SEBI Reg. Investment Advisor

Download App
Help Center Subscribe
Money Works 4 Me Logo MoneyWorks4Me
Talk to Advisor
Login Get Free Account
Sign Up

MoneyWorks4Me

Log In Sign Up Schedule Free 15‑min Call
Login Get Free Account
Sign Up

NDR Auto Components Ltd (NDRAUTO)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 543214 NSE: NDRAUTO Auto Ancillary | Small Cap | NDR Auto Components Share Price

₹785.70 3.25 (0.42%)

As on 12-Jun'26 16:59

NDR Auto Components Ltd (NDRAUTO)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 543214 NSE: NDRAUTO Auto Ancillary | Small Cap | NDR Auto Components Share Price

₹785.70 3.25 (0.42%)

As on 12-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹1,869 Cr.
Current Price
₹785.7
52-Week Low / High
₹608 / 1,219
TTM EPS
₹22.3
TTM Sales
₹823 Cr.
Book Value per Share
₹120.7
P/E Ratio
35.23
Higher than its 5-year historical median
Industry PE
43.1
Price to Book (P/B)
6.51
Higher than its 5-year historical median
Price to Sales (P/S)
2.27
Higher than its 5-year historical median
EV/EBITDA
19.32
Higher than its 5-year historical median
Dividend Yield
0.40%
Profitability Efficiency
Return on Equity (ROE)
20.47%
Outperforms industry median
Return on Capital Employed (ROCE)
28.49%
Outperforms industry median
Return on Assets (ROA)
11.77%
Operating Profit Margin
10.3%
Net Profit Margin
6.33%
Gross Profit Margin
10.6%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
18.49%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
30.39%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
36.69%
Asset Quality
Promoter Holding
73.13%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹263 Cr.
Equity
₹23.8 Cr.
Face Value
₹10
All Time Low / High
₹28.74 / 1218.70

NDR Auto Components stock performance

Key Ratios
mw4me loader

Check Before You Invest

Check Before You Invest

Quality

Somewhat Good
Check detailed performance

Valuation

Overvalued

Check Valuation charts

Price Trend

Semi Strong
Check Price chart
Q.1 Is NDR Auto Components Ltd a good quality company?
NDR Auto Components Ltd is a average quality company, based on a somewhat consistent multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

View More

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

View More
How does NDR Auto Components Ltd performance compare with that of its Peers?
Q.1 Revenue growth of NDR Auto Components Ltd vs industry peers?
NDR Auto Components Ltd revenue CAGR is 55.94%, compared to the industry median CAGR of 11.89%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of NDR Auto Components Ltd?
Promoters hold 73.13% of the NDR Auto Components Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of NDR Auto Components Ltd over the last decade?
Over the last 5 year(s), the stock has delivered a CAGR of 70.39% based on the current price.
View More

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
NDR Auto Components Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation ⓘ

Mar'17Mar'18Mar'19Dec'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % ⓘ0%0%0%0%0.9%7.1%10.2%18.7%25%28.5%-
Value Creation
Index ⓘ		NANANANA-0.9-0.5-0.30.30.81.0-

Growth Parameters ⓘ
Sales ⓘ0027.670.677.3114233393602713823
Sales YoY Gr.-NANA155.4%9.5%47.7%103.8%68.9%53.2%18.5%-
Adj EPS ⓘ00000.62.94.89.213.818.922.3
YoY Gr.-NANANANA430.9%62.7%94.5%49.7%36.4%-
BVPS (₹) ⓘ000044.658.763.171.584.1101.1120.7
Adj Net
Profit ⓘ		000.41.51.36.911.32232.944.953
Cash Flow from Ops. ⓘ005.6-2.82.6-1.80.648.227.483.8-
Debt/CF from Ops. ⓘ0000003.600.10-

CAGR ⓘ

9 Years 5 Years 3 Years 1 Years
Sales ⓘNA55.9%45.3%18.5%
Adj EPS ⓘNA102.8%58.4%36.4%
BVPSⓘNA17.8%17%20.3%
Share Price - 70.3% 56.4% -20.5%

Key Financial Parameters ⓘ

Mar'17Mar'18Mar'19Dec'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity % ⓘ		000.30.81.25.17.813.717.820.420.1
Op. Profit
Mgn % ⓘ		001-1.5-0.75.66.38.39.410.311
Net Profit
Mgn % ⓘ		001.42.11.76.14.95.65.56.36.5
Debt to
Equity ⓘ		00000000000
Working Cap
Days ⓘ		00014601149978738338
Cash Conv.
Cycle ⓘ		000-240612-1-1-18

