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

₹ 822 0.31%
21 Jul 4:01 p.m.
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 ₹ 1,955 Cr.
  • Current Price ₹ 822
  • High / Low ₹ 1,188 / 605
  • Stock P/E 36.5
  • Book Value ₹ 121
  • Dividend Yield 0.49 %
  • ROCE 25.2 %
  • ROE 20.3 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has delivered good profit growth of 50.5% 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 Consumer Discretionary

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
130 128 158 140 176 171 174 175 192 185 200 208 229
119 116 142 127 160 155 157 157 171 165 178 186 203
Operating Profit 11 12 15 13 16 17 17 19 21 20 22 22 26
OPM % 8% 9% 10% 9% 9% 10% 10% 11% 11% 11% 11% 11% 12%
3 2 2 1 1 1 3 1 1 1 3 1 1
Interest 1 1 1 1 1 1 1 1 1 1 1 1 1
Depreciation 3 3 4 4 4 4 4 4 4 5 5 6 6
Profit before tax 10 9 13 9 13 13 15 15 17 15 19 16 21
Tax % 26% 25% 23% 25% 25% 25% 26% 24% 24% 26% 26% 24% 25%
8 7 10 7 10 10 11 11 13 11 14 12 16
EPS in Rs 3.15 2.82 4.16 2.86 4.02 4.02 4.77 4.75 5.42 4.70 5.84 5.22 6.54
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
97 114 233 393 602 713 823
97 108 218 360 545 639 732
Operating Profit -1 6 15 33 56 73 91
OPM % -1% 6% 6% 8% 9% 10% 11%
9 8 7 6 5 6 4
Interest 0 0 1 2 3 3 3
Depreciation 7 5 7 9 15 16 21
Profit before tax 1 10 14 28 44 60 71
Tax % -68% 27% 24% 25% 25% 25% 25%
2 7 11 21 33 45 53
EPS in Rs 0.70 2.92 4.54 8.97 13.86 18.95 22.30
Dividend Payout % 0% 9% 14% 14% 14% 15% 18%
Compounded Sales Growth
10 Years: %
5 Years: 48%
3 Years: 28%
TTM: 15%
Compounded Profit Growth
10 Years: %
5 Years: 51%
3 Years: 35%
TTM: 20%
Stock Price CAGR
10 Years: %
5 Years: 55%
3 Years: 51%
1 Year: -30%
Return on Equity
10 Years: %
5 Years: 17%
3 Years: 20%
Last Year: 20%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 6 6 6 6 12 24 24
Reserves 127 134 144 164 188 217 263
0 4 13 34 31 32 33
19 40 46 92 112 151 142
Total Liabilities 152 184 209 296 343 424 462
33 41 47 133 147 153 241
CWIP 0 3 32 13 12 28 8
Investments 2 2 2 3 3 2 25
117 138 128 146 181 242 189
Total Assets 152 184 209 296 343 424 462

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
3 -2 1 48 27 84 38
-10 1 -4 -35 -6 -42 -61
-1 -1 0 -5 -8 -12 -14
Net Cash Flow -7 -1 -3 8 13 29 -37
Free Cash Flow 3 -16 -28 2 -7 36 -24
CFO/OP -590% 12% 32% 163% 67% 135% 61%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 23 99 48 29 53 48 45
Inventory Days 35 53 44 48 23 30 28
Days Payable 80 154 84 91 80 88 74
Cash Conversion Cycle -22 -1 8 -14 -4 -11 -1
Working Capital Days 1 25 41 -15 12 -1 7
ROCE % 7% 10% 17% 21% 25% 25%

Insights

In beta
Mar 2023 Mar 2024 Mar 2025 Mar 2026
Number of Manufacturing Plants
count

Log in to view insights

Please log in to see hidden values.

Login
Number of OEM Customers
count
Number of OEM Models Supplied
count
Share of Business with Maruti Suzuki
%
Maruti Suzuki Share of Revenue
%
Manufacturing Capacity (4W Seats)
Lakhs sets per annum

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
73.95% 73.06% 73.06% 73.06% 73.06% 73.06% 73.06% 73.13% 73.13% 73.13% 73.13% 73.13%
0.00% 0.01% 0.01% 0.00% 0.00% 0.12% 0.00% 0.06% 0.07% 0.18% 0.05% 0.08%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.17% 0.00% 0.00% 0.00%
26.05% 26.93% 26.95% 26.95% 26.95% 26.82% 26.93% 26.80% 26.63% 26.68% 26.82% 26.80%
No. of Shareholders 11,90112,95313,91715,75416,37422,54726,59624,66025,30527,13926,78126,000

* 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