RACL GEARTECH
|
RACL GEARTECH Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹410 Cr | ₹358 Cr | ₹271 Cr | ₹204 Cr | ₹212 Cr |
Sales | ₹385 Cr | ₹338 Cr | ₹257 Cr | ₹194 Cr | ₹203 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹24 Cr | ₹20 Cr | ₹14 Cr | ₹9.25 Cr | ₹8.93 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹410 Cr | ₹358 Cr | ₹271 Cr | ₹204 Cr | ₹212 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-14 Cr | ₹-20 Cr | ₹-7.95 Cr | ₹2.11 Cr | ₹-2.62 Cr |
Raw Material Consumed | ₹129 Cr | ₹129 Cr | ₹98 Cr | ₹59 Cr | ₹71 Cr |
Opening Raw Materials | ₹13 Cr | ₹6.63 Cr | ₹6.76 Cr | ₹4.28 Cr | ₹4.95 Cr |
Purchases Raw Materials | ₹132 Cr | ₹136 Cr | ₹98 Cr | ₹61 Cr | ₹70 Cr |
Closing Raw Materials | ₹16 Cr | ₹13 Cr | ₹6.63 Cr | ₹6.76 Cr | ₹4.28 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹27 Cr | ₹24 Cr | ₹19 Cr | ₹12 Cr | ₹14 Cr |
Electricity & Power | ₹27 Cr | ₹24 Cr | ₹19 Cr | ₹12 Cr | ₹14 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹40 Cr | ₹33 Cr | ₹27 Cr | ₹23 Cr | ₹23 Cr |
Salaries, Wages & Bonus | ₹36 Cr | ₹30 Cr | ₹25 Cr | ₹20 Cr | ₹21 Cr |
Contributions to EPF & Pension Funds | ₹0.47 Cr | ₹0.39 Cr | ₹0.35 Cr | ₹0.34 Cr | ₹0.37 Cr |
Workmen and Staff Welfare Expenses | ₹1.44 Cr | ₹1.60 Cr | ₹1.05 Cr | ₹1.40 Cr | ₹0.89 Cr |
Other Employees Cost | ₹1.75 Cr | ₹1.36 Cr | ₹1.34 Cr | ₹1.01 Cr | ₹0.96 Cr |
Other Manufacturing Expenses | ₹105 Cr | ₹82 Cr | ₹61 Cr | ₹43 Cr | ₹51 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹48 Cr | ₹38 Cr | ₹29 Cr | ₹20 Cr | ₹25 Cr |
Repairs and Maintenance | ₹5.53 Cr | ₹3.81 Cr | ₹3.61 Cr | ₹2.72 Cr | ₹3.12 Cr |
Packing Material Consumed | ₹8.30 Cr | ₹7.16 Cr | ₹5.91 Cr | ₹4.18 Cr | ₹4.04 Cr |
Other Mfg Exp | ₹43 Cr | ₹32 Cr | ₹23 Cr | ₹16 Cr | ₹19 Cr |
General and Administration Expenses | ₹11 Cr | ₹8.15 Cr | ₹6.87 Cr | ₹5.09 Cr | ₹5.84 Cr |
Rent , Rates & Taxes | - | - | - | - | ₹0.09 Cr |
Insurance | ₹1.40 Cr | ₹1.00 Cr | ₹0.75 Cr | ₹0.63 Cr | ₹0.58 Cr |
Printing and stationery | ₹0.58 Cr | ₹0.38 Cr | ₹0.31 Cr | ₹0.20 Cr | ₹0.29 Cr |
Professional and legal fees | ₹3.14 Cr | ₹2.30 Cr | ₹1.85 Cr | ₹1.42 Cr | ₹1.42 Cr |
Traveling and conveyance | ₹1.37 Cr | ₹1.02 Cr | ₹0.62 Cr | ₹0.39 Cr | ₹1.06 Cr |
Other Administration | ₹4.06 Cr | ₹3.45 Cr | ₹3.35 Cr | ₹2.45 Cr | ₹2.40 Cr |
Selling and Distribution Expenses | ₹13 Cr | ₹14 Cr | ₹9.36 Cr | ₹7.08 Cr | ₹6.10 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹12 Cr | ₹11 Cr | ₹8.92 Cr | ₹6.03 Cr | ₹5.83 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹1.41 Cr | ₹3.23 Cr | ₹0.44 Cr | ₹1.04 Cr | ₹0.27 Cr |
Miscellaneous Expenses | ₹2.94 Cr | ₹5.89 Cr | ₹0.81 Cr | ₹0.98 Cr | ₹3.95 Cr |
Bad debts /advances written off | - | - | - | - | ₹0.50 Cr |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | ₹0.09 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹2.94 Cr | ₹5.89 Cr | ₹0.81 Cr | ₹0.98 Cr | ₹3.36 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹314 Cr | ₹277 Cr | ₹214 Cr | ₹153 Cr | ₹171 Cr |
