Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹1703 Cr.
Stock P/E
27.5
P/B
4.6
Current Price
₹715.9
Book Value
₹ 156.5
Face Value
10
52W High
₹1081.8
52W Low
₹ 607.6
Dividend Yield
0.56%

NDR Auto Components Overview

Business

NDR Auto Components Ltd. is an Indian company operating in the Auto Ancillary sector. Its core business involves manufacturing and supplying components for the automotive industry. This typically includes a range of parts required by Original Equipment Manufacturers (OEMs) for various vehicle types (e.g., passenger vehicles, commercial vehicles, two-wheelers, tractors) and potentially catering to the aftermarket segment for replacement parts. The company makes money by selling these manufactured components to its clients.

Revenue Mix

Information on specific key segments or a detailed revenue mix (e.g., breakdown by product type, vehicle segment, or OEM vs. aftermarket contribution) is not available from the provided data.

Industry

The company operates in the Auto Ancillary industry in India, a critical support sector for the country's diverse and growing automotive manufacturing base. This industry is characterized by its cyclical nature, dependence on automotive OEM production volumes, increasing focus on localization, and evolving technological demands (e.g., for electric vehicles, stricter emission norms). NDR Auto Components likely positions itself as a component supplier, aiming to integrate into the supply chains of various automotive manufacturers, potentially as a Tier 1 or Tier 2 supplier.

MOAT

Without specific details, potential competitive advantages for an auto ancillary company like NDR Auto Components could stem from:

Switching Costs: Developing strong, long-term relationships with OEMs and integrating deeply into their design and production processes can create high switching costs for critical components.

Cost Efficiency: Achieving economies of scale in manufacturing and procurement, coupled with lean operations, can provide a cost advantage.

Quality & Reliability: Consistent delivery of high-quality components meeting stringent automotive standards is crucial for maintaining OEM relationships.

Product Specialization/Technology: Niche expertise in specific components or proprietary manufacturing processes could offer an edge.

Growth Drivers

Key factors that could drive growth for NDR Auto Components over the next 3-5 years include:

Growth in Domestic Auto Sales: Revival and sustained growth in India's passenger vehicle, commercial vehicle, and two-wheeler segments.

Increased Localization: Government initiatives and OEM strategies to reduce import dependence leading to higher local sourcing of components.

Aftermarket Demand: Expansion of the vehicle parc in India drives demand for replacement parts.

New Product Development: Ability to adapt and supply components for new vehicle technologies, including electric vehicles (EVs) and advanced safety features.

Export Opportunities: Tapping into global automotive supply chains for component exports.

Risks

Major business risks for NDR Auto Components include:

Automotive Industry Cyclicality: Demand for components is highly sensitive to downturns in vehicle production and sales.

Raw Material Price Volatility: Fluctuations in commodity prices (e.g., steel, aluminum, plastics) can impact profitability.

Technological Disruption: The rapid transition to EVs and new emission standards could render existing product lines obsolete or require significant R&D investment.

Customer Concentration: Heavy reliance on a few large OEM customers can pose a risk if one reduces orders or shifts suppliers.

Intense Competition: The auto ancillary sector is competitive, leading to pricing pressures from OEMs.

Regulatory Changes: New safety or environmental regulations could necessitate costly product redesigns or manufacturing process changes.

Management & Ownership

As an Indian company, NDR Auto Components Ltd. likely has a promoter-led ownership structure, which is common in India. Specific details regarding the promoters, their background, the composition of the management team, or a detailed breakdown of the ownership structure are not provided in the given information.

Outlook

The outlook for NDR Auto Components is influenced by the broader trajectory of the Indian automotive industry.

The bull case envisions the company benefiting from sustained growth in India's automotive sector, driven by rising disposable incomes, urbanization, and government support for manufacturing (e.g., PLI schemes). Its ability to adapt to technological shifts (like EV components) and deepen relationships with OEMs could ensure long-term stability and growth. Potential expansion into new product categories or export markets would further bolster its position.

Conversely, the bear case highlights risks such as prolonged downturns in vehicle sales, inability to rapidly adapt to the technological transition (e.g., from ICE to EV components), intense price competition from domestic and international players, and significant volatility in raw material costs. Over-reliance on a limited set of customers or a failure to invest in R&D could also impede its competitiveness and growth prospects.

NDR Auto Components Share Price

Live · BSE / NSE · Inception: 2019
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

NDR Auto Components Quarterly Results

#(Fig in Cr.) Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Net Sales 176 171 174 175 192 185 200 208 229 221
Other Income 1 1 1 1 1 1 1 1 1 1
Total Income 177 172 176 176 193 186 201 209 230 223
Total Expenditure 160 155 157 157 171 165 178 186 203 196
Operating Profit 17 17 19 20 22 20 23 23 27 26
Interest 1 1 1 1 1 1 1 1 1 1
Depreciation 4 4 4 4 4 5 5 6 6 6
Exceptional Income / Expenses 0 0 0 0 0 0 0 -1 0 0
Profit Before Tax 13 13 14 15 17 15 17 16 21 19
Provision for Tax 3 3 4 4 4 4 5 4 5 5
Profit After Tax 10 10 10 11 13 11 12 12 15 15
Adjustments 2 2 2 2 4 2 3 3 3 2
Profit After Adjustments 12 12 12 13 16 14 15 15 18 16
Adjusted Earnings Per Share 2.4 2.4 5 5.6 6.9 5.7 6.2 6.4 7.8 6.9

