.81
Secured Loans
84.23
102.34
80.04
63.49
41.23
25.85
25.41
Unsecured Loans
0.87
2.89
5.44
7.88
10.50
4.88
5.95
Long Term Provisions
9.24
8.37
8.02
7.70
6.91
6.98
6.43
Current Liabilities
296.04
257.99
181.24
139.99
103.83
93.98
86.69
Trade Payables
49.42
48.10
37.66
29.18
28.12
19.02
21.41
Other Current Liabilities
73.74
65.92
50.84
39.03
31.05
24.42
16.95
Short Term Borrowings
165.48
127.11
78.75
62.57
34.97
43.67
43.89
Short Term Provisions
7.41
16.86
13.99
9.21
9.69
6.86
4.44
Total Liabilities
642.31
594.60
451.75
358.78
278.13
227.60
198.97
Net Block
322.59
303.78
227.05
177.52
140.46
108.39
94.64
Gross Block
428.56
387.23
292.42
226.80
175.27
129.65
105.11
Accumulated Depreciation
105.18
82.59
64.46
48.37
33.83
20.23
10.47
Non Current Assets
333.25
314.62
246.22
188.98
150.49
110.62
96.47
Capital Work in Progress
4.61
6.41
1.76
3.91
0.80
0.29
0.19
Non Current Investment
1.40
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
4.65
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
0.00
Current Assets
309.06
279.97
205.53
169.79
127.63
116.98
102.50
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
153.29
126.71
95.30
56.75
42.45
41.47
36.01
Sundry Debtors
125.18
107.23
84.49
76.92
55.19
53.74
50.89
Cash & Bank
2.57
0.78
2.75
9.61
0.81
0.75
0.70
Other Current Assets
28.01
6.87
5.30
6.06
29.18
21.01
14.91
Short Term Loans & Adv.
24.87
38.38
17.69
20.46
24.41
19.54
13.64
Net Current Assets
13.01
21.98
24.29
29.81
23.80
22.99
15.81
Total Assets
642.31
594.59
451.75
358.77
278.12
227.60
198.97

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
57.35
35.29
60.00
10.67
38.97
33.28
19.09
PBT
32.65
53.44
51.42
32.91
23.97
16.34
9.43
Adjustment
58.73
48.05
39.21
28.09
24.50
20.84
14.45
Changes in Working Capital
-28.83
-51.25
-23.12
-42.75
-16.42
-9.24
-7.79
Cash after chg. in Working capital
62.56
50.24
67.50
18.25
32.05
27.95
16.09
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.20
-14.95
-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
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-45.97
-92.58
-75.78
-54.72
-48.59
-26.25
-30.96
Net Fixed Assets
-39.53
-99.46
-63.47
-54.64
-46.13
-24.64
Net Investments
-1.40
-0.23
0.00
0.00
0.00
-0.14
Others
-5.04
7.11
-12.31
-0.08
-2.46
-1.47
Cash from Financing Activity
-10.94
56.11
17.73
43.99
9.68
-6.97
11.45
Net Cash Inflow / Outflow
0.45
-1.17
1.95
-0.06
0.06
0.05
-0.41
Opening Cash & Equivalents
0.09
1.30
0.64
0.70
0.75
0.70
1.11
Closing Cash & Equivalent
0.68
0.09
2.59
0.64
0.81
0.75
0.70

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
209.78
189.58
155.34
121.88
100.20
78.96
64.65
ROA
3.84%
7.53%
9.24%
7.51%
9.29%
7.96%
4.91%
ROE
11.03%
21.19%
25.05%
19.97%
24.32%
22.39%
14.70%
ROCE
12.28%
17.97%
21.68%
17.74%
19.87%
18.66%
15.64%
Fixed Asset Turnover
1.02
1.21
1.38
1.35
1.34
1.81
1.81
Receivable days
102.19
85.44
82.23
88.89
97.64
89.93
97.78
Inventory Days
123.12
98.94
77.46
66.74
75.22
66.60
69.19
Payable days
147.68
136.05
111.18
116.34
141.06
41.46
47.06
Cash Conversion Cycle
77.62
48.33
48.51
39.30
31.80
115.07
119.91
Total Debt/Equity
1.34
1.38
1.21
1.24
1.00
1.04
1.28
Interest Cover
2.09
3.26
3.49
3.65
4.57
3.59
3.72

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017

News Update:


  • RACL Geartech enters into technical agreement with ARRK Engineering GmbH
    16th Sep 2025, 09:30 AM

    It shall enable RACL to move up the value chain from being a component supplier to end to end Engineering & Industrialisation solution provider

    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.