NDR Auto Components Ltd.
•₹ 756.1-2.29%
2026-08-21
PROS
- Company has delivered good profit growth of 57.6% CAGR over last 5 years
- Company is almost debt free
- Company has a healthy return on capital (ROCE) of 24.2%
- Company has delivered good sales growth of 48.4% CAGR over last 5 years
- Company has consistently been profitable over the last 5 years
- Strong cash generation - operating cash flow backs reported profits (CFO/PAT 0.96x)
CONS
- Growth is decelerating - 3Y profit CAGR (30.1%) trails the 5Y trend (57.6%)
* The pros and cons are machine generated based on quantitative rules.
Peer comparison
EDIT COLUMNS| S.No. | Name | CMP Rs. | P/E | Mar Cap Rs.Cr. | Div Yld % | NP Qtr Rs.Cr. | Qtr Profit Var % | Sales Qtr Rs.Cr. | Qtr Sales Var % | ROCE % | OPM % |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1. | MOTHERSON | 170.35 | 41.05 | 179794.93 | 0.35 | 1075.66 | 77.48 | 35243.77 | 17.70 | 13.63 | 8.86 |
| 2. | BOSCHLTD | 48360.00 | 60.36 | 142643.14 | 0.56 | 706.10 | -36.74 | 5841.90 | 22.00 | 25.60 | 14.08 |
| 3. | UNOMINDA | 1275.00 | 61.24 | 73627.07 | 0.21 | 315.51 | 2.10 | 5556.85 | 23.79 | 20.74 | 11.14 |
| 4. | TIINDIA | 2936.45 | 93.72 | 56841.54 | 0.12 | 293.96 | -3.04 | 6215.33 | 20.20 | 27.33 | 8.81 |
| 5. | SONACOMS | 823.00 | 73.78 | 51346.20 | 0.41 | 178.51 | 46.67 | 1301.20 | 52.38 | 14.75 | 22.55 |
| 6. | ENDURANCE | 2987.10 | 43.32 | 42017.40 | 0.39 | 244.52 | 8.03 | 4314.89 | 30.01 | 18.33 | 12.42 |
| 7. | ZFCVINDIA | 2617.15 | 59.66 | 29784.61 | 0.03 | 1044.78 | 753.75 | 10661.76 | 992.89 | 20.23 | 12.93 |
| 8. | CRAFTSMAN | 10778.15 | 60.63 | 28189.64 | 0.10 | 150.55 | 116.31 | 2431.58 | 36.30 | 14.65 | 15.81 |
| 9. | MSUMI | 39.27 | 0.00 | 26042.54 | 1.48 | 1453.20 | 915.51 | 34072.60 | 1273.43 | 43.72 | 7.58 |
| 10. | GABRIEL | 1438.55 | 85.65 | 25495.42 | 0.35 | 1081.26 | 925.35 | 14256.83 | 1055.00 | 26.37 | 11.71 |
| 11. | SANSERA | 3894.75 | 69.76 | 24304.63 | 0.10 | 87.36 | 38.71 | 1021.26 | 33.27 | 13.97 | 19.18 |
| 12. | NDRAUTO | 781.20 | 28.63 | 1858.11 | 0.51 | 16.40 | 20.65 | 221.45 | 19.56 | 25.12 | 12.25 |
Detailed Comparison with:
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 128 | 158 | 140 | 176 | 171 | 174 | 175 | 192 | 185 | 200 | 208 | 229 | 221 | |
| 116 | 142 | 127 | 160 | 155 | 157 | 157 | 171 | 165 | 178 | 186 | 203 | 203 | |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 6 | 6 | 6 |
| 9 | 12 | 9 | 13 | 13 | 14 | 15 | 17 | 15 | 17 | 16 | 21 | 21 | |
| Tax % | 26.60% | 25.02% | 25.49% | 25.12% | 25.08% | 28.57% | 23.80% | 23.56% | 25.57% | 28.42% | 23.66% | 25.45% | 22.26% |
| Net Profit | 0 | 0 | 0 | 0 | 12 | 12 | 13 | 16 | 14 | 15 | 15 | 18 | 16 |
| 7 | 4 | 4 | 5 | 5 | 5 | 6 | 7 | 6 | 6 | 6 | 8 | 1 | |
| Equity Capital | 12 | 12 | 12 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 |
| Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Promoter Pledge % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Equity Capital | 12 | 12 | 12 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 |
| Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Promoter Pledge % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Jun 2023
- 128
- 116
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 1
- Depreciation
