RACL GEARTECH
|
RACL GEARTECH Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹415 Cr | ₹410 Cr | ₹358 Cr | ₹271 Cr | ₹204 Cr |
| Sales | ₹382 Cr | ₹385 Cr | ₹338 Cr | ₹257 Cr | ₹194 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹33 Cr | ₹24 Cr | ₹20 Cr | ₹14 Cr | ₹9.25 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹415 Cr | ₹410 Cr | ₹358 Cr | ₹271 Cr | ₹204 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-0.63 Cr | ₹-14 Cr | ₹-20 Cr | ₹-7.95 Cr | ₹2.11 Cr |
| Raw Material Consumed | ₹121 Cr | ₹129 Cr | ₹129 Cr | ₹98 Cr | ₹59 Cr |
| Opening Raw Materials | ₹16 Cr | ₹13 Cr | ₹6.63 Cr | ₹6.76 Cr | ₹4.28 Cr |
| Purchases Raw Materials | ₹120 Cr | ₹132 Cr | ₹136 Cr | ₹98 Cr | ₹61 Cr |
| Closing Raw Materials | ₹15 Cr | ₹16 Cr | ₹13 Cr | ₹6.63 Cr | ₹6.76 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹26 Cr | ₹27 Cr | ₹24 Cr | ₹19 Cr | ₹12 Cr |
| Electricity & Power | ₹26 Cr | ₹27 Cr | ₹24 Cr | ₹19 Cr | ₹12 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹44 Cr | ₹40 Cr | ₹33 Cr | ₹27 Cr | ₹23 Cr |
| Salaries, Wages & Bonus | ₹40 Cr | ₹36 Cr | ₹30 Cr | ₹25 Cr | ₹20 Cr |
| Contributions to EPF & Pension Funds | ₹0.54 Cr | ₹0.47 Cr | ₹0.39 Cr | ₹0.35 Cr | ₹0.34 Cr |
| Workmen and Staff Welfare Expenses | ₹1.70 Cr | ₹1.44 Cr | ₹1.60 Cr | ₹1.05 Cr | ₹1.40 Cr |
| Other Employees Cost | ₹1.81 Cr | ₹1.75 Cr | ₹1.36 Cr | ₹1.34 Cr | ₹1.01 Cr |
| Other Manufacturing Expenses | ₹110 Cr | ₹105 Cr | ₹82 Cr | ₹61 Cr | ₹43 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹53 Cr | ₹48 Cr | ₹38 Cr | ₹29 Cr | ₹20 Cr |
| Repairs and Maintenance | ₹6.12 Cr | ₹5.53 Cr | ₹3.81 Cr | ₹3.61 Cr | ₹2.72 Cr |
| Packing Material Consumed | ₹9.12 Cr | ₹8.30 Cr | ₹7.16 Cr | ₹5.91 Cr | ₹4.18 Cr |
| Other Mfg Exp | ₹42 Cr | ₹43 Cr | ₹32 Cr | ₹23 Cr | ₹16 Cr |
| General and Administration Expenses | ₹11 Cr | ₹11 Cr | ₹8.15 Cr | ₹6.87 Cr | ₹5.09 Cr |
| Rent , Rates & Taxes | - | - | - | - | - |
| Insurance | ₹1.32 Cr | ₹1.40 Cr | ₹1.00 Cr | ₹0.75 Cr | ₹0.63 Cr |
| Printing and stationery | ₹0.54 Cr | ₹0.58 Cr | ₹0.38 Cr | ₹0.31 Cr | ₹0.20 Cr |
| Professional and legal fees | ₹4.05 Cr | ₹3.14 Cr | ₹2.30 Cr | ₹1.85 Cr | ₹1.42 Cr |
| Traveling and conveyance | ₹1.26 Cr | ₹1.37 Cr | ₹1.02 Cr | ₹0.62 Cr | ₹0.39 Cr |
| Other Administration | ₹3.63 Cr | ₹4.06 Cr | ₹3.45 Cr | ₹3.35 Cr | ₹2.45 Cr |
| Selling and Distribution Expenses | ₹14 Cr | ₹13 Cr | ₹14 Cr | ₹9.36 Cr | ₹7.08 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹14 Cr | ₹12 Cr | ₹11 Cr | ₹8.92 Cr | ₹6.03 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.32 Cr | ₹1.41 Cr | ₹3.23 Cr | ₹0.44 Cr | ₹1.04 Cr |
| Miscellaneous Expenses | ₹7.21 Cr | ₹2.94 Cr | ₹5.89 Cr | ₹0.81 Cr | ₹0.98 Cr |
| Bad debts /advances written off | ₹1.44 Cr | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹5.78 Cr | ₹2.94 Cr | ₹5.89 Cr | ₹0.81 Cr | ₹0.98 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹333 Cr | ₹314 Cr | ₹277 Cr | ₹214 Cr | ₹153 Cr |