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales97114233393602713
Operating Expenses ⓘ + 97108219361545639
Manufacturing Costs151527435159
Material Costs7285177297466543
Employee Cost 559121722
Other Costs ⓘ 53591217
Operating Profit ⓘ -1614325673
Operating Profit Margin (%) -0.7%5.6%6.0%8.1%9.3%10.3%
Other Income ⓘ + 988756
Exceptional Items ⓘ 000000
Interest ⓘ 001233
Depreciation ⓘ 75791516
Profit Before Tax ⓘ 11014284460
Tax ⓘ -13371115
Profit After Tax 2711213345
PAT Margin (%) 1.7%6.1%4.6%5.4%5.5%6.3%
Adjusted EPS (₹)0.72.94.59.013.919.0
Dividend Payout Ratio (%)0%8.60%13.80%13.90%13.50%14.50%

Valuation of NDR Auto Components - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 133140150170200240
Share Capital ⓘ 66661224
Reserves ⓘ 127134144164188217
Debt +002200
Long Term Debt002200
Short Term Debt000000
Minority Interest000000
Trade Payables16364174102131
Others Liabilities ⓘ 3815494152
Total Liabilities ⓘ 151183207295342424

Fixed Assets

Net Fixed Assets ⓘ +334147133147153
Gross Block657686178206228
Accumulated Depreciation313538455975
CWIP ⓘ 0332131228
Investments ⓘ 222332
Inventories71221393044
Trade Receivables63130318793
Cash Equivalents 968551523363
Others Assets ⓘ 7823243041
Total Assets ⓘ 151183207295342424

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity ⓘ + 3-21482784
PBT ⓘ 11014284460
Adjustment ⓘ -2-1251414
Changes in Working Capital ⓘ 5-7-1120-1925
Tax Paid ⓘ -1-3-4-5-10-15
Cash Flow From Investing Activity ⓘ + -101-4-35-6-42
Capex 0-15-29-46-34-48
Net Investments -169317311
Others ⓘ 66-64-34
Cash Flow From Financing Activity ⓘ + -1-10-5-8-12
Net Proceeds from Shares ⓘ 000000
Net Proceeds from Borrowing ⓘ 002-0-0-2
Interest Paid ⓘ -0-0-1-2-3-3
Dividend Paid ⓘ 00-1-1-3-4
Others ⓘ -0-0-0-2-2-3
Net Cash Flow ⓘ -7-1-381329

Financial Ratio

PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)1.265.17.4513.3517.8420.47
ROCE (%)0.877.1210.218.6824.9528.49
Asset Turnover Ratio0.640.681.191.561.891.86
PAT to CFO Conversion(x)1.5-0.290.092.290.821.87
Working Capital Days
Receivable Days22.9059.4048.3028.6035.9046.20
Inventory Days26.1030.8026.4028.202119
Payable Days79.70110.6078.9070.606978.30

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

NDR Auto Components Ltd FAQs

The current trading price of NDR Auto Components on 12-Jun-2026 16:59 is ₹785.7.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 11-Jun-2026 the market cap of NDR Auto Components stood at ₹1,868.8 Cr

The latest P/E ratio of NDR Auto Components as of 11-Jun-2026 is 35.23.

The latest P/B ratio of NDR Auto Components as of 11-Jun-2026 is 6.51.

The 52-week high of NDR Auto Components is ₹1,218.7 and the 52-week low is ₹607.5.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of NDR Auto Components is ₹823 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that NDR Auto Components Ltd is a average quality company.

The key valuation ratios of NDR Auto Components Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of NDR Auto Components Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

About NDR Auto Components Ltd

NDR Auto Components Limited is a public limited company domiciled in India and incorporated on March 19, 2019 under the provisions of Companies Act, 2013 having its registered office at Level-5, Regus Caddie Commercial Tower, Hospitality District Aerocity, IGI Airport, New Delhi 110037.

Thee companyis a part of the Rohit Relan Group which traces it origins to the 1930s when its founder, Late Shri N.D.Relan, started out as a stockbroker in the financial services sector. In the eighties, the group diversified into an entirely new sector -- automotive manufacturing -- establishing itself as a premier manufacturer of auto components under the name of Bharat Seats Limited and Sharda Motor Industries Limited (SMIL).

While Bharat Seats was a fully-integrated plant for the manufacturing of complete seating systems under one roof catering to the four-wheeler, two-wheeler and surface transport segments, SMIL commenced its operations with a large stitching unit supplying seat trims and subsequently supplied metal structures and frames to Bharat Seats Limited.

Business area of the company

The Company is primarily engaged in the manufacturing, fabricating and assembling of every kind of automotive components including seats, spare parts and components for the seats and to deal in each and every kind of activity associated with the manufacture and trading of any kind of components, whether directly or indirectly or whether in India or abroad.

Products

Metals
  • Four Wheeler Seat Frames
  • Two Wheeler Seat Frames
  • BIW Parts
Trims
  • Four Wheeler Seat Covers
  • Two Wheeler Seat Covers
You have 0 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
2026 ©The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me® is a registered trademark of The Alchemists Ark Pvt. Ltd.

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: