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 ₹ 1,904 Cr.
- Current Price ₹ 804
- High / Low ₹ 1,040 / 282
- Stock P/E 45.3
- Book Value ₹ 107
- Dividend Yield 0.23 %
- ROCE 19.4 %
- ROE 16.3 %
- Face Value ₹ 10.0
Pros
- Company is expected to give good quarter
Cons
- Stock is trading at 7.54 times its book value
- 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 | 645 | |
97 | 108 | 218 | 360 | 545 | 584 | |
Operating Profit | -1 | 6 | 15 | 33 | 56 | 61 |
OPM % | -1% | 6% | 6% | 8% | 9% | 10% |
14 | 10 | 12 | 13 | 11 | 10 | |
Interest | 0 | 0 | 1 | 2 | 3 | 3 |
Depreciation | 7 | 5 | 7 | 9 | 15 | 15 |
Profit before tax | 6 | 11 | 18 | 35 | 49 | 54 |
Tax % | -11% | 23% | 18% | 20% | 22% | |
7 | 9 | 15 | 28 | 39 | 42 | |
EPS in Rs | 2.77 | 3.58 | 6.26 | 11.81 | 16.26 | 17.65 |
Dividend Payout % | 0% | 7% | 10% | 11% | 12% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 74% |
TTM: | 41% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 65% |
TTM: | 30% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 99% |
1 Year: | 163% |
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 | |
---|---|---|---|---|---|
Equity Capital | 6 | 6 | 6 | 6 | 12 |
Reserves | 164 | 172 | 185 | 212 | 242 |
0 | 4 | 13 | 34 | 31 | |
19 | 40 | 46 | 92 | 112 | |
Total Liabilities | 189 | 223 | 250 | 344 | 396 |
33 | 41 | 47 | 133 | 147 | |
CWIP | 0 | 3 | 32 | 13 | 12 |
Investments | 39 | 40 | 43 | 51 | 56 |
117 | 138 | 128 | 146 | 181 | |
Total Assets | 189 | 223 | 250 | 344 | 396 |
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
-
Board Meeting Outcome for Disclosure Under Regulation 30 Of The SEBI (LODR) Regulations, 2015
7h - Approval for acquisition of 25 acres land in Maharashtra.
-
Intimation Under Regulation 30 Of The SEBI (LODR) Regulations, 2015- Trading Approval Of 1,18,92,652 Bonus Equity Shares Of Rs. 10/- Each
9h - Trading approval for 1,18,92,652 bonus equity shares.
-
Approval For Listing Of 11892652 Bonus Equity Shares
1 Oct - Approval for listing of 11,892,652 bonus equity shares.
-
Approval For Listing Of 11892652 Bonus Equity Shares
1 Oct - Approval for listing of 11,892,652 bonus equity shares.
- Closure of Trading Window 30 Sep
Annual reports
Concalls
-
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