Price
Financials
Consolidated, Rs crore| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 158 | 140 | 176 | 171 | 174 | 175 | 192 | 185 | 200 | 208 | 229 | 221 |
| Expenses | 142 | 127 | 160 | 155 | 157 | 157 | 171 | 165 | 178 | 186 | 203 | 196 |
| Operating Profit | 15 | 13 | 16 | 17 | 17 | 19 | 21 | 20 | 22 | 23 | 26 | 25 |
| OPM % | 10% | 9% | 9% | 10% | 10% | 11% | 11% | 11% | 11% | 11% | 12% | 11% |
| Other Income | 2 | 3 | 3 | 3 | 3 | 3 | 5 | 3 | 4 | 3 | 4 | 3 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 6 | 6 | 6 |
| Profit before tax | 13 | 11 | 15 | 15 | 16 | 17 | 20 | 17 | 20 | 19 | 24 | 21 |
| Tax % | 22% | 21% | 22% | 22% | 25% | 21% | 19% | 22% | 24% | 20% | 22% | 22% |
| Net Profit | 10 | 9 | 12 | 12 | 12 | 13 | 16 | 14 | 15 | 15 | 18 | 16 |
| EPS in Rs | 4.34 | 3.59 | 4.88 | 4.84 | 5.02 | 5.63 | 6.89 | 5.72 | 6.24 | 6.39 | 7.76 | 6.90 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|
| Sales | 97 | 114 | 233 | 393 | 602 | 713 | 823 | 859 |
| Expenses | 97 | 108 | 218 | 360 | 545 | 639 | 732 | 762 |
| Operating Profit | -1 | 6 | 15 | 33 | 56 | 73 | 91 | 96 |
| OPM % | -0.7% | 6% | 6% | 8% | 9% | 10% | 11% | 11% |
| Other Income | 14 | 10 | 12 | 13 | 11 | 14 | 13 | 13 |
| Interest | 0 | 0 | 1 | 2 | 3 | 3 | 3 | 3 |
| Depreciation | 7 | 5 | 7 | 9 | 15 | 16 | 21 | 23 |
| Profit before tax | 6 | 11 | 18 | 35 | 49 | 68 | 80 | 83 |
| Tax % | -11% | 23% | 18% | 20% | 22% | 22% | 22% | |
| Net Profit | 7 | 9 | 15 | 28 | 39 | 53 | 62 | 65 |
| EPS in Rs | 2.77 | 3.58 | 6.26 | 11.81 | 16.26 | 22.39 | 26.04 | 27.29 |
| Dividend Payout % | 0% | 7% | 10% | 11% | 12% | 12% | 15% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | % | 48% | 28% | 18% | ||
| Compounded Profit Growth | % | 49% | 29% | 18% | ||
| Stock Price CAGR | % | 49% | 37% | -28% | ||
| Return on Equity | % | 16% | 18% | 19% |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 6 | 6 | 6 | 6 | 12 | 24 | 24 |
| Reserves | 164 | 172 | 185 | 212 | 242 | 279 | 334 |
| Borrowings | 0 | 4 | 13 | 34 | 31 | 32 | 62 |
| Other Liabilities | 19 | 40 | 46 | 92 | 112 | 151 | 144 |
| Total Liabilities | 189 | 223 | 250 | 344 | 396 | 486 | 563 |
| Fixed Assets | 33 | 41 | 47 | 133 | 147 | 153 | 269 |
| CWIP | 0 | 3 | 32 | 13 | 12 | 28 | 19 |
| Investments | 39 | 40 | 43 | 51 | 56 | 63 | 83 |
| Other Assets | 117 | 138 | 128 | 146 | 181 | 242 | 192 |
| Total Assets | 189 | 223 | 250 | 344 | 396 | 486 | 563 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 3 | -2 | 1 | 48 | 27 | 84 | 37 |
| Cash from Investing Activity | -10 | 1 | -4 | -35 | -6 | -42 | -59 |
| Cash from Financing Activity | -1 | -1 | 0 | -5 | -8 | -12 | -14 |
| Net Cash Flow | -7 | -1 | -3 | 8 | 13 | 29 | -36 |
| Free Cash Flow | 3 | -16 | -28 | 2 | -7 | 36 | -36 |
| CFO/OP | -598% | 12% | 32% | 163% | 67% | 135% | 61% |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| Debtor Days | 23 | 99 | 48 | 29 | 53 | 48 | 45 |
| Inventory Days | 35 | 53 | 44 | 48 | 23 | 30 | 28 |
| Days Payable | 80 | 154 | 84 | 91 | 80 | 88 | 74 |
| Cash Conversion Cycle | -22 | -1 | 8 | -14 | -4 | -11 | -1 |
| Working Capital Days | 1 | 25 | 41 | -15 | 12 | -1 | 4 |
| ROCE % | 6% | 10% | 17% | 19% | 23% | 22% |
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 73.06% | 73.06% | 73.06% | 73.06% | 73.06% | 73.06% | 73.13% | 73.13% | 73.13% | 73.13% | 73.13% | 73.13% |
| FIIs | 0.01% | 0.01% | 0.00% | 0.00% | 0.12% | 0.00% | 0.06% | 0.07% | 0.18% | 0.05% | 0.08% | 0.08% |
| DIIs | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% | 0.00% | 0.00% | 0.01% |
| Public | 26.93% | 26.95% | 26.95% | 26.95% | 26.82% | 26.93% | 26.80% | 26.63% | 26.68% | 26.82% | 26.80% | 26.78% |
| No. of Shareholders | 12,953 | 13,917 | 15,754 | 16,374 | 22,547 | 26,596 | 24,660 | 25,305 | 27,139 | 26,781 | 26,000 | 25,680 |
Fundamentals
Market Cap₹ 1,773 Cr.
Current Price₹ 740
Stock P/E27.1
Book Value₹ 150
ROCE22.2 %
ROE18.9 %
Dividend Yield0.54 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)18%
Compounded Profit Growth (TTM)18%
Consolidated figures.
Valuation
Market capRs 1,715 Cr
Enterprise valueRs 1,697 Cr
P/E (TTM)26.43x
Price to book7.87x
Price to sales2.00x
EV / EBITDA15.50x
EV / EBIT19.55x
EV / sales1.98x
Price to cash flow35.60x
Earnings yield3.78%
Dividend yield0.17%
P/E, 3-year average3.38x
P/B, 3-year average0.28x
Profitability
Operating margin (excl. other income)8.32%
Operating margin (incl. other income)11.63%
EBITDA margin12.75%
Pre-tax margin9.72%
Net profit margin7.56%
Net margin, latest quarter7.41%
ROE13.74%
ROCE16.23%
ROA9.46%
ROE, 3-year average8.90%
ROCE, 3-year average10.81%
ROA, 3-year average6.63%
ROIC (approx.)34.64%
Tax rate20.14%
Other income / net worth5.97%
Growth
Sales growth (latest year)68.90%
Profit growth (latest year)88.78%
Sales CAGR, 3 years59.60%
Profit CAGR, 3 years62.18%
Sales growth QoQ-3.33%
Profit growth QoQ-11.11%
Sales growth YoY (latest quarter)19.56%
Profit growth YoY (latest quarter)20.59%
Per share
EPS (TTM)Rs 27.08
EPS (latest year)Rs 47.27
EPS (latest quarter)Rs 6.85
EPS, 3-year averageRs 28.89
Book value per shareRs 90.96
Sales per shareRs 358.45
Cash flow per shareRs 20.11
Free cash flow per shareRs -15.03
Dividend per share (latest year)Rs 5.01
Dividend per share, 3-year averageRs 2.84
Dividends
Dividend payout10.60%
Dividend payout, 3-year average9.21%
Efficiency
Asset turnover1.14x
Fixed asset turnover2.94x
Inventory turnover8.63x
Inventory days42 days
Debtor days29 days
Debtors turnover12.63x
Creditor days74 days
Cash conversion cycle-1 days
Working capital days4 days
Leverage
Total debtRs 34 Cr
Cash and bankRs 52 Cr
Net debtRs -18 Cr
Debt to equity0.15x
Net debt / EBITDA-0.16x
Interest coverage25.91x
Current ratio (filing 2026-03-31)1.22x
Quick ratio (filing 2026-03-31)0.90x
Trade payables (filing 2026-03-31)Rs 125 Cr
Owners' fund to total sources63.38%
Debt to assets9.81%
Cash flow
Cash from Operating Activity (latest year)Rs 48 Cr
Cash from Investing Activity (latest year)Rs -35 Cr
Cash from Financing Activity (latest year)Rs -5 Cr
Net Cash Flow (latest year)Rs 8 Cr
Free cash flow (latest year)Rs -36 Cr
FCFE (approx.: FCF + change in debt)Rs -15 Cr
Cash from ops / profit, 5 years1.00x
Sales to cash flow8.15x
Statement figures
Net sales (TTM)Rs 859 Cr
Net sales (latest year)Rs 393 Cr
Sales (latest quarter)Rs 221 Cr
Operating profit excl. other income (latest year)Rs 33 Cr
Operating profit (latest quarter)Rs 25 Cr
Other income (TTM)Rs 13 Cr
EBITDA (TTM)Rs 110 Cr
PBDT (TTM)Rs 106 Cr
Profit before tax (TTM)Rs 83 Cr
Tax (latest year)Rs 7 Cr
Net profit (TTM)Rs 65 Cr
Net profit (latest year)Rs 28 Cr
Net profit (latest quarter)Rs 16 Cr
Depreciation (TTM)Rs 23 Cr
Depreciation (latest quarter)Rs 6 Cr
Interest (TTM)Rs 3 Cr
Cost of goods sold (latest year)Rs 339 Cr
Total expenditure (latest year)Rs 360 Cr
Total income (latest year)Rs 406 Cr
Share capitalRs 6 Cr
ReservesRs 212 Cr
Shareholders' fundsRs 218 Cr
Total assetsRs 344 Cr
Net blockRs 133 Cr
Capital work in progressRs 13 Cr
InvestmentsRs 51 Cr
ReceivablesRs 31 Cr
InventoryRs 39 Cr
Other liabilitiesRs 92 Cr
Shares outstanding (crore)2.40
Ownership
Promoter holding73.13% (+0.00 in a year)
Computed by MarketFriction from the consolidated statements. Returns use average balances.