Operating Profit (Excl OI) | ₹96 Cr | ₹82 Cr | ₹57 Cr | ₹51 Cr | ₹41 Cr |
Other Income | ₹5.75 Cr | ₹9.13 Cr | ₹3.83 Cr | ₹4.12 Cr | ₹0.52 Cr |
Interest Received | ₹1.06 Cr | ₹1.61 Cr | ₹0.20 Cr | ₹0.28 Cr | ₹0.24 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.02 Cr | ₹0.15 Cr | ₹-0.05 Cr | ₹0.36 Cr | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹4.26 Cr | ₹7.35 Cr | ₹2.66 Cr | ₹3.14 Cr | - |
Others | ₹0.41 Cr | ₹0.03 Cr | ₹1.02 Cr | ₹0.34 Cr | ₹0.27 Cr |
Operating Profit | ₹102 Cr | ₹91 Cr | ₹61 Cr | ₹55 Cr | ₹42 Cr |
Interest | ₹24 Cr | ₹21 Cr | ₹12 Cr | ₹8.48 Cr | ₹8.45 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.61 Cr | ₹1.25 Cr | ₹0.96 Cr | ₹0.88 Cr | ₹0.97 Cr |
Other Interest | ₹22 Cr | ₹19 Cr | ₹11 Cr | ₹7.60 Cr | ₹7.48 Cr |
PBDT | ₹78 Cr | ₹70 Cr | ₹49 Cr | ₹47 Cr | ₹33 Cr |
Depreciation | ₹25 Cr | ₹19 Cr | ₹16 Cr | ₹16 Cr | ₹11 Cr |
Profit Before Taxation & Exceptional Items | ₹53 Cr | ₹51 Cr | ₹33 Cr | ₹30 Cr | ₹22 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹53 Cr | ₹51 Cr | ₹33 Cr | ₹30 Cr | ₹22 Cr |
Provision for Tax | ₹14 Cr | ₹14 Cr | ₹9.01 Cr | ₹6.75 Cr | ₹4.93 Cr |
Current Income Tax | - | - | - | ₹8.04 Cr | ₹5.50 Cr |
Deferred Tax | ₹3.54 Cr | ₹2.05 Cr | ₹1.42 Cr | ₹-1.64 Cr | ₹-0.65 Cr |
Other taxes | ₹11 Cr | ₹12 Cr | ₹7.58 Cr | ₹0.35 Cr | ₹0.09 Cr |
Profit After Tax | ₹39 Cr | ₹37 Cr | ₹24 Cr | ₹23 Cr | ₹17 Cr |
Extra items | - | - | - | - | ₹-0.63 Cr |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | ₹-0.45 Cr | ₹-0.28 Cr | ₹-0.53 Cr | ₹0.48 Cr | - |
Consolidated Net Profit | ₹39 Cr | ₹37 Cr | ₹23 Cr | ₹24 Cr | ₹16 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹149 Cr | ₹113 Cr | ₹90 Cr | ₹67 Cr | ₹52 Cr |
Appropriations | ₹188 Cr | ₹150 Cr | ₹113 Cr | ₹91 Cr | ₹68 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹0.22 Cr |
Other Appropriation | ₹1.62 Cr | ₹1.08 Cr | - | - | - |
Equity Dividend % | ₹15.00 | ₹15.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Earnings Per Share | ₹36.13 | ₹34.46 | ₹21.68 | ₹22.23 | ₹15.74 |
Adjusted EPS | ₹36.13 | ₹34.46 | ₹21.68 | ₹22.23 | ₹15.74 |
Compare Income Statement of peers of RACL GEARTECH
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
RACL GEARTECH | ₹825.8 Cr | 2.1% | 5.8% | -37.5% | Stock Analytics | |
SAMVARDHANA MOTHERSON INTERNATIONAL | ₹83,872.6 Cr | -9% | 0.8% | 6.7% | Stock Analytics | |
BOSCH | ₹80,552.6 Cr | -3.6% | 4% | -9.5% | Stock Analytics | |
UNO MINDA | ₹47,695.8 Cr | -5.4% | -0.6% | 25% | Stock Analytics | |
SONA BLW PRECISION FORGINGS | ₹26,236.5 Cr | -8.4% | -11% | -33.6% | Stock Analytics | |
ENDURANCE TECHNOLOGIES | ₹25,832.0 Cr | -6.7% | 3.6% | -0.2% | Stock Analytics |
RACL GEARTECH Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
RACL GEARTECH | 2.1% |
5.8% |
-37.5% |
SENSEX | -2.9% |
3.1% |
1.8% |
You may also like the below Video Courses