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

₹ 956 -3.29%
16 Jun 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 ₹ 2,273 Cr.
  • Current Price ₹ 956
  • High / Low ₹ 1,098 / 381
  • Stock P/E 42.7
  • Book Value ₹ 127
  • Dividend Yield 0.29 %
  • ROCE 23.0 %
  • ROE 19.2 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has delivered good profit growth of 52.0% CAGR over last 5 years

Cons

  • Stock is trading at 7.56 times its book value

* 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

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
80 63 94 106 130 128 158 140 176 171 174 175 192
74 59 85 98 119 116 142 127 160 155 157 157 171
Operating Profit 6 5 9 7 11 11 15 13 16 17 17 19 21
OPM % 7% 7% 9% 7% 8% 9% 10% 9% 9% 10% 10% 11% 11%
4 3 3 3 5 3 2 3 3 3 3 3 5
Interest 0 0 0 1 1 1 1 1 1 1 1 1 1
Depreciation 2 2 1 3 3 3 4 4 4 4 4 4 4
Profit before tax 7 5 11 7 13 11 13 11 15 15 16 17 20
Tax % 16% 18% 21% 19% 21% 22% 22% 21% 22% 22% 25% 21% 19%
6 4 8 6 10 8 10 9 12 12 12 13 16
EPS in Rs 2.55 1.70 3.53 2.39 4.18 3.46 4.34 3.59 4.88 4.84 5.02 5.63 6.89
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
97 114 233 393 602 713
97 108 218 360 545 639
Operating Profit -1 6 15 33 56 73
OPM % -1% 6% 6% 8% 9% 10%
14 10 12 13 11 14
Interest 0 0 1 2 3 3
Depreciation 7 5 7 9 15 16
Profit before tax 6 11 18 35 49 68
Tax % -11% 23% 18% 20% 22% 22%
7 9 15 28 39 53
EPS in Rs 2.77 3.58 6.26 11.81 16.26 22.38
Dividend Payout % 0% 7% 10% 11% 12% 12%
Compounded Sales Growth
10 Years: %
5 Years: 49%
3 Years: 45%
TTM: 18%
Compounded Profit Growth
10 Years: %
5 Years: 52%
3 Years: 51%
TTM: 38%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: 133%
1 Year: 147%
Return on Equity
10 Years: %
5 Years: 13%
3 Years: 17%
Last Year: 19%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

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

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

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

Consolidated Figures in Rs. Crores / View Standalone

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 3 26 43 -12 14 0
ROCE % 6% 10% 17% 19% 23%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
73.95% 73.95% 73.95% 73.95% 73.95% 73.06% 73.06% 73.06% 73.06% 73.06% 73.06% 73.13%
0.84% 0.84% 0.24% 0.00% 0.00% 0.01% 0.01% 0.00% 0.00% 0.12% 0.00% 0.06%
25.21% 25.21% 25.80% 26.06% 26.05% 26.93% 26.95% 26.95% 26.95% 26.82% 26.93% 26.80%
No. of Shareholders 6,4506,3846,8858,37811,90112,95313,91715,75416,37422,54726,59624,660

* 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

Concalls