RACL Geartech Ltd
RACL Geartech Limited, formerly Raunaq Automotive Components Limited, is an India-based company, which is engaged in automotive gears and components business.
- Market Cap ₹ 644 Cr.
- Current Price ₹ 597
- High / Low ₹ 754 / 243
- Stock P/E 24.4
- Book Value ₹ 111
- Dividend Yield 0.17 %
- ROCE 20.2 %
- ROE 24.7 %
- Face Value ₹ 10.0
Pros
- Company is expected to give good quarter
- Company has delivered good profit growth of 45.16% CAGR over last 5 years
Cons
- The company has delivered a poor sales growth of 11.63% over past five years.
- Company might be capitalizing the interest cost
* 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.
Peer comparison
Sector: Auto Ancillaries Industry: Auto Ancillaries
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
64 | 82 | 98 | 95 | 104 | 107 | 117 | 116 | 136 | 190 | 212 | 204 | 268 | |
57 | 73 | 88 | 85 | 90 | 92 | 103 | 101 | 118 | 158 | 169 | 152 | 207 | |
Operating Profit | 7 | 9 | 10 | 10 | 14 | 16 | 15 | 15 | 18 | 32 | 43 | 52 | 62 |
OPM % | 12% | 11% | 10% | 10% | 13% | 15% | 13% | 13% | 13% | 17% | 20% | 25% | 23% |
1 | 1 | 2 | 2 | 0 | 0 | 0 | 1 | 1 | 0 | -1 | 3 | 3 | |
Interest | 2 | 3 | 5 | 6 | 6 | 7 | 6 | 5 | 6 | 6 | 8 | 8 | 10 |
Depreciation | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 5 | 8 | 11 | 16 | 19 |
Profit before tax | 3 | 4 | 4 | 2 | 3 | 5 | 6 | 6 | 9 | 17 | 22 | 30 | 35 |
Tax % | 22% | 34% | 33% | 36% | 45% | 28% | 35% | 21% | 9% | 44% | 22% | 22% | |
Net Profit | 2 | 3 | 3 | 2 | 2 | 4 | 4 | 5 | 8 | 10 | 17 | 23 | 26 |
EPS in Rs | 1.76 | 2.09 | 3.61 | 3.73 | 5.18 | 7.92 | 9.50 | 15.75 | 21.69 | 24.45 | |||
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 6% | 5% |
Compounded Sales Growth | |
---|---|
10 Years: | 9% |
5 Years: | 12% |
3 Years: | 14% |
TTM: | 46% |
Compounded Profit Growth | |
---|---|
10 Years: | 25% |
5 Years: | 45% |
3 Years: | 45% |
TTM: | 37% |
Stock Price CAGR | |
---|---|
10 Years: | 46% |
5 Years: | 70% |
3 Years: | 101% |
1 Year: | 139% |
Return on Equity | |
---|---|
10 Years: | 16% |
5 Years: | 20% |
3 Years: | 23% |
Last Year: | 25% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Sep 2021 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
8 | 8 | 9 | 9 | 9 | 10 | 10 | 10 | 10 | 10 | 11 | 11 | 11 | |
Reserves | 6 | 9 | 12 | 25 | 27 | 31 | 35 | 38 | 45 | 56 | 74 | 97 | 109 |
Borrowings | 21 | 21 | 35 | 39 | 39 | 37 | 30 | 54 | 66 | 85 | 88 | 107 | 149 |
17 | 28 | 24 | 32 | 36 | 34 | 32 | 30 | 36 | 45 | 49 | 56 | 51 | |
Total Liabilities | 51 | 65 | 80 | 104 | 111 | 111 | 107 | 131 | 157 | 196 | 222 | 271 | 320 |
29 | 34 | 43 | 52 | 62 | 60 | 62 | 64 | 72 | 95 | 108 | 140 | 164 | |
CWIP | 2 | 0 | 1 | 5 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
21 | 31 | 37 | 47 | 48 | 51 | 45 | 67 | 85 | 101 | 114 | 130 | 153 | |
Total Assets | 51 | 65 | 80 | 104 | 111 | 111 | 107 | 131 | 157 | 196 | 222 | 271 | 320 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
8 | 6 | -0 | -4 | 6 | 4 | 10 | 9 | 5 | 19 | 33 | 46 | |
-12 | -10 | -12 | -7 | -10 | -2 | -7 | -5 | -13 | -31 | -26 | -49 | |
3 | 4 | 12 | 11 | 4 | -2 | -3 | -4 | 7 | 11 | -7 | 3 | |
Net Cash Flow | -0 | 0 | 0 | 0 | 1 | 0 | 0 | -0 | -1 | -0 | -0 | 0 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 41 | 40 | 46 | 68 | 55 | 58 | 27 | 98 | 109 | 98 | 92 | 99 |
Inventory Days | 129 | 144 | 131 | 173 | 184 | 230 | 219 | 230 | 251 | 206 | 222 | 254 |
Days Payable | 124 | 123 | 95 | 160 | 200 | 160 | 116 | 136 | 158 | 123 | 102 | 169 |
Cash Conversion Cycle | 46 | 61 | 83 | 82 | 39 | 128 | 130 | 193 | 202 | 181 | 212 | 184 |
Working Capital Days | 33 | 27 | 60 | 69 | 58 | 79 | 57 | 136 | 148 | 132 | 136 | 140 |
ROCE % | 18% | 20% | 19% | 13% | 13% | 15% | 15% | 13% | 13% | 18% | 20% | 20% |
Documents
Announcements
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 10 May
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
4 May - In compliance with the Regulation 24A of SEBI (LODR) Regulations, 2015 ('Listing Regulations'), please find enclosed herewith the Annual Secretarial Compliance Report issued by Ms. …
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 3 May
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 29 Apr
- Compliance Certificate Under Regulation 40 (9) Of The SEBI (LODR) Regulations, 2015 For The Financial Year Ended 31St March, 2022 20 Apr
Annual reports
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Marquee Clients [1]
Company manufactures high-precision products (various types of transmission gears and shafts) for the premium segment and has reputed global majors such as BMW, Kubota, Piaggio, Yamaha, KTM, BRP Rotax etc. as its key customers.