RACL Geartech Ltd

RACL Geartech Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

RACL Geartech Ltd

₹ 949 -0.71%
02 Jun - close price
raclgeartech.com BSE: 520073
About

RACL Geartech Limited, formerly Raunaq Automotive Components Limited, is an India-based company, which is engaged in automotive gears and components business.

Key Points

Marquee Clients
The Co. is supplying to top global OEMs like BMW Motorrad (Germany), Kubota Corporation (Japan, Thailand, and USA), IT Switzerland, KTM AG (Austria), Schneider Electric (Germany), Dana (Italy and China) amongst others. [1]

Website BSE
  • Market Cap ₹ 1,024 Cr.
  • Current Price ₹ 949
  • High / Low ₹ 1,072 / 444
  • Stock P/E 27.3
  • Book Value ₹ 155
  • Dividend Yield 0.11 %
  • ROCE 21.6 %
  • ROE 25.1 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 36.6% CAGR over last 5 years

Cons

* 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

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
47.74 22.66 48.45 65.24 67.26 57.17 69.01 74.82 70.21 78.23 87.68 96.88 95.43
38.03 18.51 36.31 47.85 50.04 44.22 53.67 58.73 57.41 63.17 67.36 73.45 72.70
Operating Profit 9.71 4.15 12.14 17.39 17.22 12.95 15.34 16.09 12.80 15.06 20.32 23.43 22.73
OPM % 20.34% 18.31% 25.06% 26.66% 25.60% 22.65% 22.23% 21.50% 18.23% 19.25% 23.18% 24.18% 23.82%
-0.02 0.75 1.40 0.23 1.73 0.35 0.51 0.25 2.77 2.59 2.53 3.13 0.88
Interest 3.16 1.45 2.59 2.49 1.93 2.27 2.36 3.47 4.30 5.16 5.16 5.51 4.82
Depreciation 4.18 2.73 2.81 3.36 7.51 4.08 3.66 3.89 4.08 4.42 4.54 4.82 4.92
Profit before tax 2.35 0.72 8.14 11.77 9.51 6.95 9.83 8.98 7.19 8.07 13.15 16.23 13.87
Tax % -31.49% -111.11% 31.57% 22.85% 23.87% 27.34% 33.47% 16.26% 32.82% 25.03% 25.02% 26.00% 31.29%
Net Profit 3.09 1.51 5.56 9.08 7.24 5.05 6.54 7.53 4.84 6.05 9.86 12.00 9.54
EPS in Rs 2.87 1.40 5.16 8.42 6.72 4.68 6.07 6.98 4.49 5.61 9.15 11.13 8.85
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
98 95 104 107 117 116 136 190 212 204 271 358
88 85 90 92 103 101 118 158 169 152 213 277
Operating Profit 10 10 14 16 15 15 18 32 43 52 58 82
OPM % 10% 10% 13% 15% 13% 13% 13% 17% 20% 25% 21% 23%
2 2 0 0 0 1 1 0 -1 3 3 9
Interest 5 6 6 7 6 5 6 6 8 8 12 21
Depreciation 3 3 4 4 4 4 5 8 11 16 16 19
Profit before tax 4 2 3 5 6 6 9 17 22 30 33 51
Tax % 33% 36% 45% 28% 35% 21% 9% 44% 22% 22% 27% 27%
Net Profit 3 2 2 4 4 5 8 10 17 23 24 37
EPS in Rs 1.76 2.09 3.61 3.73 5.18 7.92 9.50 15.75 21.69 22.21 34.74
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 6% 5% 4% 0%
Compounded Sales Growth
10 Years: 14%
5 Years: 21%
3 Years: 19%
TTM: 32%
Compounded Profit Growth
10 Years: 37%
5 Years: 37%
3 Years: 27%
TTM: 52%
Stock Price CAGR
10 Years: 49%
5 Years: 68%
3 Years: 136%
1 Year: 75%
Return on Equity
10 Years: 19%
5 Years: 23%
3 Years: 24%
Last Year: 25%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
9 9 9 10 10 10 10 10 11 11 11 11
Reserves 12 25 27 31 35 38 45 56 74 97 121 157
35 39 39 37 30 54 66 85 88 109 165 203
24 32 36 34 32 30 36 45 49 54 55 73
Total Liabilities 80 104 111 111 107 131 157 196 222 271 351 444
43 52 62 60 62 64 72 95 108 140 178 227
CWIP 1 5 1 0 0 0 0 0 0 1 4 2
Investments 0 0 0 0 0 0 0 0 0 0 0 0
37 47 48 51 45 67 85 101 114 130 170 215
Total Assets 80 104 111 111 107 131 157 196 222 271 351 444

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-0 -4 6 4 10 9 5 19 33 39 12 60
-12 -7 -10 -2 -7 -5 -13 -31 -26 -49 -56 -76
12 11 4 -2 -3 -4 7 11 -7 10 44 17
Net Cash Flow 0 0 1 0 0 -0 -1 -0 -0 0 -0 2

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 46 68 55 58 27 98 109 98 92 99 104 86
Inventory Days 131 173 184 230 219 230 251 206 222 254 230 318
Days Payable 95 160 200 160 116 136 158 123 102 169 119 126
Cash Conversion Cycle 83 82 39 128 130 193 202 181 212 184 215 278
Working Capital Days 39 45 39 51 37 123 130 113 113 140 163 141
ROCE % 19% 13% 13% 15% 15% 13% 13% 18% 20% 20% 18% 22%

Shareholding Pattern

Numbers in percentages

Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
53.22 53.31 53.32 53.35 53.35 53.37 53.40 53.45 53.45 53.41 53.39 53.38
0.00 0.00 0.00 0.03 0.06 0.08 0.08 0.08 0.09 0.07 0.07 0.07
0.00 0.00 0.00 0.01 0.01 0.00 0.00 0.00 0.01 0.00 0.00 0.00
46.78 46.68 46.68 46.61 46.58 46.54 46.51 46.47 46.46 46.51 46.53 46.54

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls