NDR Auto Components Ltd - Stock Valuation and Financial Performance

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

NDR Auto Components Share Price

900 16.55 1.87%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on NDR Auto Components

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

NDR Auto Components stock performance -

mw4me loader
P/E Ratio (SA):
33.80
Market Cap:
1,045 Cr.
52-wk low:
269.9
52-wk high:
988

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 below 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 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

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 not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'19Dec'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 0.3%0.9%1.3%5.2%8.1%14.4%-
Value Creation
Index
-1.0-0.9-0.9-0.6-0.40.0-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 27.670.677.3114233393556
Sales YoY Gr.-155.4%9.5%47.7%103.8%68.9%-
Adj EPS 001.15.89.518.526
YoY Gr.-NANA426.1%62.7%94.5%-
BVPS (₹) 0089.2117.4126.2142.9160.1
Adj Net
Profit
0.41.51.36.911.32231
Cash Flow from Ops. 5.6-2.82.6-1.80.648.2-
Debt/CF from Ops. 00003.60-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA70%71.9%68.9%
Adj EPS NANA155.3%94.5%
BVPSNANA17%13.3%
Share Price - - 110.5% 233.2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'19Dec'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
0.30.81.25.17.813.717.2
Op. Profit
Mgn %
1-1.5-0.75.66.38.39.1
Net Profit
Mgn %
1.42.11.76.14.95.65.6
Debt to
Equity
000000-
Working Cap
Days
01460114997842
Cash Conv.
Cycle
0-240612-113

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 17.20%

Sales growth is growing at healthy rate in last 3 years 71.93%

Net Profit is growing at healthy rate in last 3 years 155.34%

Sales growth is good in last 4 quarters at 66.73%

No data to display

Latest Financials - NDR Auto Components Ltd.

Standalone Consolidated
TTM EPS (₹) 26 31.2
TTM Sales (₹ Cr.) 556 556
BVPS (₹.) 160.1 202.1
Reserves (₹ Cr.) 179 228
P/BV 5.49 4.35
PE 33.80 28.19
From the Market
52 Week Low / High (₹) 269.85 / 987.95
All Time Low / High (₹) 57.48 / 987.95
Market Cap (₹ Cr.) 1,045
Equity (₹ Cr.) 11.9
Face Value (₹) 10
Industry PE 46.3

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 (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

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'23
Sales97114233393
Operating Expenses 97108219361
Manufacturing Costs15152743
Material Costs7285177297
Employee Cost 55912
Other Costs 5359
Operating Profit -161432
Operating Profit Margin (%) -0.7%5.6%6.0%8.1%
Other Income 9887
Interest 0012
Depreciation 7579
Exceptional Items 0000
Profit Before Tax 1101428
Tax -1337
Profit After Tax 271121
PAT Margin (%) 1.7%6.1%4.6%5.4%
Adjusted EPS (₹)1.45.89.118.0
Dividend Payout Ratio (%)0%9%14%14%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 133140150170
Share Capital 6666
Reserves 127134144164
Minority Interest0000
Debt0022
Long Term Debt0022
Short Term Debt0000
Trade Payables16364174
Others Liabilities 381549
Total Liabilities 151183207295

Fixed Assets

Gross Block657686178
Accumulated Depreciation31353845
Net Fixed Assets334147133
CWIP 033213
Investments 2223
Inventories7122139
Trade Receivables6313031
Cash Equivalents 96855152
Others Assets782324
Total Assets 151183207295

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 3-2148
PBT 1101428
Adjustment -2-125
Changes in Working Capital 5-7-1120
Tax Paid -1-3-4-5
Cash Flow From Investing Activity -101-4-35
Capex 0-15-29-46
Net Investments -169317
Others 66-64
Cash Flow From Financing Activity -1-10-5
Net Proceeds from Shares 0000
Net Proceeds from Borrowing 0020
Interest Paid 0000
Dividend Paid 00-1-1
Others 00-1-4
Net Cash Flow -7-1-38
PARTICULARSMar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)1.265.17.4513.35
ROCE (%)0.877.1210.218.68
Asset Turnover Ratio0.640.681.191.56
PAT to CFO Conversion(x)1.5-0.290.092.29
Working Capital Days
Receivable Days23594829
Inventory Days26312628
Payable Days801117971

NDR Auto Components Ltd Stock News

NDR Auto Components Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of NDR Auto Components on 28-Mar-2024 16:01 is ₹900.0.
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 28-Mar-2024 16:01 the market cap of NDR Auto Components stood at ₹1,045.
The latest P/E ratio of NDR Auto Components as of 28-Mar-2024 16:01 is 33.80.
The latest P/B ratio of NDR Auto Components as of 28-Mar-2024 16:01 is 5.49.
The 52-week high of NDR Auto Components is ₹988.0 and the 52-week low is ₹269.9.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of NDR Auto Components is ₹555.8 ( 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
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.