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

₹ 812 0.12%
18 May 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 ₹ 1,933 Cr.
  • Current Price ₹ 812
  • High / Low ₹ 1,220 / 605
  • Stock P/E 30.9
  • Book Value ₹ 150
  • Dividend Yield 0.34 %
  • ROCE 22.2 %
  • ROE 18.9 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has delivered good profit growth of 48.9% 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

Consolidated Figures in Rs. Crores / View Standalone

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 11 15 13 16 17 17 19 21 20 22 23 26
OPM % 8% 9% 10% 9% 9% 10% 10% 11% 11% 11% 11% 11% 12%
5 3 2 3 3 3 3 3 5 3 4 3 4
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 13 11 13 11 15 15 16 17 20 17 20 19 24
Tax % 21% 22% 22% 21% 22% 22% 25% 21% 19% 22% 24% 20% 22%
10 8 10 9 12 12 12 13 16 14 15 15 18
EPS in Rs 4.18 3.46 4.34 3.59 4.88 4.84 5.02 5.63 6.89 5.72 6.24 6.39 7.76
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

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%
14 10 12 13 11 14 13
Interest 0 0 1 2 3 3 3
Depreciation 7 5 7 9 15 16 21
Profit before tax 6 11 18 35 49 68 80
Tax % -11% 23% 18% 20% 22% 22% 22%
7 9 15 28 39 53 62
EPS in Rs 2.77 3.58 6.26 11.81 16.26 22.39 26.04
Dividend Payout % 0% 7% 10% 11% 12% 12% 15%
Compounded Sales Growth
10 Years: %
5 Years: 48%
3 Years: 28%
TTM: 15%
Compounded Profit Growth
10 Years: %
5 Years: 49%
3 Years: 29%
TTM: 18%
Stock Price CAGR
10 Years: %
5 Years: 74%
3 Years: 67%
1 Year: -9%
Return on Equity
10 Years: %
5 Years: 16%
3 Years: 18%
Last Year: 19%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 6 6 6 6 12 24 24
Reserves 164 172 185 212 242 279 334
0 4 13 34 31 32 62
19 40 46 92 112 151 144
Total Liabilities 189 223 250 344 396 486 563
33 41 47 133 147 153 269
CWIP 0 3 32 13 12 28 19
Investments 39 40 43 51 56 63 83
117 138 128 146 181 242 192
Total Assets 189 223 250 344 396 486 563

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
3 -2 1 48 27 84 55
-10 1 -4 -35 -6 -42 -59
-1 -1 0 -5 -8 -12 -14
Net Cash Flow -7 -1 -3 8 13 29 -18
Free Cash Flow 3 -16 -28 2 -7 36 -19
CFO/OP -598% 12% 32% 163% 67% 135% 60%

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 4
ROCE % 6% 10% 17% 19% 23% 22%

Insights

In beta
Mar 2020 Mar 2021 Mar 2022 Mar 2023 Dec 2024 Feb 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
% ・Standalone data
Contribution of Seat Covers to Turnover
% ・Standalone data
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.

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