NDR Auto Components Ltd

NDR Auto Compon. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

NDR Auto Components Ltd

₹ 654 -5.48%
13 Mar - close price
ndrauto.com BSE: 543214 NSE: NDRAUTO
About

Incorporated in 2019, NDR Auto Components manufacturing seat frames and seat trims for passenger cars and utility vehicles[1]

Key Points

Business Overview:[1][2]
NDRAC operates in the auto components industry, focusing on manufacturing of seat frames, trims, and related accessories for four-wheelers and two-wheelers. The company also manufactures, fabricates, and assembles automotive components, including seats and their spare parts, and is engaged in both manufacturing and trading of these components.

Website BSE NSE
  • Market Cap ₹ 1,560 Cr.
  • Current Price ₹ 654
  • High / Low ₹ 1,220 / 550
  • Stock P/E 31.0
  • Book Value ₹ 109
  • Dividend Yield 0.42 %
  • ROCE 24.8 %
  • ROE 20.4 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has delivered good profit growth of 93.3% 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

Consumer Discretionary Automobile and Auto Components Auto Components Auto Components & Equipments

Part of BSE Allcap BSE Consumer Discretionary

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
106 130 128 158 140 176 171 174 175 192 185 200 208
98 119 116 142 127 160 155 157 157 171 165 178 186
Operating Profit 7 11 12 15 13 16 17 17 19 21 20 22 22
OPM % 7% 8% 9% 10% 9% 9% 10% 10% 11% 11% 11% 11% 11%
1 3 2 2 1 1 1 3 1 1 1 3 1
Interest 1 1 1 1 1 1 1 1 1 1 1 1 1
Depreciation 3 3 3 4 4 4 4 4 4 4 5 5 6
Profit before tax 6 10 9 13 9 13 13 15 15 17 15 19 16
Tax % 24% 26% 25% 23% 25% 25% 25% 26% 24% 24% 26% 26% 24%
4 8 7 10 7 10 10 11 11 13 11 14 12
EPS in Rs 1.79 3.15 2.82 4.16 2.86 4.02 4.02 4.76 4.75 5.42 4.70 5.84 5.22
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
97 114 233 393 602 713 786
97 108 218 360 545 639 701
Operating Profit -1 6 15 33 56 73 84
OPM % -1% 6% 6% 8% 9% 10% 11%
9 8 7 6 5 6 5
Interest 0 0 1 2 3 3 3
Depreciation 7 5 7 9 15 16 20
Profit before tax 1 10 14 28 44 60 67
Tax % -68% 27% 24% 25% 25% 25%
2 7 11 21 33 45 50
EPS in Rs 0.70 2.92 4.54 8.97 13.86 18.94 21.18
Dividend Payout % 0% 9% 14% 14% 14% 15%
Compounded Sales Growth
10 Years: %
5 Years: 49%
3 Years: 45%
TTM: 13%
Compounded Profit Growth
10 Years: %
5 Years: 93%
3 Years: 59%
TTM: 21%
Stock Price CAGR
10 Years: %
5 Years: 64%
3 Years: 68%
1 Year: -6%
Return on Equity
10 Years: %
5 Years: 14%
3 Years: 18%
Last Year: 20%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025
Equity Capital 6 6 6 6 12 24 24
Reserves 127 134 144 164 188 217 235
0 4 13 34 31 32 34
19 40 46 92 112 151 146
Total Liabilities 152 184 209 296 343 424 439
33 41 47 133 147 153 227
CWIP 0 3 32 13 12 28 10
Investments 2 2 2 3 3 2 11
117 138 128 146 181 242 191
Total Assets 152 184 209 296 343 424 439

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
3 -2 1 48 27 84
-10 1 -4 -35 -6 -42
-1 -1 0 -5 -8 -12
Net Cash Flow -7 -1 -3 8 13 29

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 23 99 48 29 53 48
Inventory Days 35 53 44 48 23 30
Days Payable 80 154 84 91 80 88
Cash Conversion Cycle -22 -1 8 -14 -4 -11
Working Capital Days 1 25 41 -15 12 -1
ROCE % 7% 10% 17% 21% 25%

Insights

In beta
Mar 2020Mar 2021Mar 2022Mar 2023Dec 2024Feb 2026
ROCE (Excl. Non-Productive Land & Surplus Cash)
%

Log in to view insights

Please log in to see hidden values.

Login
Contribution of Car Seat Structures to Turnover
%
Contribution of Seat Covers to Turnover
%
Market Share in Maruti Suzuki Requirements (Frames & Trims)
%
Market Share in Alto Seating
%
Market Share in Wagon R Seating
%
Order Book
Rs. Cr.
Proposed Capacity - Seat Belt Reminder System
Mn Pcs p.a.
Proposed Capacity - Seat Insert Support Fabric
Mn Pcs p.a.
Proposed Capacity - Seat Latch
Mn Pcs p.a.
Total Installed Capacity - Seating Sets
Lakhs Set p.a.

Shareholding Pattern

Numbers in percentages

Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
73.95% 73.95% 73.06% 73.06% 73.06% 73.06% 73.06% 73.06% 73.13% 73.13% 73.13% 73.13%
0.00% 0.00% 0.01% 0.01% 0.00% 0.00% 0.12% 0.00% 0.06% 0.07% 0.18% 0.05%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.17% 0.00% 0.00%
26.06% 26.05% 26.93% 26.95% 26.95% 26.95% 26.82% 26.93% 26.80% 26.63% 26.68% 26.82%
No. of Shareholders 8,37811,90112,95313,91715,75416,37422,54726,59624,66025,30527,13926,781

* 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