| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 102 | 113 | 106 | 109 | 106 | 113 | 87 | 101 | 120 | 137 | 132 | 132 | |
Growth YoY Revenue Growth YoY% | 15.8 | 17.0 | 11.3 | 23.1 | 4.5 | -0.5 | -17.8 | -7.5 | 13.4 | 21.8 | 50.8 | 31.5 |
| 78 | 86 | 83 | 89 | 86 | 89 | 68 | 82 | 96 | 106 | 102 | 100 | |
| 24 | 27 | 23 | 20 | 20 | 24 | 19 | 19 | 24 | 31 | 29 | 32 | |
OPM OPM% | 23.3 | 23.7 | 22.0 | 18.2 | 18.5 | 21.2 | 21.9 | 18.7 | 20.3 | 22.8 | 22.2 | 24.1 |
| 2 | 2 | 1 | 1 | 4 | 0 | 5 | 8 | 6 | 4 | 5 | 0 | |
Interest Expense Interest ExpenseCr | 6 | 6 | 7 | 7 | 8 | 7 | 7 | 8 | 5 | 5 | 9 | 6 |
Depreciation DepreciationCr | 6 | 6 | 6 | 7 | 7 | 8 | 8 | 8 | 8 | 8 | 9 | 9 |
PBT PBTCr | 14 | 17 | 12 | 6 | 8 | 9 | 9 | 11 | 16 | 21 | 17 | 17 |
| 3 | 5 | 3 | 2 | 2 | 3 | 2 | 3 | 4 | 5 | 5 | 8 | |
| 10 | 12 | 8 | 4 | 7 | 7 | 7 | 8 | 12 | 16 | 12 | 9 | |
Growth YoY PAT Growth YoY% | 3.5 | 0.4 | -12.0 | -52.6 | -36.0 | -45.6 | -22.7 | 99.0 | 84.3 | 149.1 | 90.0 | 7.8 |
NPM NPM% | 10.1 | 10.6 | 7.9 | 3.8 | 6.2 | 5.8 | 7.5 | 8.2 | 10.0 | 11.9 | 9.4 | 6.7 |
| 9.5 | 11.2 | 7.8 | 3.9 | 6.1 | 6.1 | 6.0 | 7.0 | 10.5 | 14.2 | 10.6 | 7.5 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 102 | 113 | 106 | 109 | 106 | 113 | 87 | 101 | 120 | 137 | 132 | 132 | |
Growth YoY Revenue Growth YoY% | 15.8 | 17.0 | 11.3 | 23.1 | 4.5 | -0.5 | -17.8 | -7.5 | 13.4 | 21.8 | 50.8 | 31.5 |
| 78 | 86 | 83 | 89 | 86 | 89 | 68 | 82 | 96 | 106 | 102 | 100 | |
| 24 | 27 | 23 | 20 | 20 | 24 | 19 | 19 | 24 | 31 | 29 | 32 | |
OPM OPM% | 23.3 | 23.7 | 22.0 | 18.2 | 18.5 | 21.2 | 21.9 | 18.7 | 20.3 | 22.8 | 22.2 | 24.1 |
| 2 | 2 | 1 | 1 | 4 | 0 | 5 | 8 | 6 | 4 | 5 | 0 | |
Interest Expense Interest ExpenseCr | 6 | 6 | 7 | 7 | 8 | 7 | 7 | 8 | 5 | 5 | 9 | 6 |
Depreciation DepreciationCr | 6 | 6 | 6 | 7 | 7 | 8 | 8 | 8 | 8 | 8 | 9 | 9 |
PBT PBTCr | 14 | 17 | 12 | 6 | 8 | 9 | 9 | 11 | 16 | 21 | 17 | 17 |
| 3 | 5 | 3 | 2 | 2 | 3 | 2 | 3 | 4 | 5 | 5 | 8 | |
| 10 | 12 | 8 | 4 | 7 | 7 | 7 | 8 | 12 | 16 | 12 | 9 | |
Growth YoY PAT Growth YoY% | 3.5 | 0.4 | -12.0 | -52.6 | -36.0 | -45.6 | -22.7 | 99.0 | 84.3 | 149.1 | 90.0 | 7.8 |
NPM NPM% | 10.1 | 10.6 | 7.9 | 3.8 | 6.2 | 5.8 | 7.5 | 8.2 | 10.0 | 11.9 | 9.4 | 6.7 |
| 9.5 | 11.2 | 7.8 | 3.9 | 6.1 | 6.1 | 6.0 | 7.0 | 10.5 | 14.2 | 10.6 | 7.5 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 190 | 212 | 204 | 271 | 358 | 410 | 415 | 490 | 522 |
Growth Revenue Growth% | 11.8 | -4.1 | 33.2 | 32.1 | 14.3 | 1.4 | 18.0 | 28.2 | |
| 159 | 171 | 153 | 214 | 277 | 314 | 333 | 383 | 405 | |
| 31 | 41 | 51 | 57 | 82 | 96 | 82 | 107 | 117 | |
OPM OPM% | 16.2 | 19.4 | 25.1 | 21.1 | 22.8 | 23.4 | 19.9 | 21.8 | 22.4 |
| 1 | 1 | 4 | 4 | 9 | 6 | 10 | 22 | 14 | |
Interest Expense Interest ExpenseCr | 6 | 8 | 8 | 12 | 21 | 24 | 30 | 30 | 25 |
Depreciation DepreciationCr | 8 | 11 | 16 | 16 | 19 | 25 | 30 | 34 | 35 |
PBT PBTCr | 17 | 22 | 30 | 33 | 51 | 53 | 33 | 66 | 71 |
| 8 | 5 | 7 | 9 | 14 | 14 | 9 | 17 | 22 | |
PAT PATCr | 10 | 17 | 23 | 24 | 37 | 39 | 24 | 49 | 50 |
Growth PAT Growth% | 73.7 | 38.4 | 1.8 | 56.6 | 5.3 | -39.7 | 106.2 | 78.1 | |
NPM NPM% | 5.1 | 8.0 | 11.5 | 8.8 | 10.4 | 9.6 | 5.7 | 10.0 | 9.5 |
| 9.3 | 15.3 | 21.8 | 22.2 | 34.7 | 36.5 | 22.0 | 42.0 | 42.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 190 | 212 | 204 | 271 | 358 | 410 | 415 | 490 | 522 |
Growth Revenue Growth% | 11.8 | -4.1 | 33.2 | 32.1 | 14.3 | 1.4 | 18.0 | 28.2 | |
| 159 | 171 | 153 | 214 | 277 | 314 | 333 | 383 | 405 | |
| 31 | 41 | 51 | 57 | 82 | 96 | 82 | 107 | 117 | |
OPM OPM% | 16.2 | 19.4 | 25.1 | 21.1 | 22.8 | 23.4 | 19.9 | 21.8 | 22.4 |
| 1 | 1 | 4 | 4 | 9 | 6 | 10 | 22 | 14 | |
Interest Expense Interest ExpenseCr | 6 | 8 | 8 | 12 | 21 | 24 | 30 | 30 | 25 |
Depreciation DepreciationCr | 8 | 11 | 16 | 16 | 19 | 25 | 30 | 34 | 35 |
PBT PBTCr | 17 | 22 | 30 | 33 | 51 | 53 | 33 | 66 | 71 |
| 8 | 5 | 7 | 9 | 14 | 14 | 9 | 17 | 22 | |
PAT PATCr | 10 | 17 | 23 | 24 | 37 | 39 | 24 | 49 | 50 |
Growth PAT Growth% | 73.7 | 38.4 | 1.8 | 56.6 | 5.3 | -39.7 | 106.2 | 78.1 | |
NPM NPM% | 5.1 | 8.0 | 11.5 | 8.8 | 10.4 | 9.6 | 5.7 | 10.0 | 9.5 |
| 9.3 | 15.3 | 21.8 | 22.2 | 34.7 | 36.5 | 22.0 | 42.0 | 42.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 11 | 11 | 11 | 11 | 11 | 11 | 12 |
Reserves ReservesCr | 56 | 74 | 97 | 121 | 157 | 194 | 215 | 340 |
| 84 | 89 | 97 | 132 | 174 | 243 | 291 | 253 | |
| 46 | 48 | 66 | 87 | 103 | 132 | 120 | 96 | |
| 196 | 222 | 271 | 351 | 444 | 580 | 637 | 701 | |
| 100 | 112 | 121 | 162 | 198 | 265 | 304 | 349 | |
| 96 | 111 | 150 | 189 | 246 | 315 | 333 | 353 | |
| 196 | 222 | 271 | 351 | 444 | 580 | 637 | 701 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 11 | 11 | 11 | 11 | 11 | 11 | 12 |
Reserves ReservesCr | 56 | 74 | 97 | 121 | 157 | 194 | 215 | 340 |
| 84 | 89 | 97 | 132 | 174 | 243 | 291 | 253 | |
| 46 | 48 | 66 | 87 | 103 | 132 | 120 | 96 | |
| 196 | 222 | 271 | 351 | 444 | 580 | 637 | 701 | |
| 100 | 112 | 121 | 162 | 198 | 265 | 304 | 349 | |
| 96 | 111 | 150 | 189 | 246 | 315 | 333 | 353 | |
| 196 | 222 | 271 | 351 | 444 | 580 | 637 | 701 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 19 | 33 | 39 | 12 | 60 | 35 | 56 | 92 | |
| -31 | -26 | -49 | -56 | -76 | -93 | -46 | -53 | |
| 11 | -7 | 10 | 44 | 18 | 56 | -10 | -34 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 2 | -1 | 1 | 6 |