- 3
- 9
- Tax %
- 26.60%
- Net Profit
- 0
- 7
- Equity Capital
- 12
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 12
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2023
- 158
- 142
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 1
- Depreciation
- 4
- 12
- Tax %
- 25.02%
- Net Profit
- 0
- 4
- Equity Capital
- 12
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 12
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2023
- 140
- 127
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 1
- Depreciation
- 4
- 9
- Tax %
- 25.49%
- Net Profit
- 0
- 4
- Equity Capital
- 12
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 12
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2024
- 176
- 160
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 1
- Depreciation
- 4
- 13
- Tax %
- 25.12%
- Net Profit
- 0
- 5
- Equity Capital
- 24
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 24
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2024
- 171
- 155
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 1
- Depreciation
- 4
- 13
- Tax %
- 25.08%
- Net Profit
- 12
- 5
- Equity Capital
- 24
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 24
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2024
- 174
- 157
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 1
- Depreciation
- 4
- 14
- Tax %
- 28.57%
- Net Profit
- 12
- 5
- Equity Capital
- 24
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 24
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2024
- 175
- 157
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 1
- Depreciation
- 4
- 15
- Tax %
- 23.80%
- Net Profit
- 13
- 6
- Equity Capital
- 24
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 24
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2025
- 192
- 171
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 1
- Depreciation
- 4
- 17
- Tax %
- 23.56%
- Net Profit
- 16
- 7
- Equity Capital
- 24
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 24
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2025
- 185
- 165
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 1
- Depreciation
- 5
- 15
- Tax %
- 25.57%
- Net Profit
- 14
- 6
- Equity Capital
- 24
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 24
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2025
- 200
- 178
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 1
- Depreciation
- 5
- 17
- Tax %
- 28.42%
- Net Profit
- 15
- 6
- Equity Capital
- 24
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 24
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2025
- 208
- 186
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 1
- Depreciation
- 6
- 16
- Tax %
- 23.66%
- Net Profit
- 15
- 6
- Equity Capital
- 24
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 24
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2026
- 229
- 203
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 1
- Depreciation
- 6
- 21
- Tax %
- 25.45%
- Net Profit
- 18
- 8
- Equity Capital
- 24
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 24
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2026
- 221
- 203
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 1
- Depreciation
- 6
- 21
- Tax %
- 22.26%