| Operating Profit (Excl OI) | ₹82 Cr | ₹96 Cr | ₹82 Cr | ₹57 Cr | ₹51 Cr |
| Other Income | ₹9.99 Cr | ₹5.75 Cr | ₹9.13 Cr | ₹3.83 Cr | ₹4.12 Cr |
| Interest Received | ₹0.37 Cr | ₹1.06 Cr | ₹1.61 Cr | ₹0.20 Cr | ₹0.28 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.83 Cr | ₹0.02 Cr | ₹0.15 Cr | ₹-0.05 Cr | ₹0.36 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.07 Cr | - | - | - | - |
| Foreign Exchange Gains | ₹8.57 Cr | ₹4.26 Cr | ₹7.35 Cr | ₹2.66 Cr | ₹3.14 Cr |
| Others | ₹0.15 Cr | ₹0.41 Cr | ₹0.03 Cr | ₹1.02 Cr | ₹0.34 Cr |
| Operating Profit | ₹92 Cr | ₹102 Cr | ₹91 Cr | ₹61 Cr | ₹55 Cr |
| Interest | ₹30 Cr | ₹24 Cr | ₹21 Cr | ₹12 Cr | ₹8.48 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹2.35 Cr | ₹1.61 Cr | ₹1.25 Cr | ₹0.96 Cr | ₹0.88 Cr |
| Other Interest | ₹28 Cr | ₹22 Cr | ₹19 Cr | ₹11 Cr | ₹7.60 Cr |
| PBDT | ₹63 Cr | ₹78 Cr | ₹70 Cr | ₹49 Cr | ₹47 Cr |
| Depreciation | ₹30 Cr | ₹25 Cr | ₹19 Cr | ₹16 Cr | ₹16 Cr |
| Profit Before Taxation & Exceptional Items | ₹33 Cr | ₹53 Cr | ₹51 Cr | ₹33 Cr | ₹30 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹33 Cr | ₹53 Cr | ₹51 Cr | ₹33 Cr | ₹30 Cr |
| Provision for Tax | ₹8.91 Cr | ₹14 Cr | ₹14 Cr | ₹9.01 Cr | ₹6.75 Cr |
| Current Income Tax | ₹5.54 Cr | ₹11 Cr | - | - | ₹8.04 Cr |
| Deferred Tax | ₹3.37 Cr | ₹3.54 Cr | ₹2.05 Cr | ₹1.42 Cr | ₹-1.64 Cr |
| Other taxes | - | - | ₹12 Cr | ₹7.58 Cr | ₹0.35 Cr |
| Profit After Tax | ₹24 Cr | ₹39 Cr | ₹37 Cr | ₹24 Cr | ₹23 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | ₹-0.34 Cr | ₹-0.45 Cr | ₹-0.28 Cr | ₹-0.53 Cr | ₹0.48 Cr |
| Consolidated Net Profit | ₹23 Cr | ₹39 Cr | ₹37 Cr | ₹23 Cr | ₹24 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹187 Cr | ₹149 Cr | ₹113 Cr | ₹90 Cr | ₹67 Cr |
| Appropriations | ₹210 Cr | ₹188 Cr | ₹150 Cr | ₹113 Cr | ₹91 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹1.62 Cr | ₹1.62 Cr | ₹1.08 Cr | - | - |
| Equity Dividend % | ₹15.00 | ₹15.00 | ₹15.00 | ₹10.00 | ₹10.00 |
| Earnings Per Share | ₹21.70 | ₹36.13 | ₹34.46 | ₹21.68 | ₹22.23 |
| Adjusted EPS | ₹21.70 | ₹36.13 | ₹34.46 | ₹21.68 | ₹22.23 |
Compare Income Statement of peers of RACL GEARTECH
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| RACL GEARTECH | ₹1,234.7 Cr | -1.1% | -3% | 14.3% | Stock Analytics | |
| SAMVARDHANA MOTHERSON INTERNATIONAL | ₹127,762.0 Cr | 1.3% | 10.2% | 13.7% | Stock Analytics | |
| BOSCH | ₹106,603.0 Cr | -0.1% | -1% | 0.7% | Stock Analytics | |
| UNO MINDA | ₹74,748.4 Cr | 3.2% | 1.1% | 22.8% | Stock Analytics | |
| ENDURANCE TECHNOLOGIES | ₹37,379.8 Cr | 1.8% | -2% | 21.3% | Stock Analytics | |
| SONA BLW PRECISION FORGINGS | ₹30,666.4 Cr | 1.7% | -2% | -18.7% | Stock Analytics | |
RACL GEARTECH Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| RACL GEARTECH | -1.1% |
-3% |
14.3% |
| SENSEX | 0.4% |
-0.1% |
6.1% |
You may also like the below Video Courses