Nifty
:
25776.00
Sensex
:
83817.69
48.45 (0.19%)
78.56 (0.09%)
Nifty
Sensex
:
:
25776.00
83817.69
48.45 (0.19%)
78.56 (0.09%)

NDR Auto Components Ltd.

Auto Ancillary

Rating :
69/99

BSE: 543214 | NSE: NDRAUTO

NSE BSE
732.20
04-Feb-2026
  • Open
  • High
  • Low
  • Previous Close
  •  760
  •  770.35
  •  726.1
  •  733.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  116422
  •  87395516.75
  •  1220
  •  551

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,741.56
  • 29.01
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,723.52
  • 0.38%
  • 5.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.13%
  • 2.80%
  • 20.43%
  • FII
  • DII
  • Others
  • 0.05%
  • 0.00%
  • 3.59%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 44.25
  • 21.97

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 63.06
  • 18.24

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 52.92
  • 23.74

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 20.77
  • 30.38

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 3.44
  • 5.00

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 15.04
  • 20.57

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Net Sales
208.29
175.20
18.89%
199.96
174.23
14.77%
185.22
171.31
8.12%
192.04
176.05
9.08%
Expenses
185.61
156.61
18.52%
178.19
156.88
13.58%
165.35
154.61
6.95%
171.37
159.60
7.37%
EBITDA
22.68
18.59
22.00%
21.77
17.35
25.48%
19.87
16.70
18.98%
20.67
16.45
25.65%
EBIDTM
10.89%
10.61%
10.89%
9.96%
10.73%
9.75%
10.76%
9.34%
Other Income
0.69
1.02
-32.35%
0.81
1.34
-39.55%
0.59
0.79
-25.32%
1.18
0.93
26.88%
Interest
0.79
0.77
2.60%
0.82
0.87
-5.75%
0.68
0.79
-13.92%
0.80
0.75
6.67%
Depreciation
5.58
4.01
39.15%
5.01
3.97
26.20%
4.76
3.94
20.81%
4.20
3.84
9.38%
PBT
16.36
14.83
10.32%
16.75
13.86
20.85%
15.02
12.76
17.71%
16.85
12.78
31.85%
Tax
3.87
3.53
9.63%
4.76
3.96
20.20%
3.84
3.20
20.00%
3.97
3.21
23.68%
PAT
12.49
11.30
10.53%
12.00
9.90
21.21%
11.18
9.56
16.95%
12.89
9.57
34.69%
PATM
6.00%
6.45%
6.00%
5.68%
6.04%
5.58%
6.71%
5.44%
EPS
6.39
5.63
13.50%
6.24
5.02
24.30%
5.72
2.42
136.36%
6.89
2.44
182.38%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
785.51
712.78
601.57
392.78
232.55
114.13
96.62
Net Sales Growth
12.73%
18.49%
53.16%
68.90%
103.76%
18.12%
 
Cost Of Goods Sold
586.46
542.64
465.59
296.86
176.78
84.89
72.09
Gross Profit
199.05
170.14
135.98
95.92
55.76
29.24
24.52
GP Margin
25.34%
23.87%
22.60%
24.42%
23.98%
25.62%
25.38%
Total Expenditure
700.52
639.46
545.34
361.05
218.61
107.77
97.28
Power & Fuel Cost
-
4.69
4.29
3.30
2.39
1.57
1.72
% Of Sales
-
0.66%
0.71%
0.84%
1.03%
1.38%
1.78%
Employee Cost
-
21.61
17.01
12.39
9.14
5.48
4.93
% Of Sales
-
3.03%
2.83%
3.15%
3.93%
4.80%
5.10%
Manufacturing Exp.
-
53.83
46.30
39.21
24.98
12.95
13.42
% Of Sales
-
7.55%
7.70%
9.98%
10.74%
11.35%
13.89%
General & Admin Exp.
-
9.87
6.52
4.95
2.68
1.99
3.91
% Of Sales
-
1.38%
1.08%
1.26%
1.15%
1.74%
4.05%
Selling & Distn. Exp.
-
4.03
3.84
2.33
1.20
0.54
0.57
% Of Sales
-
0.57%
0.64%
0.59%
0.52%
0.47%
0.59%
Miscellaneous Exp.
-
2.79
1.79
2.01
1.43
0.35
0.64
% Of Sales
-
0.39%
0.30%
0.51%
0.61%
0.31%
0.66%
EBITDA
84.99
73.32
56.23
31.73
13.94
6.36
-0.66
EBITDA Margin
10.82%
10.29%
9.35%
8.08%
5.99%
5.57%
-0.68%
Other Income
3.27
4.32
3.59
6.31
7.70
7.73
8.08
Interest
3.09
3.23
2.86
1.79
0.73
0.12
0.15
Depreciation
19.55
16.12
14.79
8.68
7.33
4.97
7.38
PBT
64.98
58.30
42.16
27.58
13.58
9.00
-0.11
Tax
16.44
14.65
10.74
7.09
3.35
2.63
-0.67
Tax Rate
25.30%
25.13%
25.47%
25.71%
24.67%
29.22%
609.09%
PAT
48.56
53.26
38.71
28.11
14.89
6.37
0.56
PAT before Minority Interest
48.56
53.26
38.71
28.11
14.89
6.37
0.56
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
6.18%
7.47%
6.43%
7.16%
6.40%
5.58%
0.58%
PAT Growth
20.41%
37.59%
37.71%
88.78%
133.75%
1,037.50%
 
