SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

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

₹887.10 -4.10 (-0.46%)

As on 03-Jul'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

₹887.10 -4.10 (-0.46%)

As on 03-Jul'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹2,110 Cr.
Current Price
₹887.1
52-Week Low / High
₹608 / 1,219
TTM EPS
₹22.3
TTM Sales
₹823 Cr.
Book Value per Share
₹120.7
P/E Ratio
39.77
Higher than its 5-year historical median
Industry PE
45.4
Price to Book (P/B)
7.35
Higher than its 5-year historical median
Price to Sales (P/S)
2.57
Higher than its 5-year historical median
EV/EBITDA
21.84
Higher than its 5-year historical median
Dividend Yield
0.45%
Profitability Efficiency
Return on Equity (ROE)
20.11%
Outperforms industry median
Return on Capital Employed (ROCE)
28.04%
Outperforms industry median
Return on Assets (ROA)
11.98%
Operating Profit Margin
11.1%
Net Profit Margin
6.45%
Gross Profit Margin
11.2%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
15.4%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
23.84%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
17.68%
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

Quality

Locked
Login to view analysis.

Valuation

Locked
Login to view analysis.

Price Trend

Locked
Login to view analysis.
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.

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.

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.

10 Year X-Ray : Login to view analysis.

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'18Mar'19Dec'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26TTM
ROCE % 0%0%0%0.9%7.1%10.2%18.7%25%28.5%28%-
Value Creation
Index
NANANA-0.9-0.5-0.30.30.81.0NA-

Growth Parameters

Sales 027.670.677.3114233393602713823823
Sales YoY Gr.-NA155.4%9.5%47.7%103.8%68.9%53.2%18.5%15.4%-
Adj EPS 0000.62.94.89.213.818.922.622.3
YoY Gr.-NANANA430.9%62.7%94.5%49.7%36.4%19.6%-
BVPS (₹) 00044.658.763.171.584.1101.1120.7120.7
Adj Net
Profit
00.41.51.36.911.32232.944.953.653
Cash Flow from Ops. 05.6-2.82.6-1.80.648.227.483.837.5-
Debt/CF from Ops. 000003.600.100-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales NA48.4%27.9%15.4%
Adj EPS NA50.5%34.6%19.6%
BVPSNA15.5%19.1%19.4%
Share Price - 58.9% 59.8% -18.8%

Key Financial Parameters

Mar'18Mar'19Dec'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26TTM
Return on
Equity %
00.30.81.25.17.813.717.820.420.318.5
Op. Profit
Mgn %
01-1.5-0.75.66.38.39.410.311.111
Net Profit
Mgn %
01.42.11.76.14.95.65.56.36.56.5
Debt to
Equity
00000000000
Working Cap
Days
001460114997873837738
Cash Conv.
Cycle
00-240612-1-1-118

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Sales97114233393602713823
Operating Expenses + 97108219361545639732
Manufacturing Costs15152743515974
Material Costs7285177297466543613
Employee Cost 55912172229
Other Costs 5359121716
Operating Profit -161432567391
Operating Profit Margin (%) -0.7%5.6%6.0%8.1%9.3%10.3%11.0%
Other Income + 9887565
Exceptional Items 000000-1
Interest 0012333
Depreciation 7579151621
Profit Before Tax 1101428446071
Tax -1337111518
Profit After Tax 271121334553
PAT Margin (%) 1.7%6.1%4.6%5.4%5.5%6.3%6.5%
Adjusted EPS (₹)0.72.94.59.013.919.022.3
Dividend Payout Ratio (%)0%8.60%13.80%13.90%13.50%14.50%17.90%

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'25Mar'26

Equity and Liabilities

Shareholders Fund + 133140150170200240287
Share Capital 6666122424
Reserves 127134144164188217263
Debt +0022000
Long Term Debt0022000
Short Term Debt0000000
Minority Interest0000000
Trade Payables16364174102131125
Others Liabilities 381549415250
Total Liabilities 151183207295342424462

Fixed Assets

Net Fixed Assets +334147133147153241
Gross Block657686178206228337
Accumulated Depreciation31353845597596
CWIP 03321312288
Investments 22233225
Inventories7122139304448
Trade Receivables63130318793101
Cash Equivalents 96855152336320
Others Assets 782324304119
Total Assets 151183207295342424462

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Cash Flow From Operating Activity + 3-2148278438
PBT 1101428446071
Adjustment -2-125141421
Changes in Working Capital 5-7-1120-1925-36
Tax Paid -1-3-4-5-10-15-18
Cash Flow From Investing Activity + -101-4-35-6-42-61
Capex 0-15-29-46-34-48-61
Net Investments -1693173115
Others 66-64-34-5
Cash Flow From Financing Activity + -1-10-5-8-12-14
Net Proceeds from Shares 0000000
Net Proceeds from Borrowing 002-0-000
Interest Paid -0-0-1-2-3-3-3
Dividend Paid 00-1-1-3-4-6
Others -0-0-0-2-2-5-4
Net Cash Flow -7-1-381329-37

Financial Ratio

PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Ratios
ROE (%)1.265.17.4513.3517.8420.4720.11
ROCE (%)0.877.1210.218.6824.9528.4928.04
Asset Turnover Ratio0.640.681.191.561.891.861.86
PAT to CFO Conversion(x)1.5-0.290.092.290.821.870.72
Working Capital Days
Receivable Days22.9059.4048.3028.6035.9046.2043.10
Inventory Days26.1030.8026.4028.202118.9020.40
Payable Days79.70110.6078.9070.606978.3076.20

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 03-Jul-2026 16:59 is ₹887.1.

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 02-Jul-2026 the market cap of NDR Auto Components stood at ₹2,110 Cr

The latest P/E ratio of NDR Auto Components as of 02-Jul-2026 is 39.77.

The latest P/B ratio of NDR Auto Components as of 02-Jul-2026 is 7.35.

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 Strong which suggest that the price of NDR Auto Components Ltd is likely to Rise 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
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

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: