Auto Ancillary · Founded 2019 · www.ndrauto.com · BSE 543214 · NSE NDRAUTO · ISIN INE07OG01012
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 15% | 28% | 48% | 0% |
| Operating Profit CAGR | 21% | 35% | 46% | 0% |
| PAT CAGR | 17% | 30% | 60% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -31% | 35% | 48% | NA% |
| ROE Average | 19% | 18% | 15% | 11% |
| ROCE Average | 25% | 24% | 20% | 15% |
| #(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 |
| #(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 |
| # | 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 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 73.06 | 73.06 | 73.06 | 73.06 | 73.13 | 73.13 | 73.13 | 73.13 | 73.13 | 73.13 |
| FII | 0 | 0 | 0.13 | 0 | 0.06 | 0.06 | 0.18 | 0.05 | 0.08 | 0.08 |
| DII | 0 | 0 | 0 | 0 | 0 | 0.17 | 0 | 0 | 0 | 0.01 |
| Public | 26.94 | 26.94 | 26.82 | 26.94 | 26.8 | 26.63 | 26.68 | 26.82 | 26.79 | 26.78 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.87 | 0.87 | 1.74 | 1.74 | 1.74 | 1.74 | 1.74 | 1.74 | 1.74 | 1.74 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.32 | 0.32 | 0.64 | 0.64 | 0.64 | 0.63 | 0.63 | 0.64 | 0.64 | 0.64 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.19 | 1.19 | 2.38 | 2.38 | 2.38 | 2.38 | 2.38 | 2.38 | 2.38 | 2.38 |
| # | 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% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 73.06 | 73.06 | 73.06 | 73.06 | 73.13 | 73.13 | 73.13 | 73.13 | 73.13 | 73.13 |
| FII | 0 | 0 | 0.13 | 0 | 0.06 | 0.06 | 0.18 | 0.05 | 0.08 | 0.08 |
| DII | 0 | 0 | 0 | 0 | 0 | 0.17 | 0 | 0 | 0 | 0.01 |
| Public | 26.94 | 26.94 | 26.82 | 26.94 | 26.8 | 26.63 | 26.68 | 26.82 | 26.79 | 26.78 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.87 | 0.87 | 1.74 | 1.74 | 1.74 | 1.74 | 1.74 | 1.74 | 1.74 | 1.74 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.32 | 0.32 | 0.64 | 0.64 | 0.64 | 0.63 | 0.63 | 0.64 | 0.64 | 0.64 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.19 | 1.19 | 2.38 | 2.38 | 2.38 | 2.38 | 2.38 | 2.38 | 2.38 | 2.38 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.