EPS
20.40
22.38
16.26
11.81
6.26
2.68
0.24

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
302.31
253.54
217.92
191.21
178.17
169.57
Share Capital
23.79
11.89
5.95
5.95
5.95
5.95
Total Reserves
278.52
241.65
211.98
185.26
172.23
163.63
Non-Current Liabilities
29.78
27.08
30.62
10.56
4.32
-0.44
Secured Loans
0.00
0.00
1.70
1.85
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1.56
0.85
0.34
0.32
1.39
0.82
Current Liabilities
153.37
115.23
94.42
46.54
39.16
18.91
Trade Payables
131.08
101.75
74.19
40.70
35.71
15.74
Other Current Liabilities
21.58
12.55
19.29
5.44
2.25
2.08
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.71
0.92
0.94
0.40
1.20
1.09
Total Liabilities
485.46
395.85
342.96
248.31
221.65
188.04
Net Block
152.99
146.56
133.48
47.21
41.05
33.44
Gross Block
228.07
205.92
178.21
85.70
76.50
64.73
Accumulated Depreciation
75.09
59.36
44.73
38.48
35.45
31.30
Non Current Assets
272.03
226.73
211.87
124.03
89.08
72.73
Capital Work in Progress
27.70
12.17
13.39
32.12
3.22
0.00
Non Current Investment
63.47
55.28
49.61
42.81
40.22
38.60
Long Term Loans & Adv.
27.88
12.71
15.39
1.89
4.59
0.69
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
213.42
169.12
131.10
124.27
132.58
115.32
Current Investments
0.00
1.15
0.90
0.00
0.00
0.00
Inventories
44.28
29.73
39.34
21.26
12.39
6.90
Sundry Debtors
93.48
87.12
31.10
30.46
31.11
6.06
Cash & Bank
62.87
33.43
51.53
51.45
85.49
96.10
Other Current Assets
12.79
0.49
1.54
1.71
3.60
6.26
Short Term Loans & Adv.
12.16
17.21
6.68
19.39
1.47
0.96
Net Current Assets
60.05
53.89
36.67
77.73
93.41
96.41
Total Assets
485.45
395.85
342.97
248.30
221.66
188.05

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
83.82
27.41
48.18
0.55
-1.77
3.28
PBT
67.91
49.45
35.20
18.24
11.16
5.92
Adjustment
6.21
7.77
-1.43
-2.40
-2.91
-6.53
Changes in Working Capital
25.16
-19.48
19.62
-11.16
-7.48
4.56
Cash after chg. in Working capital
99.28
37.75
53.39
4.68
0.77
3.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.45
-10.33
-5.21
-4.13
-2.54
-0.67
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-42.49
-6.24
-34.57
-3.68
0.99
-9.92
Net Fixed Assets
-37.68
-26.49
-73.78
-38.10
-14.99
Net Investments
1.15
-0.25
-0.90
0.01
0.00
Others
-5.96
20.50
40.11
34.41
15.98
Cash from Financing Activity
-12.42
-8.35
-5.46
0.15
-0.57
-0.58
Net Cash Inflow / Outflow
28.91
12.82
8.16
-2.99
-1.34
-7.22
Opening Cash & Equivalents
21.89
9.07
0.91
3.90
5.24
12.46
Closing Cash & Equivalent
50.80
21.89
9.07
0.91
3.90
5.24

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
127.10
106.60
91.62
160.78
299.64
285.18
ROA
12.09%
10.48%
9.51%
6.34%
3.11%
0.30%
ROE
19.16%
16.42%
13.74%
8.06%
3.66%
0.33%
ROCE
25.52%
22.02%
17.91%
10.21%
5.24%
0.03%
Fixed Asset Turnover
3.28
3.13
2.98
2.87
1.62
1.49
Receivable days
46.24
35.86
28.60
48.32
59.44
22.91
Inventory Days
18.95
20.96
28.16
26.41
30.84
26.07
Payable days
78.31
68.96
70.63
78.87
110.61
79.69
Cash Conversion Cycle
-13.12
-12.14
-13.86
-4.15
-20.33
-30.72
Total Debt/Equity
0.00
0.01
0.01
0.01
0.00
0.00
Interest Cover
21.99
18.29
20.70
26.14
75.37
0.31

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021

News Update:


  • NDR Auto Components - Quarterly Results
    5th Feb 2026, 00:00 AM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.