P/E 26.4 is at the 2th percentile of its own 3.4-year range
(median 51.9, low 24.4, high 254.4).
P/B 7.87 is at the 37th percentile (median 8.97).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
| Period | NDRAUTO | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | -5.1% | -2.8% | -2.3 pts |
| 1 month | -0.9% | -6.8% | +5.9 pts |
| 3 months | -19.4% | -7.6% | -11.8 pts |
| 6 months | +17.2% | +0.4% | +16.8 pts |
| 1 year | -31.7% | -9.9% | -21.8 pts |
| 2 years | -23.3% | -13.6% | -9.7 pts |
| 3 years | +148.5% | +14.2% | +134.3 pts |
| 5 years | +615.6% | +27.9% | +587.7 pts |
Red flags
F-score 7 of 8No red flags in the latest statements and filings.
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Jun 2026Sales ₹221 Cr +19.5% vs Jun 2025.
Net profit ₹16 Cr +14.3%.
Against our estimate for Jun 2026: sales +0.3%, profit -3.6% miss. Our estimate for Sep 2026: sales Rs 239 Cr, profit Rs 18 Cr (how).
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Samvardhana Motherson International Ltd | 167,351 | 36.6 | 13.4 % |
| Bosch Ltd | 134,797 | 57.0 | 21.5 % |
| Bharat Forge Ltd | 94,900 | 94.0 | 12.6 % |
| Uno Minda Ltd | 67,102 | 54.9 | 19.6 % |
| Schaeffler India Ltd | 61,271 | 47.5 | 27.9 % |
| Sona BLW Precision Forgings Ltd | 50,907 | 65.5 | 15.1 % |
| Tube Investments of India Ltd | 46,709 | 74.5 | 17.1 % |
| Endurance Technologies Ltd | 37,343 | 37.9 | 17.8 % |
| Exide Industries Ltd | 34,595 | 36.9 | 8.54 % |
| Dhoot Transmission Ltd | 30,776 | 68.7 | 24.4 % |
| Craftsman Automation Ltd | 27,475 | 58.7 | 13.9 % |
| Sansera Engineering Ltd | 27,228 | 78.1 | 13.7 % |
| ZF Commercial Vehicle Control System India Ltd | 26,150 | 53.2 | 19.1 % |
| Asahi India Glass Ltd | 24,421 | 54.7 | 11.5 % |
| Sundram Fasteners Ltd | 24,022 | 38.7 | 17.6 % |
No bulk or block deals on record.
| Ex-date | Action | Factor |
|---|---|---|
| 2026-07-20 | Dividend - Rs 4 Per Share | |
| 2025-07-03 | Dividend - Rs 2.75 Per Share | |
| 2024-09-25 | Bonus 1:1 | 0.5000 |
| 2024-07-15 | Annual General Meeting/Dividend - Rs 3.75 Per Share | |
| 2023-07-24 | Bonus 1:1 | 0.5000 |
| 2023-07-12 | Annual General Meeting/Dividend - Rs 5 Per Share | |
| 2022-06-22 | Annual General Meeting/Dividend - Rs 2.5 Per Share | |
| 2021-09-14 | Annual General Meeting/Dividend - Re 1 Per Share |
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of NDR Auto Components Ltd?
NDR Auto Components Ltd (NDRAUTO) has a market capitalisation of Rs 1,773 Cr. at the 2026-10-01 close.
What is the P/E ratio of NDR Auto Components Ltd?
NDR Auto Components Ltd trades at a P/E of 27.1 on trailing twelve-month profit, at the 2026-10-01 close.
What were NDR Auto Components Ltd's latest quarterly results?
In the Jun 2026 quarter, NDR Auto Components Ltd sales was Rs 221 Cr (+19.5% vs Jun 2025) and net profit was Rs 16 Cr.
What is the 52-week high and low of NDR Auto Components Ltd?
The 52-week high is Rs 1,080.40 and the 52-week low is Rs 605.05.