Free Cash Flow Free Cash FlowCr | -12 | 7 | -10 | -44 | -16 | -57 | 13 | 43 |
CFO To PAT CFO To PAT% | 195.4 | 196.1 | 165.9 | 49.4 | 160.3 | 89.6 | 237.1 | 187.6 |
CFO To EBITDA CFO To EBITDA% | 62.2 | 80.9 | 76.4 | 20.7 | 73.5 | 36.8 | 68.3 | 85.9 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 19 | 33 | 39 | 12 | 60 | 35 | 56 | 92 | |
| -31 | -26 | -49 | -56 | -76 | -93 | -46 | -53 | |
| 11 | -7 | 10 | 44 | 18 | 56 | -10 | -34 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 2 | -1 | 1 | 6 |
Free Cash Flow Free Cash FlowCr | -12 | 7 | -10 | -44 | -16 | -57 | 13 | 43 |
CFO To PAT CFO To PAT% | 195.4 | 196.1 | 165.9 | 49.4 | 160.3 | 89.6 | 237.1 | 187.6 |
CFO To EBITDA CFO To EBITDA% | 62.2 | 80.9 | 76.4 | 20.7 | 73.5 | 36.8 | 68.3 | 85.9 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 71 | 58 | 264 | 664 | 982 | 1,274 | 807 | 1,414 | 2,064 |
Price To Earnings Price To Earnings | 7.3 | 3.4 | 11.3 | 27.8 | 26.2 | 33.6 | 35.3 | 29.9 | 40.9 |
Price To Sales Price To Sales | 0.4 | 0.3 | 1.3 | 2.5 | 2.7 | 3.1 | 1.9 | 2.9 | 4.0 |
Price To Book Price To Book | 1.1 | 0.7 | 2.5 | 5.0 | 5.9 | 6.5 | 3.7 | 4.2 | 5.9 |
EV To EBITDA EV To EBITDA | 4.7 | 3.2 | 7.3 | 14.5 | 14.5 | 16.3 | 13.6 | 15.3 | 19.6 |
GPM GPM% | 35.1 | 38.7 | 43.5 | 38.2 | 39.9 | 40.2 | 39.4 | 40.0 | 40.0 |
OPM OPM% | 16.2 | 19.4 | 25.1 | 21.1 | 22.8 | 23.4 | 19.9 | 21.8 | 22.4 |
NPM NPM% | 5.1 | 8.0 | 11.5 | 8.8 | 10.4 | 9.6 | 5.7 | 10.0 | 9.5 |
ROCE ROCE% | 16.7 | 19.0 | 18.0 | 15.4 | 19.4 | 15.6 | 11.6 | 16.3 | 16.3 |
ROE ROE% | 14.7 | 19.9 | 21.7 | 18.2 | 22.4 | 19.2 | 10.5 | 13.9 | 13.9 |
ROA ROA% | 5.0 | 7.6 | 8.7 | 6.8 | 8.4 | 6.8 | 3.7 | 7.0 | 7.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 71 | 58 | 264 | 664 | 982 | 1,274 | 807 | 1,414 | 2,064 |
Price To Earnings Price To Earnings | 7.3 | 3.4 | 11.3 | 27.8 | 26.2 | 33.6 | 35.3 | 29.9 | 40.9 |
Price To Sales Price To Sales | 0.4 | 0.3 | 1.3 | 2.5 | 2.7 | 3.1 | 1.9 | 2.9 | 4.0 |
Price To Book Price To Book | 1.1 | 0.7 | 2.5 | 5.0 | 5.9 | 6.5 | 3.7 | 4.2 | 5.9 |
EV To EBITDA EV To EBITDA | 4.7 | 3.2 | 7.3 | 14.5 | 14.5 | 16.3 | 13.6 | 15.3 | 19.6 |
GPM GPM% | 35.1 | 38.7 | 43.5 | 38.2 | 39.9 | 40.2 | 39.4 | 40.0 | 40.0 |
OPM OPM% | 16.2 | 19.4 | 25.1 | 21.1 | 22.8 | 23.4 | 19.9 | 21.8 | 22.4 |
NPM NPM% | 5.1 | 8.0 | 11.5 | 8.8 | 10.4 | 9.6 | 5.7 | 10.0 | 9.5 |
ROCE ROCE% | 16.7 | 19.0 | 18.0 | 15.4 | 19.4 | 15.6 | 11.6 | 16.3 | 16.3 |
ROE ROE% | 14.7 | 19.9 | 21.7 | 18.2 | 22.4 | 19.2 | 10.5 | 13.9 | 13.9 |
ROA ROA% | 5.0 | 7.6 | 8.7 | 6.8 | 8.4 | 6.8 | 3.7 | 7.0 | 7.0 |
Documents — RACL Geartech Ltd
Concall Transcript Summaries — RACL Geartech Ltd