- Net Profit
- 16
- 1
- Equity Capital
- 24
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 24
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|
| 97 | 114 | 233 | 393 | 602 | 713 | 823 | 859 | |
| 97 | 108 | 219 | 361 | 545 | 639 | 732 | 770 | |
| Operating Profit | 7 | 14 | 22 | 38 | 60 | 78 | 94 | — |
| OPM % | 8 | 12 | 9 | 10 | 10 | 11 | 11 | — |
| Other Income | 8 | 8 | 8 | 6 | 4 | 4 | 3 | 3 |
| Interest | 0 | 0 | 1 | 2 | 3 | 3 | 3 | 3 |
| Depreciation | 7 | 5 | 7 | 9 | 15 | 16 | 21 | 23 |
| -0 | 9 | 18 | 35 | 49 | 68 | 80 | 75 | |
| Tax % | 624 | 29 | 18 | 20 | 22 | 22 | 22 | 25 |
| Net Profit | 1 | 6 | 15 | 28 | 39 | 53 | 62 | 56 |
| EPS | 0 | 14 | 25 | 24 | 33 | 22 | 26 | — |
| Dividend Payout % | 0 | 7 | 10 | 11 | 12 | 12 | 15 | — |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share of Associates | 6 | 2 | 0 | 0 | 0 | 0 | 0 | 10 |
| Adjusted EPS | 3 | 4 | 6 | 12 | 16 | 22 | 26 | — |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share of Associates | 6 | 2 | 0 | 0 | 0 | 0 | 0 | 10 |
| Adjusted EPS | 3 | 4 | 6 | 12 | 16 | 22 | 26 | — |
Mar 2020
- 97
- 97
- Operating Profit
- 7
- OPM %
- 8
- Other Income
- 8
- Interest
- 0
- Depreciation
- 7
- -0
- Tax %
- 624
- Net Profit
- 1
- EPS
- 0
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 6
- Adjusted EPS
- 3
- Minority Interest
- 0
- Share of Associates
- 6
- Adjusted EPS
- 3
Mar 2021
- 114
- 108
- Operating Profit
- 14
- OPM %
- 12
- Other Income
- 8
- Interest
- 0
- Depreciation
- 5
- 9
- Tax %
- 29
- Net Profit
- 6
- EPS
- 14
- Dividend Payout %
- 7
- Minority Interest
- 0
- Share of Associates
- 2
- Adjusted EPS
- 4
- Minority Interest
- 0
- Share of Associates
- 2
- Adjusted EPS
- 4
Mar 2022
- 233
- 219
- Operating Profit
- 22
- OPM %
- 9
- Other Income
- 8
- Interest
- 1
- Depreciation
- 7
- 18
- Tax %
- 18
- Net Profit
- 15
- EPS
- 25
- Dividend Payout %
- 10
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 6
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 6
Mar 2023
- 393
- 361
- Operating Profit
- 38
- OPM %
- 10
- Other Income
- 6
- Interest
- 2
- Depreciation
- 9
- 35
- Tax %
- 20
- Net Profit
- 28
- EPS
- 24
- Dividend Payout %
- 11
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 12
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 12
Mar 2024
- 602
- 545
- Operating Profit
- 60
- OPM %
- 10
- Other Income
- 4
- Interest
- 3
- Depreciation
- 15
- 49
- Tax %
- 22
- Net Profit
- 39
- EPS
- 33
- Dividend Payout %
- 12
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 16
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 16
Mar 2025
- 713
- 639
- Operating Profit
- 78
- OPM %
- 11
- Other Income
- 4
- Interest
- 3
- Depreciation
- 16
- 68
- Tax %
- 22
- Net Profit
- 53
- EPS
- 22
- Dividend Payout %
- 12
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 22
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 22
Mar 2026
- 823
- 732
- Operating Profit
- 94
- OPM %
- 11
- Other Income
- 3
- Interest
- 3
- Depreciation
- 21
- 80
- Tax %
- 22
- Net Profit
- 62
- EPS
- 26
- Dividend Payout %
- 15
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 26
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 26
TTM
- 859
- 770
- Operating Profit
- —
- OPM %
- —
- Other Income
- 3
- Interest
- 3
- Depreciation
- 23
- 75
- Tax %
- 25
- Net Profit
- 56
- EPS
- —
- Dividend Payout %
- —
- Minority Interest
- 0
- Share of Associates
- 10
- Adjusted EPS
- —
- Minority Interest
- 0
- Share of Associates
- 10
- Adjusted EPS
- —
COMPOUNDED SALES GROWTH
- 10 Years:
- —
- 5 Years:
- 48%
- 3 Years:
- 28%
COMPOUNDED PROFIT GROWTH
- 10 Years:
- —
- 5 Years:
- 49%
- 3 Years:
- 30%
STOCK PRICE CAGR
- 10 Years:
- —
- 5 Years:
- 52%
- 3 Years:
- 50%
- 1 Year:
- -26%
RETURN ON EQUITY
- 10 Years:
- —
- 5 Years:
- 15%
- 3 Years:
- 18%
- Last Year:
- 19%
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| LIABILITIES | - | - | - | - | - | - | - |
| Equity Capital | 6 | 6 | 6 | 6 | 12 | 24 | 24 |
| 164 | 172 | 185 | 212 | 242 | 279 | 334 | |
| Trade Payables | 16 | 36 | 41 | 74 | 102 | 131 | 125 |
| 3 | 8 | 16 | 51 | 41 | 52 | 80 | |
| Total Liabilities | 188 | 222 | 248 | 343 | 396 | 485 | 563 |
| ASSETS | - | - | - | - | - | - | - |
| 33 | 41 | 47 | 133 | 147 | 153 | 269 | |
| Capital Work in Progress | 0 | 3 | 32 | 13 | 12 | 28 | 19 |
| 39 | 40 | 43 | 51 | 56 | 63 | 83 | |
| 7 | 12 | 21 | 39 | 30 | 44 | 48 | |
| 0 | 0 | 0 | 0 | 87 | 93 | 101 | |
| Cash & Bank | 96 | 85 | 51 | 52 | 33 | 63 | 23 |
| 13 | 39 | 53 | 55 | 30 | 41 | 19 | |
| Total Assets | 188 | 222 | 248 | 343 | 396 | 485 | 563 |
| Total Debt | 0 | 0 | 2 | 2 | 2 | 0 | 0 |
| Net Working Capital | 96 | 93 | 78 | 37 | 54 | 60 | 33 |
| Contingent Liabilities | 0 | 0 | 0 | 0 | 1 | 13 | 12 |
| Book Value per Share | 285.18 | 299.64 | 321.55 | 366.49 | 213.19 | 127.10 | 150.39 |
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Total Debt | 0 | 0 | 2 | 2 | 2 | 0 | 0 |
| Net Working Capital | 96 | 93 | 78 | 37 | 54 | 60 | 33 |
| Contingent Liabilities | 0 | 0 | 0 | 0 | 1 | 13 | 12 |
| Book Value per Share | 285.18 | 299.64 | 321.55 | 366.49 | 213.19 | 127.10 | 150.39 |
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
Mar 2020
- Equity Capital
- 6
- 164
- Trade Payables
- 16
- 3
- Total Liabilities
- 188
- 33
- Capital Work in Progress
- 0
- 39
- 7
- 0
- Cash & Bank
- 96
- 13
- Total Assets
- 188
- Total Debt
- 0
- Net Working Capital
- 96
- Contingent Liabilities
- 0
- Book Value per Share
- 285.18
- Face Value
- 10.00
- Total Debt
- 0
- Net Working Capital
- 96
- Contingent Liabilities
- 0
- Book Value per Share
- 285.18
- Face Value
- 10.00
Mar 2021
- Equity Capital
- 6
- 172
- Trade Payables
- 36
- 8
- Total Liabilities
- 222
- 41
- Capital Work in Progress
- 3
- 40
- 12
- 0
- Cash & Bank
- 85
- 39
- Total Assets
- 222
- Total Debt
- 0
- Net Working Capital
- 93
- Contingent Liabilities
- 0
- Book Value per Share
- 299.64
- Face Value
- 10.00
- Total Debt
- 0
- Net Working Capital
- 93
- Contingent Liabilities
- 0
- Book Value per Share
- 299.64
- Face Value
- 10.00
Mar 2022
- Equity Capital
- 6
- 185
- Trade Payables
- 41
- 16
- Total Liabilities
- 248
- 47
- Capital Work in Progress
- 32
- 43
- 21
- 0
- Cash & Bank
- 51
- 53
- Total Assets
- 248
- Total Debt
- 2
- Net Working Capital
- 78
- Contingent Liabilities
- 0
- Book Value per Share
- 321.55
- Face Value
- 10.00
- Total Debt
- 2
- Net Working Capital
- 78
- Contingent Liabilities
- 0
- Book Value per Share
- 321.55
- Face Value
- 10.00
