NDRAUTO

Ndr Auto Components Limited

Seating and interior components for passenger vehicles

Consumer Discretionary›Automobile and Auto Components›Auto Components›Auto Components & Equipments

ndrauto.com

Ask AI

Key metrics

Price as of 2026-10-16

Stock price

₹689.80

Market cap

1,640 Cr

Stock P/E

25.3

P/B

4.59

Dividend yield

0.4%

ROE (FY26)

17.3%

ROCE (FY26)

23.2%

Operating margin (FY26)

8.5%

OCF / EBITDA (FY26)

40.9%

OCF / EBITDA (3Y)

67.4%

Full years shown; sign in free for the trailing twelve months. Learn about these metrics →

Price & valuation

Share price and valuation multiples (P/E, P/B and more) over time.

Loading price history…

Compare with peers

Loading peers…

What you need to know

NDR Auto (NDR Auto Components) makes seating systems, including seat frames and seat covers (trims), and related components for car makers, with Maruti Suzuki as its biggest customer.

Company snapshot

61stBy market cap

Ranked among 94 companies in Auto Components & Equipments.

What we see

Positives

✓Interest coverage of 21.2x — earnings comfortably cover interest obligations.

Statement tables · Consolidated

Switches quarterly, P&L, balance sheet, and cash flow. Key metrics and ratios stay on consolidated when available.

Amounts in ₹ Cr · tap + to expand rows

Quarterly results

Quarterly · ₹ Cr · tap + rows to expand

Metric	Sept 2023	Dec 2023	Mar 2024	Jun 2024	Sept 2024	Dec 2024	Mar 2025	Jun 2025	Sept 2025	Dec 2025	Mar 2026	Jun 2026
Sales	158 Cr	140 Cr	176 Cr	171 Cr	174 Cr	175 Cr	192 Cr	185 Cr	200 Cr	208 Cr	229 Cr	221 Cr
Operating expenses (approx.)	142 Cr	127 Cr	160 Cr	155 Cr	157 Cr	157 Cr	171 Cr	165 Cr	178 Cr	186 Cr	203 Cr	196 Cr
EBITDA	15 Cr	13 Cr	16 Cr	17 Cr	17 Cr	19 Cr	21 Cr	20 Cr	22 Cr	23 Cr	26 Cr	25 Cr
OPM %	9.7%	9.2%	9.3%	9.7%	10.0%	10.6%	10.8%	10.7%	10.9%	10.9%	11.6%	11.4%
Other income	0.57 Cr	0.80 Cr	0.93 Cr	0.79 Cr	1 Cr	1 Cr	1 Cr	0.59 Cr	0.81 Cr	0.69 Cr	0.82 Cr	1 Cr
Interest	0.69 Cr	0.73 Cr	0.75 Cr	0.79 Cr	0.87 Cr	0.77 Cr	0.80 Cr	0.68 Cr	0.82 Cr	0.79 Cr	1.00 Cr	0.74 Cr
Depreciation	4 Cr	4 Cr	4 Cr	4 Cr	4 Cr	4 Cr	4 Cr	5 Cr	5 Cr	6 Cr	6 Cr	6 Cr
Profit before tax	13 Cr	11 Cr	15 Cr	15 Cr	16 Cr	17 Cr	20 Cr	17 Cr	20 Cr	19 Cr	24 Cr	21 Cr
Tax %	22.0%	21.4%	21.7%	21.7%	24.9%	20.9%	19.5%	22.0%	24.3%	20.3%	22.1%	22.3%
Net profit	10 Cr	9 Cr	12 Cr	12 Cr	12 Cr	13 Cr	16 Cr	14 Cr	15 Cr	15 Cr	18 Cr	16 Cr
EPS (₹)	₹8.67	₹7.18	₹9.76	₹9.70	₹5.02	₹5.63	₹6.89	₹5.72	₹6.24	₹6.39	₹7.76	₹6.90

Profit & loss (annual)

Annual · last column is TTM · ₹ Cr · tap + to expand

Metric	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	TTM
Sales	114 Cr	233 Cr	393 Cr	602 Cr	713 Cr	823 Cr	Sign in free for the trailing twelve months
Operating expenses (approx.)	108 Cr	219 Cr	361 Cr	545 Cr	639 Cr	732 Cr	Sign in free for the trailing twelve months
EBITDA	6 Cr	14 Cr	32 Cr	56 Cr	73 Cr	91 Cr	Sign in free for the trailing twelve months
OPM %	5.6%	6.0%	8.1%	9.3%	10.3%	11.0%	Sign in free for the trailing twelve months
Other income	8 Cr	8 Cr	6 Cr	4 Cr	4 Cr	3 Cr	Sign in free for the trailing twelve months
Interest	0.12 Cr	0.73 Cr	2 Cr	3 Cr	3 Cr	3 Cr	Sign in free for the trailing twelve months
Depreciation	5 Cr	7 Cr	9 Cr	15 Cr	16 Cr	21 Cr	Sign in free for the trailing twelve months
Profit before tax	11 Cr	18 Cr	35 Cr	49 Cr	68 Cr	80 Cr	Sign in free for the trailing twelve months
Tax %	23.5%	18.4%	20.2%	21.7%	21.6%	22.2%	Sign in free for the trailing twelve months
Net profit	9 Cr	15 Cr	28 Cr	39 Cr	53 Cr	62 Cr	Sign in free for the trailing twelve months
EPS (₹)	₹14.35	₹25.04	₹47.27	₹32.55	₹22.39	₹26.04	Sign in free for the trailing twelve months
Dividend payout %	0.0%	3.9%	5.2%	7.6%	8.3%	10.5%	Sign in free for the trailing twelve months

The latest four quarters added up, next to each full year

Balance sheet

Annual · ₹ Cr · tap + rows to expand

Metric	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity capital	6 Cr	6 Cr	6 Cr	12 Cr	24 Cr	24 Cr
Reserves	172 Cr	185 Cr	212 Cr	242 Cr	279 Cr	334 Cr
Borrowings	—	2 Cr	2 Cr	2 Cr	—	—
Other liabilities	45 Cr	57 Cr	124 Cr	141 Cr	184 Cr	205 Cr
Total liabilities	223 Cr	250 Cr	344 Cr	396 Cr	486 Cr	563 Cr
Fixed assets (net)	37 Cr	35 Cr	102 Cr	119 Cr	124 Cr	202 Cr
CWIP	3 Cr	32 Cr	13 Cr	12 Cr	28 Cr	19 Cr
Investments	40 Cr	43 Cr	51 Cr	56 Cr	63 Cr	83 Cr
Loans & advances	1 Cr	10 Cr	0 Cr	7 Cr	7 Cr	0 Cr
Inventories	12 Cr	21 Cr	39 Cr	30 Cr	44 Cr	48 Cr
Trade receivables	31 Cr	30 Cr	31 Cr	87 Cr	93 Cr	101 Cr
Cash & bank	4 Cr	0.91 Cr	9 Cr	22 Cr	51 Cr	15 Cr
Other assets	94 Cr	77 Cr	98 Cr	62 Cr	75 Cr	96 Cr
Total assets	223 Cr	250 Cr	344 Cr	396 Cr	486 Cr	563 Cr

Cash flows

Annual · ₹ Cr · tap + rows to expand · last column includes FCF

Metric	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Cash from operating activity	-2 Cr	0.55 Cr	48 Cr	27 Cr	84 Cr	37 Cr
Cash from investing	0.99 Cr	-4 Cr	-35 Cr	-6 Cr	-42 Cr	-59 Cr
Cash from financing	-0.57 Cr	0.15 Cr	-5 Cr	-8 Cr	-12 Cr	-14 Cr
Net cash flow	-1 Cr	-3 Cr	8 Cr	13 Cr	29 Cr	-36 Cr
Free cash flow (OCF − Capex)	-16 Cr	-29 Cr	2 Cr	-7 Cr	36 Cr	-36 Cr

Ratios

Metric	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
ROCE %	6.3%	9.8%	16.8%	20.5%	23.5%	23.2%
ROE %	4.8%	7.8%	12.9%	15.3%	17.6%	17.3%
Debtor days	99	48	29	53	48	45
Inventory days	53	44	48	23	30	28
Days payable	153	84	91	80	88	74
Cash conversion cycle	-1	8	-14	-4	-10	-1
OCF / EBITDA %	-27.8%	3.9%	151.9%	48.7%	114.3%	40.9%
OCF / EBITDA % (3 years)	—	—	90.3%	74.7%	98.8%	67.4%
Debt / equity	—	0.01	0.0085	0.0067	—	—
Current ratio	3.39	2.67	1.39	1.47	1.39	1.22
Net debt / EBITDA	-0.61	0.08	-0.23	-0.36	-0.69	-0.17