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

750.95 26.50 (3.66%)
As on 15-Apr'26 16:59

NDR Auto Components Ltd (NDRAUTO)

BSE: 543214 NSE: NDRAUTO
Key Metrics
Market Cap
₹1,786 Cr.
P/E Ratio
35.45
Price to Book (P/B)
6.58
Price to Sales (P/S)
2.27
EV/EBITDA
19.67
Return on Capital Employed (ROCE)
28.49%
Current Price
₹751
Return on Equity (ROE)
20.47%
Return on Assets (ROA)
11.77%
Operating Profit Margin
10.3%
Net Profit Margin
6.33%
Gross Profit Margin
10.6%
Book Value per Share
₹114.1
Sales Growth (YoY)
18.49%
Sales Growth (3 Years)
45.26%
Operating Profit Growth (1 Year)
30.39%
Operating Profit Growth (3 Years)
73.95%
Net Profit Growth (1 Year)
36.69%
52-Week Low / High
₹608 / 1,219
Net Profit Growth (3 Years)
61.03%
Dividend Yield
0.40%
Promoter Holding
73.13%
Pledged shares (%)
of Promoter's holding (%)
0.00%

Check Before You Invest

Q.1 Revenue growth of NDR Auto Components Ltd?
NDR Auto Components Ltd revenue growth is 18.5% for FY-2025 , which is below its 5 year CAGR of 55.9% , indicating slower growth.
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 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 11.82% , indicating faster growth and gaining its market share.
Q.1 Which industry/sub-sector does NDR Auto Components Ltd belong to?
NDR Auto Components Ltd belongs to the Automobiles sector, operating specifically within the Auto Ancillary segment.
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 69.9% based on the current price.

DeciZen - make an informed investing decision on NDR Auto Components

Based on:

Overall Rating

1. Quality

2. Valuation

Overvalued

3. Price Trend

Semi Strong

NDR Auto Components stock performance

Key Ratios
mw4me loader

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 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.

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

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 27.670.677.3114233393602713786
Sales YoY Gr.-155.4%9.5%47.7%103.8%68.9%53.2%18.5%-
Adj EPS 000.62.94.89.213.818.921.2
YoY Gr.-NANA430.9%62.7%94.5%49.7%36.4%-
BVPS (₹) 0044.658.763.171.584.1101.1114.1
Adj Net
Profit
0.41.51.36.911.32232.944.950
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 - 71.2% 68.2% 9.9%

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 %
1.42.11.76.14.95.65.56.36.4
Debt to
Equity
00000000-
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 12.72%

No data to display

Latest Financials

Standalone Consolidated
TTM EPS (₹) 21.2 25.2
TTM Sales (₹ Cr.) 786 786
BVPS (₹) 114.1 141.6
Reserves (₹ Cr.) 254 313
P/BV 6.58 5.31
PE 35.45 29.75
From the Market
52 Week Low / High (₹) 607.55 / 1218.70
All Time Low / High (₹) 28.74 / 1218.70
Market Cap (₹ Cr.) 1,786
Equity (₹ Cr.) 23.8
Face Value (₹) 10
Industry PE 43.6

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 (%)

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

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
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%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
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

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

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

NDR Auto Components Ltd FAQs

The current trading price of NDR Auto Components on 15-Apr-2026 16:59 is ₹751.0.

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 14-Apr-2026 the market cap of NDR Auto Components stood at ₹1,786.2 Cr

The latest P/E ratio of NDR Auto Components as of 14-Apr-2026 is 35.45.

The latest P/B ratio of NDR Auto Components as of 14-Apr-2026 is 6.58.

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 ₹786 ( 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

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:

×