NDR Auto Components Profit & Loss

#(Fig in Cr.) Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 97 114 233 393 602 713 823 858
Other Income 8 8 8 6 4 4 3 4
Total Income 105 122 240 399 605 717 825 863
Total Expenditure 97 108 219 361 545 639 732 763
Operating Profit 7 14 22 38 60 78 94 99
Interest 0 0 1 2 3 3 3 4
Depreciation 7 5 7 9 15 16 21 23
Exceptional Income / Expenses 0 0 0 0 0 0 -1 -1
Profit Before Tax -0 9 18 35 49 68 80 73
Provision for Tax -1 3 3 7 11 15 18 19
Profit After Tax 1 6 15 28 39 53 62 54
Adjustments 6 2 0 0 0 0 0 11
Profit After Adjustments 7 9 15 28 39 53 62 64
Adjusted Earnings Per Share 2.8 3.6 6.3 11.8 16.3 22.4 26 27.3

NDR Auto Components Balance Sheet

#(Fig in Cr.) Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 170 178 191 218 254 302 358
Minority's Interest 0 0 0 0 0 0 0
Borrowings 0 0 2 2 0 0 0
Other Non-Current Liabilities -0 4 9 29 27 30 57
Total Current Liabilities 19 39 47 94 115 153 148
Total Liabilities 188 222 248 343 396 485 563
Fixed Assets 33 41 47 133 147 153 269
Other Non-Current Assets 39 48 77 78 80 119 112
Total Current Assets 115 133 124 131 169 213 181
Total Assets 188 222 248 343 396 485 563

NDR Auto Components Cash Flow

#(Fig in Cr.) Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 12 5 4 1 9 22 51
Cash Flow from Operating Activities 3 -2 1 48 27 84 37
Cash Flow from Investing Activities -10 1 -4 -35 -6 -42 -59
Cash Flow from Financing Activities -1 -1 0 -5 -8 -12 -14
Net Cash Inflow / Outflow -7 -1 -3 8 13 29 -36
Closing Cash & Cash Equivalent 5 4 1 9 22 51 15

NDR Auto Components Ratios

# Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 2.77 3.59 6.26 11.82 16.28 22.39 26.04
CEPS(Rs) 3.34 4.77 9.34 15.46 22.5 29.17 34.91
DPS(Rs) 0 0.25 0.63 1.25 1.88 2.75 4
Book NAV/Share(Rs) 71.29 74.91 80.39 91.62 106.6 127.1 150.39
Core EBITDA Margin(%) -0.68 5.58 5.99 8.08 9.35 10.27 11.01
EBIT Margin(%) 0.05 7.99 8.15 9.42 8.7 9.96 10.07
Pre Tax Margin(%) -0.11 7.88 7.84 8.96 8.22 9.51 9.67
PAT Margin (%) 0.58 5.58 6.4 7.16 6.44 7.46 7.52
Cash Profit Margin (%) 8.22 9.94 9.55 9.36 8.89 9.71 10.08
ROA(%) 0.3 3.11 6.34 9.51 10.48 12.09 11.82
ROE(%) 0.33 3.66 8.06 13.74 16.42 19.16 18.77
ROCE(%) 0.03 5.24 10.21 17.91 22.02 25.52 25.12
Receivable days 22.91 59.44 48.32 28.6 35.86 46.15 43.06
Inventory Days 26.07 30.84 26.41 28.16 20.96 18.91 20.38
Payable days 79.69 110.61 78.87 70.63 68.96 78.31 76.23
PER(x) 0 13.25 15.69 11.76 26.99 30.38 23.38
Price/Book(x) 0 0.63 1.22 1.52 4.12 5.35 4.05
Dividend Yield(%) 0 0.53 0.64 0.9 0.43 0.4 0.66
EV/Net Sales(x) -0.93 0.24 0.79 0.71 1.68 2.18 1.73
EV/Core EBITDA(x) -12.15 1.95 8.51 7.38 16.94 20.03 15.23
Net Sales Growth(%) 0 18.13 103.76 68.9 53.16 18.49 15.4
EBIT Growth(%) 0 0 107.94 95.06 41.43 36 16.54
PAT Growth(%) 0 1030.87 133.65 88.81 37.73 37.57 16.31
EPS Growth(%) 0 29.45 74.49 88.81 37.73 37.57 16.31
Debt/Equity(x) 0 0 0.01 0.01 0.01 0 0
Current Ratio(x) 6.1 3.39 2.67 1.39 1.47 1.39 1.22
Quick Ratio(x) 5.73 3.07 2.21 0.97 1.21 1.1 0.9
Interest Cover(x) 0.31 75.37 26.14 20.7 18.29 21.99 25.28
Total Debt/Mcap(x) 0 0 0.01 0.01 0 0 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +15% +28% +48% —
Operating Profit CAGR +21% +35% +46% —
PAT CAGR +17% +30% +60% —
Share Price CAGR -31% +35% +48% —
ROE Average +19% +18% +15% +11%
ROCE Average +25% +24% +20% +15%

NDR Auto Components Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 73.13 %
FII 0.08 %
DII (MF + Insurance) 0.01 %
Public (retail) 26.78 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 73.0673.0673.0673.0673.1373.1373.1373.1373.1373.13
FII 000.1300.060.060.180.050.080.08
DII 000000.170000.01
Public 26.9426.9426.8226.9426.826.6326.6826.8226.7926.78
Others 0000000000
Total 100100100100100100100100100100

NDR Auto Components Peer Comparison

Auto Ancillary Edit Columns

NDR Auto Components Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

NDR Auto Components Pros & Cons

Pros

  • Company has delivered good profit growth of 59% CAGR over last 5 years
  • Debtor days have improved from 78.31 to 76.23days.
  • Company is almost debt free.

Cons

  • Stock is trading at 4.6 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp