NDR Auto Components Ltd (NDRAUTO) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 543214 | NSE: NDRAUTO | Auto Ancillary | Small Cap

NDR Auto Components Share Price

841.50 -10.45 -1.23%
as on 05-Dec'25 13:42

NDR Auto Components Ltd (NDRAUTO) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 543214 | NSE: NDRAUTO | Auto Ancillary | Small Cap

DeciZen - make an informed investing decision on NDR Auto Components

Based on:

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

NDR Auto Components stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
41.13
Market Cap:
2,026.4 Cr.
52-wk low:
550
52-wk high:
1,218.7

Is NDR Auto Components Ltd an attractive stock to invest in?

1. Is NDR Auto Components Ltd a good quality company?

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

2. Is NDR Auto Components Ltd undervalued or overvalued?

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.

3. Is NDR Auto Components Ltd a good buy now?

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

10 Year X-Ray of NDR Auto Components:

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

Value Creation Index Colour Code Guide

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

Growth Parameters

Growth Parameters Colour Code Guide

Sales 27.670.677.3114233393602713752
Sales YoY Gr.-155.4%9.5%47.7%103.8%68.9%53.2%18.5%-
Adj EPS 000.62.94.89.213.818.920.7
YoY Gr.-NANA430.9%62.7%94.5%49.7%36.4%-
BVPS (₹) 0044.658.763.171.584.1101.1108.9
Adj Net
Profit
0.41.51.36.911.32232.944.949
Cash Flow from Ops. 5.6-2.82.6-1.80.648.227.483.8-
Debt/CF from Ops. 00003.600.10-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA55.9%45.3%18.5%
Adj EPS NA102.8%58.4%36.4%
BVPSNA17.8%17%20.3%
Share Price - 82.4% 80% 18.2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'19Dec'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
0.30.81.25.17.813.717.820.419.7
Op. Profit
Mgn %
1-1.5-0.75.66.38.39.410.310.8
Net Profit
Mgn %
1.42.11.76.14.95.65.56.36.6
Debt to
Equity
000000000
Working Cap
Days
014601149978738346
Cash Conv.
Cycle
0-240612-1-1-111

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 19.70%

Sales growth is growing at healthy rate in last 3 years 45.26%

Net Profit is growing at healthy rate in last 3 years 58.35%

Sales growth is good in last 4 quarters at 14.22%

No data to display

Latest Financials - NDR Auto Components Ltd.

Standalone Consolidated
TTM EPS (₹) 20.7 24.5
TTM Sales (₹ Cr.) 752 752
BVPS (₹.) 108.9 136.3
Reserves (₹ Cr.) 235 300
P/BV 7.82 6.25
PE 41.13 34.81
From the Market
52 Week Low / High (₹) 550.00 / 1218.70
All Time Low / High (₹) 28.74 / 1218.70
Market Cap (₹ Cr.) 2,026
Equity (₹ Cr.) 23.8
Face Value (₹) 10
Industry PE 44.7

Management X-Ray of NDR Auto Components:

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 (%)

Valuation of NDR Auto Components - Standalone Basis

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

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of NDR Auto Components

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

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
Interest 001233
Depreciation 75791516
Exceptional Items 000000
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%9%14%14%14%15%

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
Minority Interest000000
Debt002200
Long Term Debt002200
Short Term Debt000000
Trade Payables16364174102131
Others Liabilities 3815494152
Total Liabilities 151183207295342424

Fixed Assets

Gross Block657686178206228
Accumulated Depreciation313538455975
Net Fixed Assets 334147133147153
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

Finance 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 Days235948293646
Inventory Days263126282119
Payable Days8011179716978

NDR Auto Components Ltd Stock News

NDR Auto Components Ltd FAQs

The current trading price of NDR Auto Components on 05-Dec-2025 13:42 is ₹841.5.
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 04-Dec-2025 the market cap of NDR Auto Components stood at ₹2,026.4.
The latest P/E ratio of NDR Auto Components as of 04-Dec-2025 is 41.13.
The latest P/B ratio of NDR Auto Components as of 04-Dec-2025 is 7.82.
The 52-week high of NDR Auto Components is ₹1,218.7 and the 52-week low is ₹550.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of NDR Auto Components is ₹752.4 ( Cr.) .

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 1 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×