Mar 2023
- Equity Capital
- 6
- 212
- Trade Payables
- 74
- 51
- Total Liabilities
- 343
- 133
- Capital Work in Progress
- 13
- 51
- 39
- 0
- Cash & Bank
- 52
- 55
- Total Assets
- 343
- Total Debt
- 2
- Net Working Capital
- 37
- Contingent Liabilities
- 0
- Book Value per Share
- 366.49
- Face Value
- 10.00
- Total Debt
- 2
- Net Working Capital
- 37
- Contingent Liabilities
- 0
- Book Value per Share
- 366.49
- Face Value
- 10.00
Mar 2024
- Equity Capital
- 12
- 242
- Trade Payables
- 102
- 41
- Total Liabilities
- 396
- 147
- Capital Work in Progress
- 12
- 56
- 30
- 87
- Cash & Bank
- 33
- 30
- Total Assets
- 396
- Total Debt
- 2
- Net Working Capital
- 54
- Contingent Liabilities
- 1
- Book Value per Share
- 213.19
- Face Value
- 10.00
- Total Debt
- 2
- Net Working Capital
- 54
- Contingent Liabilities
- 1
- Book Value per Share
- 213.19
- Face Value
- 10.00
Mar 2025
- Equity Capital
- 24
- 279
- Trade Payables
- 131
- 52
- Total Liabilities
- 485
- 153
- Capital Work in Progress
- 28
- 63
- 44
- 93
- Cash & Bank
- 63
- 41
- Total Assets
- 485
- Total Debt
- 0
- Net Working Capital
- 60
- Contingent Liabilities
- 13
- Book Value per Share
- 127.10
- Face Value
- 10.00
- Total Debt
- 0
- Net Working Capital
- 60
- Contingent Liabilities
- 13
- Book Value per Share
- 127.10
- Face Value
- 10.00
Mar 2026
- Equity Capital
- 24
- 334
- Trade Payables
- 125
- 80
- Total Liabilities
- 563
- 269
- Capital Work in Progress
- 19
- 83
- 48
- 101
- Cash & Bank
- 23
- 19
- Total Assets
- 563
- Total Debt
- 0
- Net Working Capital
- 33
- Contingent Liabilities
- 12
- Book Value per Share
- 150.39
- Face Value
- 10.00
- Total Debt
- 0
- Net Working Capital
- 33
- Contingent Liabilities
- 12
- Book Value per Share
- 150.39
- Face Value
- 10.00
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| 3 | -2 | 1 | 48 | 27 | 84 | 37 | |
| Cash from Investing | -10 | 1 | -4 | -35 | -6 | -42 | -59 |
| Cash from Financing | -1 | -1 | 0 | -5 | -8 | -12 | -14 |
| -7 | -1 | -3 | 8 | 13 | 29 | -36 | |
| Free Cash Flow | 3 | -17 | -38 | -26 | 1 | 46 | -94 |
| OCF / Net Profit | 5.82 | -0.28 | 0.04 | 1.71 | 0.71 | 1.57 | 0.60 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | 0 | -33 | -110 |
| OCF / Net Profit | 5.82 | -0.28 | 0.04 | 1.71 | 0.71 | 1.57 | 0.60 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | 0 | -33 | -110 |
Mar 2020
- 3
- Cash from Investing
- -10
- Cash from Financing
- -1
- -7
- Free Cash Flow
- 3
- OCF / Net Profit
- 5.82
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 5.82
- Cumulative 5-Year FCF
- 0
Mar 2021
- -2
- Cash from Investing
- 1
- Cash from Financing
- -1
- -1
- Free Cash Flow
- -17
- OCF / Net Profit
- -0.28
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- -0.28
- Cumulative 5-Year FCF
- 0
Mar 2022
- 1
- Cash from Investing
- -4
- Cash from Financing
- 0
- -3
- Free Cash Flow
- -38
- OCF / Net Profit
- 0.04
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 0.04
- Cumulative 5-Year FCF
- 0
Mar 2023
- 48
- Cash from Investing
- -35
- Cash from Financing
- -5
- 8
- Free Cash Flow
- -26
- OCF / Net Profit
- 1.71
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 1.71
- Cumulative 5-Year FCF
- 0
Mar 2024
- 27
- Cash from Investing
- -6
- Cash from Financing
- -8
- 13
- Free Cash Flow
- 1
- OCF / Net Profit
- 0.71
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 0.71
- Cumulative 5-Year FCF
- 0
Mar 2025
- 84
- Cash from Investing
- -42
- Cash from Financing
- -12
- 29
- Free Cash Flow
- 46
- OCF / Net Profit
- 1.57
- Cumulative 5-Year FCF
- -33
- OCF / Net Profit
- 1.57
- Cumulative 5-Year FCF
- -33
Mar 2026
- 37
- Cash from Investing
- -59
- Cash from Financing
- -14
- -36
- Free Cash Flow
- -94
- OCF / Net Profit
- 0.60
- Cumulative 5-Year FCF
- -110
- OCF / Net Profit
- 0.60
- Cumulative 5-Year FCF
- -110
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| PER SHARE | - | - | - | - | - | - | - |
| EPS (₹) | 11.08 | 14.35 | 25.04 | 47.27 | 32.55 | 22.39 | 26.04 |
| Book Value (₹) | 285.18 | 299.64 | 321.55 | 366.49 | 213.19 | 127.10 | 150.39 |
| Dividend per Share (₹) | 0.00 | 1.00 | 2.50 | 5.00 | 3.75 | 2.75 | 4.00 |
| Cash EPS (₹) | 3.34 | 4.77 | 9.34 | 15.46 | 22.50 | 29.17 | 34.91 |
| PROFITABILITY | - | - | - | - | - | - | - |
| Operating Margin % | 7.68% | 12.35% | 9.30% | 9.69% | 9.35% | 10.27% | 11.01% |
| Net Margin % | 0.58% | 5.58% | 6.40% | 7.16% | 6.44% | 7.46% | 7.52% |
| ROE % | 0.33% | 3.66% | 8.06% | 13.74% | 16.42% | 19.16% | 18.77% |
| ROCE % | 0.03% | 5.24% | 10.21% | 17.91% | 22.02% | 25.52% | 25.12% |
| 0.30% | 3.11% | 6.34% | 9.51% | 10.48% | 12.09% | 11.82% | |
| EFFICIENCY | - | - | - | - | - | - | - |
| Debtor Days | 23 | 59 | 48 | 29 | 36 | 46 | 43 |
| Inventory Days | 26 | 31 | 26 | 28 | 21 | 19 | 20 |
| Payable Days | 80 | 111 | 79 | 71 | 69 | 78 | 76 |
| -31 | -20 | -4 | -14 | -12 | -13 | -13 | |
| FINANCIAL HEALTH | - | - | - | - | - | - | - |
| Debt to Equity (x) | 0.00x | 0.00x | 0.01x | 0.01x | 0.01x | 0.00x | 0.00x |
| Interest Coverage (x) | 0.31x | 75.37x | 26.14x | 20.70x | 18.29x | 21.99x | 25.28x |
| 6.10x | 3.39x | 2.67x | 1.39x | 1.47x | 1.39x | 1.22x | |
| GROWTH | - | - | - | - | - | - | - |
| Revenue Growth % | 0.00% | 18.13% | 103.76% | 68.90% | 53.16% | 18.49% | 15.40% |
| Operating Profit Growth % | 0.00% | 89.87% | 53.53% | 75.83% | 57.23% | 29.81% | 20.50% |
| Net Profit Growth % | 0.00% | 1030.87% | 133.65% | 88.81% | 37.73% | 37.57% | 16.31% |
| 0.00% | 0.00% | 0.00% | 0.00% | -31.13% | -31.21% | 16.31% | |
| VALUATION | - | - | - | - | - | - | - |
| P/E (x) | 0.00x | 0.00x | 0.00x | 0.00x | 13.50x | 30.38x | 23.38x |
| P/B (x) | 0.00x | 0.00x | 0.00x | 0.00x | 4.12x | 5.35x | 4.05x |
| Dividend Yield % | 0.00% | 0.00% | 0.00% | 0.00% | 0.43% | 0.40% | 0.66% |
| 0.00x | 0.00x | 0.00x | 0.00x | 16.94x | 20.03x | 15.23x |
Mar 2020
- EPS (₹)
- 11.08
- Book Value (₹)
- 285.18
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 3.34
- Operating Margin %
- 7.68%
- Net Margin %
- 0.58%
- ROE %
- 0.33%
- ROCE %
- 0.03%
- 0.30%
- Debtor Days
- 23
- Inventory Days
- 26
- Payable Days
- 80
- -31
- Debt to Equity (x)
- 0.00x
- Interest Coverage (x)
- 0.31x
- 6.10x
- Revenue Growth %
- 0.00%
- Operating Profit Growth %
- 0.00%
- Net Profit Growth %
- 0.00%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2021
- EPS (₹)
- 14.35
- Book Value (₹)
- 299.64
- Dividend per Share (₹)
- 1.00
- Cash EPS (₹)
- 4.77
- Operating Margin %
- 12.35%
- Net Margin %
- 5.58%
- ROE %
- 3.66%
- ROCE %
- 5.24%
- 3.11%
- Debtor Days
- 59
- Inventory Days
- 31
- Payable Days
- 111
- -20
- Debt to Equity (x)
- 0.00x
- Interest Coverage (x)
- 75.37x
- 3.39x
- Revenue Growth %
- 18.13%
- Operating Profit Growth %
- 89.87%
- Net Profit Growth %
- 1030.87%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2022
- EPS (₹)
- 25.04
- Book Value (₹)
- 321.55
- Dividend per Share (₹)
- 2.50
- Cash EPS (₹)
- 9.34
- Operating Margin %
- 9.30%
- Net Margin %
- 6.40%
- ROE %
- 8.06%
- ROCE %
- 10.21%
- 6.34%
- Debtor Days
- 48
- Inventory Days
- 26
- Payable Days
- 79
- -4
- Debt to Equity (x)
- 0.01x
- Interest Coverage (x)
- 26.14x
- 2.67x
- Revenue Growth %
- 103.76%
- Operating Profit Growth %
- 53.53%
- Net Profit Growth %
- 133.65%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2023
- EPS (₹)
- 47.27
- Book Value (₹)
- 366.49
- Dividend per Share (₹)
- 5.00
- Cash EPS (₹)
- 15.46
- Operating Margin %
- 9.69%
- Net Margin %
- 7.16%
- ROE %
- 13.74%
- ROCE %
- 17.91%
- 9.51%
- Debtor Days
- 29
- Inventory Days
- 28
- Payable Days
- 71
- -14
- Debt to Equity (x)
- 0.01x
- Interest Coverage (x)
- 20.70x
- 1.39x
- Revenue Growth %
- 68.90%
- Operating Profit Growth %
- 75.83%
- Net Profit Growth %
- 88.81%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2024
- EPS (₹)
- 32.55
- Book Value (₹)
- 213.19
- Dividend per Share (₹)
- 3.75
- Cash EPS (₹)
- 22.50
- Operating Margin %
- 9.35%
- Net Margin %
- 6.44%
- ROE %
- 16.42%
- ROCE %
- 22.02%
- 10.48%
- Debtor Days
- 36
- Inventory Days
- 21
- Payable Days
- 69
- -12
- Debt to Equity (x)
- 0.01x
- Interest Coverage (x)
- 18.29x
- 1.47x
- Revenue Growth %
- 53.16%
- Operating Profit Growth %
- 57.23%
- Net Profit Growth %
- 37.73%
- -31.13%
- P/E (x)
- 13.50x
- P/B (x)
- 4.12x
- Dividend Yield %
- 0.43%
- 16.94x
Mar 2025
- EPS (₹)
- 22.39
- Book Value (₹)
- 127.10
- Dividend per Share (₹)
- 2.75
- Cash EPS (₹)
- 29.17
- Operating Margin %
- 10.27%
- Net Margin %
- 7.46%
- ROE %
- 19.16%
- ROCE %
- 25.52%
- 12.09%
- Debtor Days
- 46
- Inventory Days
- 19
- Payable Days
- 78
- -13
- Debt to Equity (x)
- 0.00x
- Interest Coverage (x)
- 21.99x
- 1.39x
- Revenue Growth %
- 18.49%
- Operating Profit Growth %
- 29.81%
- Net Profit Growth %
- 37.57%
- -31.21%
- P/E (x)
- 30.38x
- P/B (x)
- 5.35x
- Dividend Yield %
- 0.40%
- 20.03x
Mar 2026
- EPS (₹)
- 26.04
- Book Value (₹)
- 150.39
- Dividend per Share (₹)
- 4.00
- Cash EPS (₹)
- 34.91
- Operating Margin %
- 11.01%
- Net Margin %
- 7.52%
- ROE %
- 18.77%
- ROCE %
- 25.12%
- 11.82%
- Debtor Days
- 43
- Inventory Days
- 20
- Payable Days
- 76
- -13
- Debt to Equity (x)
- 0.00x
- Interest Coverage (x)
- 25.28x
- 1.22x
- Revenue Growth %
- 15.40%
- Operating Profit Growth %
- 20.50%
- Net Profit Growth %
- 16.31%
- 16.31%
- P/E (x)
- 23.38x
- P/B (x)
- 4.05x
- Dividend Yield %
- 0.66%
- 15.23x
Documents
Announcements
- Analysts/Institutional Investor Meet/Con. Call Updates
2026-08-19 - Ndr Auto Components Limited has informed the Exchange about Schedule of meet
- Analysts/Institutional Investor Meet/Con. Call Updates
2026-08-17 - Ndr Auto Components Limited has informed the Exchange about Transcript
Annual Reports
Credit Ratings
Nothing filed yet.
Concalls
Aug 2026
May 2026
Feb 2026