Nifty
:
22795.90
Sensex
:
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)
Nifty
Sensex
:
:
22795.90
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)

NDR Auto Components Ltd.

Auto Ancillary

Rating :
N/A

BSE: 543214 | NSE: NDRAUTO

NSE BSE
762.05
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  749.65
  •  777.70
  •  736.90
  •  738.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  20636
  •  157.78
  •  1039.95
  •  358.27

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,632.27
  • 33.67
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,612.23
  • 0.27%
  • 5.75

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.06%
  • 2.46%
  • 20.93%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.55%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 44.16
  • 37.27

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 32.17

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 133.31
  • 37.50

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 16.90
  • 19.55

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.40
  • 3.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 11.35
  • 15.07

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
175.20
140.27
24.90%
174.23
157.62
10.54%
171.31
127.63
34.22%
176.05
130.26
35.15%
Expenses
156.61
127.33
23.00%
156.88
142.27
10.27%
154.61
116.13
33.14%
159.60
119.41
33.66%
EBITDA
18.59
12.93
43.77%
17.35
15.35
13.03%
16.70
11.50
45.22%
16.45
10.85
51.61%
EBIDTM
10.61%
9.22%
9.96%
9.74%
9.75%
9.01%
9.34%
8.33%
Other Income
1.02
0.80
27.50%
1.34
0.57
135.09%
0.79
1.29
-38.76%
0.93
2.80
-66.79%
Interest
0.77
0.73
5.48%
0.87
0.69
26.09%
0.79
0.69
14.49%
0.75
0.55
36.36%
Depreciation
4.01
3.87
3.62%
3.97
3.60
10.28%
3.94
3.49
12.89%
3.84
2.98
28.86%
PBT
14.83
9.14
62.25%
13.86
11.63
19.17%
12.76
8.61
48.20%
12.78
10.11
26.41%
Tax
3.53
2.33
51.50%
3.96
2.91
36.08%
3.20
2.29
39.74%
3.21
2.60
23.46%
PAT
11.30
6.81
65.93%
9.90
8.72
13.53%
9.56
6.32
51.27%
9.57
7.50
27.60%
PATM
6.45%
4.86%
5.68%
5.53%
5.58%
4.95%
5.44%
5.76%
EPS
5.63
3.59
56.82%
5.02
4.34
15.67%
4.85
1.73
180.35%
4.88
4.19
16.47%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
696.79
601.57
392.78
232.55
114.13
96.62
Net Sales Growth
25.37%
53.16%
68.90%
103.76%
18.12%
 
Cost Of Goods Sold
536.62
465.59
296.86
176.78
84.89
72.09
Gross Profit
160.17
135.98
95.92
55.76
29.24
24.52
GP Margin
22.99%
22.60%
24.42%
23.98%
25.62%
25.38%
Total Expenditure
627.70
545.34
361.05
218.61
107.77
97.28
Power & Fuel Cost
-
4.29
3.30
2.39
1.57
1.72
% Of Sales
-
0.71%
0.84%
1.03%
1.38%
1.78%
Employee Cost
-
17.01
12.39
9.14
5.48
4.93
% Of Sales
-
2.83%
3.15%
3.93%
4.80%
5.10%
Manufacturing Exp.
-
46.30
39.21
24.98
12.95
13.42
% Of Sales
-
7.70%
9.98%
10.74%
11.35%
13.89%
General & Admin Exp.
-
6.52
4.95
2.68
1.99
3.91
% Of Sales
-
1.08%
1.26%
1.15%
1.74%
4.05%
Selling & Distn. Exp.
-
3.84
2.33
1.20
0.54
0.57
% Of Sales
-
0.64%
0.59%
0.52%
0.47%
0.59%
Miscellaneous Exp.
-
1.79
2.01
1.43
0.35
0.64
% Of Sales
-
0.30%
0.51%
0.61%
0.31%
0.66%
EBITDA
69.09
56.23
31.73
13.94
6.36
-0.66
EBITDA Margin
9.92%
9.35%
8.08%
5.99%
5.57%
-0.68%
Other Income
4.08
3.59
6.31
7.70
7.73
8.08
Interest
3.18
2.86
1.79
0.73
0.12
0.15
Depreciation
15.76
14.79
8.68
7.33
4.97
7.38
PBT
54.23
42.16
27.58
13.58
9.00
-0.11
Tax
13.90
10.74
7.09
3.35
2.63
-0.67
Tax Rate
25.63%
25.47%
25.71%
24.67%
29.22%
609.09%
PAT
40.33
38.71
28.11
14.89
6.37
0.56
PAT before Minority Interest
40.33
38.71
28.11
14.89
6.37
0.56
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
5.79%
6.43%
7.16%
6.40%
5.58%
0.58%
PAT Growth
37.41%
37.71%
88.78%
133.75%
1,037.50%
 
