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

₹ 792 2.24%
15 Jan 3:49 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 auto components industry and does production and manufacturing of seat frames and trims for four-wheeler and two-wheeler vehicles and other accessories relating
to car seats. It manufactures, fabricates and assembles automotive components including seats, spare parts and components for the seats and is associated with manufacturing and trading of components

Website BSE NSE
  • Market Cap ₹ 1,884 Cr.
  • Current Price ₹ 792
  • High / Low ₹ 1,040 / 337
  • Stock P/E 50.5
  • Book Value ₹ 90.9
  • Dividend Yield 0.24 %
  • ROCE 21.4 %
  • ROE 17.8 %
  • Face Value ₹ 10.0
Edit ratios

Pros

Cons

  • Stock is trading at 8.55 times its book value
  • Company has a low return on equity of 13.5% over last 3 years.
  • Debtor days have increased from 43.2 to 52.9 days.

* 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

Sector: Auto Ancillaries Industry: Auto Ancillaries

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
53 55 80 63 94 106 130 128 158 140 176 171 174
50 53 74 58 85 98 119 116 142 127 160 155 157
Operating Profit 3 2 6 5 9 7 11 12 15 13 16 17 17
OPM % 6% 4% 7% 7% 9% 7% 8% 9% 10% 9% 9% 10% 10%
2 3 1 2 1 1 3 2 2 1 1 1 3
Interest 0 0 0 0 0 1 1 1 1 1 1 1 1
Depreciation 2 2 2 2 1 3 3 3 4 4 4 4 4
Profit before tax 4 3 5 4 8 6 10 9 13 9 13 13 15
Tax % 21% 28% 25% 21% 27% 24% 26% 25% 23% 25% 25% 25% 26%
3 2 4 3 6 4 8 7 10 7 10 10 11
EPS in Rs 1.30 0.93 1.49 1.45 2.58 1.79 3.15 2.82 4.16 2.86 4.02 4.02 4.76
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
97 114 233 393 602 662
97 108 218 360 545 598
Operating Profit -1 6 15 33 56 63
OPM % -1% 6% 6% 8% 9% 10%
9 8 7 6 5 5
Interest 0 0 1 2 3 3
Depreciation 7 5 7 9 15 16
Profit before tax 1 10 14 28 44 50
Tax % -68% 27% 24% 25% 25%
2 7 11 21 33 37
EPS in Rs 0.70 2.92 4.54 8.97 13.86 15.66
Dividend Payout % 0% 9% 14% 14% 14%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: 74%
TTM: 27%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: 68%
TTM: 31%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: 88%
1 Year: 83%
Return on Equity
10 Years: %
5 Years: %
3 Years: 14%
Last Year: 18%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 6 6 6 6 12 24
Reserves 127 134 144 164 188 193
0 4 13 34 31 36
19 40 46 92 112 112
Total Liabilities 152 184 209 296 343 364
33 41 47 133 147 146
CWIP 0 3 32 13 12 24
Investments 2 2 2 3 3 8
117 138 128 146 181 186
Total Assets 152 184 209 296 343 364

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
3 -2 1 48 27
-10 1 -4 -35 -6
-1 -1 0 -5 -8
Net Cash Flow -7 -1 -3 8 13

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 23 99 48 29 53
Inventory Days 35 53 44 48 23
Days Payable 80 154 84 91 80
Cash Conversion Cycle -22 -1 8 -14 -4
Working Capital Days 3 26 43 -12 14
ROCE % 7% 10% 17% 21%

Shareholding Pattern

Numbers in percentages

Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
73.95% 73.95% 73.95% 73.95% 73.95% 73.95% 73.06% 73.06% 73.06% 73.06% 73.06% 73.06%
0.00% 0.84% 0.84% 0.24% 0.00% 0.00% 0.01% 0.01% 0.00% 0.00% 0.12% 0.00%
26.05% 25.21% 25.21% 25.80% 26.06% 26.05% 26.93% 26.95% 26.95% 26.95% 26.82% 26.93%
No. of Shareholders 5,9656,4506,3846,8858,37811,90112,95313,91715,75416,37422,54726,596

* 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