NDR Auto Components Ltd
Incorporated in 2019, NDR Auto Components manufacturing seat frames and seat trims for passenger cars and utility vehicles[1]
- Market Cap ₹ 1,549 Cr.
- Current Price ₹ 651
- High / Low ₹ 1,040 / 337
- Stock P/E 35.5
- Book Value ₹ 114
- Dividend Yield 0.29 %
- ROCE 19.4 %
- ROE 16.3 %
- Face Value ₹ 10.0
Pros
Cons
- Company has a low return on equity of 13.2% 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
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
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% |
14 | 10 | 12 | 13 | 11 | 12 | |
Interest | 0 | 0 | 1 | 2 | 3 | 3 |
Depreciation | 7 | 5 | 7 | 9 | 15 | 16 |
Profit before tax | 6 | 11 | 18 | 35 | 49 | 56 |
Tax % | -11% | 23% | 18% | 20% | 22% | |
7 | 9 | 15 | 28 | 39 | 44 | |
EPS in Rs | 2.77 | 3.58 | 6.26 | 11.81 | 16.26 | 18.33 |
Dividend Payout % | 0% | 7% | 10% | 11% | 12% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 74% |
TTM: | 27% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 65% |
TTM: | 28% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 95% |
1 Year: | 78% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 13% |
Last Year: | 16% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 | |
---|---|---|---|---|---|---|
Equity Capital | 6 | 6 | 6 | 6 | 12 | 24 |
Reserves | 164 | 172 | 185 | 212 | 242 | 249 |
0 | 4 | 13 | 34 | 31 | 36 | |
19 | 40 | 46 | 92 | 112 | 112 | |
Total Liabilities | 189 | 223 | 250 | 344 | 396 | 420 |
33 | 41 | 47 | 133 | 147 | 146 | |
CWIP | 0 | 3 | 32 | 13 | 12 | 24 |
Investments | 39 | 40 | 43 | 51 | 56 | 64 |
117 | 138 | 128 | 146 | 181 | 186 | |
Total Assets | 189 | 223 | 250 | 344 | 396 | 420 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
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
Consolidated Figures in Rs. Crores / View Standalone
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 % | 6% | 10% | 17% | 19% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome
16h - Investor meeting held on November 22, 2024.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
18 Nov - Intimation of analyst/investor meeting scheduled for 22/11/2024.
-
Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate
14 Nov - Issuance of duplicate share certificate for lost shares.
-
Announcement under Regulation 30 (LODR)-Earnings Call Transcript
9 Nov - Transcript of Q2 and H1 FY25 earnings call.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome
7 Nov - Audio recording of analyst/investor conference call uploaded.
Annual reports
Concalls
-
Nov 2024Transcript PPT
-
Aug 2024Transcript PPT
-
Aug 2024TranscriptNotesPPT
-
May 2024Transcript PPT
-
Feb 2024Transcript PPT
-
Nov 2023Transcript PPT
-
Aug 2023Transcript PPT
-
Jun 2023Transcript PPT
-
May 2023TranscriptNotesPPT
-
Feb 2023Transcript PPT
-
Nov 2022Transcript PPT
-
Aug 2022Transcript PPT
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