EPS
16.95
16.26
11.81
6.26
2.68
0.24

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
253.54
217.92
191.21
178.17
169.57
Share Capital
11.89
5.95
5.95
5.95
5.95
Total Reserves
241.65
211.98
185.26
172.23
163.63
Non-Current Liabilities
27.08
30.62
10.56
4.32
-0.44
Secured Loans
0.00
1.70
1.85
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.85
0.34
0.32
1.39
0.82
Current Liabilities
115.23
94.42
46.54
39.16
18.91
Trade Payables
101.75
74.19
40.70
35.71
15.74
Other Current Liabilities
12.55
19.29
5.44
2.25
2.08
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.92
0.94
0.40
1.20
1.09
Total Liabilities
395.85
342.96
248.31
221.65
188.04
Net Block
146.56
133.48
47.21
41.05
33.44
Gross Block
205.92
178.21
85.70
76.50
64.73
Accumulated Depreciation
59.36
44.73
38.48
35.45
31.30
Non Current Assets
226.73
211.87
124.03
89.08
72.73
Capital Work in Progress
12.17
13.39
32.12
3.22
0.00
Non Current Investment
55.28
49.61
42.81
40.22
38.60
Long Term Loans & Adv.
12.71
15.39
1.89
4.59
0.69
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
Current Assets
169.12
131.10
124.27
132.58
115.32
Current Investments
1.15
0.90
0.00
0.00
0.00
Inventories
29.73
39.34
21.26
12.39
6.90
Sundry Debtors
87.12
31.10
30.46
31.11
6.06
Cash & Bank
33.43
51.53
51.45
85.49
96.10
Other Current Assets
17.70
1.54
1.71
2.13
6.26
Short Term Loans & Adv.
17.21
6.68
19.39
1.47
0.96
Net Current Assets
53.89
36.67
77.73
93.41
96.41
Total Assets
395.85
342.97
248.30
221.66
188.05

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
27.41
48.18
0.55
-1.77
3.28
PBT
49.45
35.20
18.24
11.16
5.92
Adjustment
7.77
-1.43
-2.40
-2.91
-6.53
Changes in Working Capital
-19.48
19.62
-11.16
-7.48
4.56
Cash after chg. in Working capital
37.75
53.39
4.68
0.77
3.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.33
-5.21
-4.13
-2.54
-0.67
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-6.24
-34.57
-3.68
0.99
-9.92
Net Fixed Assets
-26.49
-73.78
-38.10
-14.99
Net Investments
-0.25
-0.90
0.01
0.00
Others
20.50
40.11
34.41
15.98
Cash from Financing Activity
-8.35
-5.46
0.15
-0.57
-0.58
Net Cash Inflow / Outflow
12.82
8.16
-2.99
-1.34
-7.22
Opening Cash & Equivalents
9.07
0.91
3.90
5.24
12.46
Closing Cash & Equivalent
21.89
9.07
0.91
3.90
5.24

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
106.60
91.62
160.78
299.64
285.18
ROA
10.48%
9.51%
6.34%
3.11%
0.30%
ROE
16.42%
13.74%
8.06%
3.66%
0.33%
ROCE
22.02%
17.91%
10.21%
5.24%
0.03%
Fixed Asset Turnover
3.13
2.98
2.87
1.62
1.49
Receivable days
35.86
28.60
48.32
59.44
22.91
Inventory Days
20.96
28.16
26.41
30.84
26.07
Payable days
68.96
70.63
78.87
110.61
79.69
Cash Conversion Cycle
-12.14
-13.86
-4.15
-20.33
-30.72
Total Debt/Equity
0.01
0.01
0.01
0.00
0.00
Interest Cover
18.29
20.70
26.14
75.37
0.31

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021

News Update:


  • NDR Auto Components gets nod to set up project of seat insert fabric
    11th Feb 2025, 16:11 PM

    The company has also received approval to incorporate a 100% subsidiary for setting up of project of seat insert fabric

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.