The single financial pane of truth — P&L, quality of earnings, profitability, FP&A and division economics.
Margin is expanding, but ≈ ₹99 Cr of EBITDA still sits between today's 9.0% margin and the 13% target — held in the still-scaling divisions and SG&A. Convert mix shift and operating leverage into reported EBITDA to re-rate the stock.
8 of 8 headline metrics improving vs prior · still off target: Total Revenue ₹2,477 Cr vs ₹2,700 Cr, Gross Margin 33.5% vs 36.0%, EBITDA ₹223 Cr vs ₹280 Cr
Extend metal pass-through clauses; hedge; push scrap/yield & energy savings.
Firm LME aluminium + energy pressuring near-term gross margin and EBITDA.
Run-rate FCF sweep + working-capital discipline; protect headroom — paydown is priority.
Net Debt/EBITDA 3.08x vs 3.5x covenant; greenfield (Hosur) capex pushed net debt to ₹686 Cr.
Sets capex headroom and refinancing risk on a levered (~3.1×) balance sheet.
≈ ₹99 Cr of EBITDA stands between 9.0% margin and the 13% target — the swing that re-rates the listed equity.
How ₹2,477 Cr of revenue converts to ₹223 Cr adjusted EBITDA.
| Revenue | ₹2,477 Cr | 100.0% |
| Cost of goods sold | (₹1,647 Cr) | (66.5%) |
| Gross profit | ₹830 Cr | 33.5% |
| SG&A | (₹213 Cr) | (8.6%) |
| Adjusted EBITDA | ₹223 Cr | 9.0% |
Diligence-grade add-back walk.
Organic volume vs. mix (machining / value-add) vs. price/content gain vs. aluminium/energy cost.
Forecast discipline, cost & sustainability savings, and productivity.
EBITDA uplift and savings capture by division as each engine scaled.
| Division | Scaled | Revenue | Value-added | EBITDA ₹Cr | Savings capture | Status |
|---|---|---|---|---|---|---|
| Aluminium HPDC (core) | 1989 | ₹1,700 Cr | ₹300 Cr | 7→162 | 90% | Integrated |
| Ferrous Castings | 1992 | ₹230 Cr | ₹30 Cr | 6→17 | 84% | Integrated |
| Rico Jinfei Wheels (94.8%) | 2008 | ₹455 Cr | ₹120 Cr | 8→43 | 78% | In progress |
| AAN Engineering (Aero-Defence, 100%) | 2017 | ₹95 Cr | ₹60 Cr | 12→14 | 55% | In progress |
| Rico Fluidtronics (100%) | 2018 | ₹165 Cr | ₹95 Cr | 9→20 | 74% | In progress |
| Rico Friction Technologies (70%) | 2020 | ₹90 Cr | ₹30 Cr | 8→9 | 60% | In progress |
| FCC Rico (JV) + EV / New Mobility | 2021 | ₹92 Cr | ₹60 Cr | 7→11 | 40% | Early |
One click into the owning view — each reads the same live governed dataset.