NDR Auto Components Limited

NDR Auto Components Limited

NDRAUTO.BO
NDR Auto Components LimitedIN flagBombay Stock Exchange
845.20
INR
-20.65
- -
20.09BMarket Cap
NDR Auto Components Limited
NDRAUTO.BO
(Bombay Stock Exchange)

Recent

price

845.20

P/E

ratio

- -

div

yld

- -

ROIC.AI

2019
2020
2021
2022
2023
2024
2025
2026
TTM
FRC
- -
40.61
47.43
96.49
162.93
251.32
299.66
345.78
345.9
Revenue per Share
- -
2.77
3.59
6.26
11.82
16.28
22.39
26.04
26.11
Basic EPS, GAAP
- -
1.3
-6.93
-12.07
0.86
-2.88
15.07
-15.27
- -
Free Cash Flow per Basic Share
- -
- -
- -
0.25
0.62
1.24
1.86
2.73
- -
Dividend per Share
- -
5.22
8.84
14.96
26.06
41.17
61.67
10
10
Book Value per Share
- -
71.27
74.9
80.33
91.53
106.55
127.07
150.31
150.37
Tangible Book Value per Share
- -
24
24
24
24
24
24
24
24
Basic Weighted Avg Shares
- -
966
1,128
2,295
3,875
5,978
7,128
8,225
8,225
Sales/Revenue/Turnover
- -
-8.32
2.05
4.36
6.63
6.94
8.03
8.46
8.47
Operating Margin (%)
- -
74
50
73
87
148
161
211
211
Depreciation Expense
- -
66
85
149
281
387
533
619
621
Net Income, GAAP
- -
- -
23.54
18.37
20.15
21.71
21.57
22.21
22.17
Effective Tax Rate (%)
- -
6.82
7.56
6.49
7.25
6.48
7.47
7.53
7.55
Profit Margin (%)
917
964
934
777
367
539
601
329
329
Working Capital
- -
- -
42
121
312
266
286
544
544
LT Debt
1,652
1,696
1,782
1,912
2,179
2,535
3,023
3,577
3,577
Total Equity
- -
- -
1
4.22
8.99
12.09
14.46
14.34
14.38
Return on Invested Capital (%)
- -
- -
45.09
41.81
40.94
36.42
36.21
48.75
48.86
Return on Capital (%)
- -
64.5
51.03
52.6
57.61
48.42
43.54
72.67
72.84
Return on Common Equity (%)

Capital Structure

FRC

in mil. unless spec.
Sep'26
Dec'26
Mar'26
ST Debt
221
- -
73
LT Borrowings
- -
- -
- -
LT Finance Leases
301
- -
544
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
24
- -
24
Market Capitalization
24,215
19,875
14,478

Working Capital

FRC

in mil. unless spec.
Sep'26
Dec'26
Mar'26
Total Current Assets
1,911
- -
1,811
Cash, Cash Equivalents & STI
180
- -
264
Accounts Receivable, Net
1,104
- -
1,008
Inventories
554
- -
477
Total Current Liabilities
1,665
- -
1,482
Payables & Accruals
- -
- -
- -
ST Debt
221
- -
73
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
15.04%
18.33%
Free Cash Flow
- -
-258.81%
-201.35%
Net Income, GAAP
- -
50.98%
16.31%
Sales/Revenue/Turnover
- -
52.24%
15.4%
Total Cash Common Dividend
- -
- -
46.85%

Quarterly Revenue

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
1,276
1,576
1,403
1,723
5,978
2025
1,713
1,742
1,752
1,920
7,128
2026
1,852
2,000
2,083
2,291
8,225

Quarterly Earnings Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
3.46
4.34
3.59
- -
16.28
2025
4.85
5.02
5.63
6.89
22.39
2026
5.72
6.24
6.39
7.76
26.04

Quarterly Dividends Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
1.24
2025
- -
- -
- -
- -
1.86
2026
- -
- -
- -
- -
2.73
Business
NDR Auto Components Limited is an Indian automotive component manufacturer specializing in the production and manufacturing of seat frames, trims, and related accessories for four-wheeler and two-wheeler vehicles. The company's core product portfolio includes four-wheeler seat frames, two-wheeler seat frames, body in white (BIW) parts, four-wheeler seat trims, and two-wheeler seat trims. It operates fully integrated sheet metal fabrication facilities using coils and cut-to-length strips processed with press machines and pipe bending and notching machines, serving domestic OEMs including Maruti Suzuki India Limited and Toyota Boshoku Automotive India Private Limited. The company has manufacturing units located in Gurugram (Haryana), Ramanagara District near Bengaluru (Karnataka), and Surendranagar (Gujarat). Recent major developments include the formation of a 50:50 joint venture with Japan-based Hayashi Telempu named NDR Hayashi Automotive India Private Limited, focused on manufacturing automotive interior components such as ambient lighting systems, carpets, dashboard inner structures, rear window shades, and tonneau covers, targeting both domestic OEMs and export markets. The company has also approved new projects for manufacturing a Seat Belt Reminder System in technical collaboration with Fujikura and seating latches with Fisher Dynamics Corporation, with respective investments of Rs. 7.43 crore and Rs. 17.43 crore. Additionally, NDR Auto Components invested Rs. 3 crore in its wholly owned subsidiary NDR Auto Components Safety Systems Pvt Ltd, established in May 2025 to focus on seat insert fabric production. The company has broadened its client base with new seating solution sales to Kia and engaged in land acquisition plans for further expansion. Founded in 2019 and headquartered in Gurugram, Haryana, NDR Auto Components serves the automotive industry segments including passenger cars, two-wheelers, surface transport, and commercial vehicle manufacturers, providing a comprehensive range of seating system components and related parts with a strong emphasis on technological collaborations and capacity expansion to meet growing market demands domestically and internationally. The company maintains a significant presence with an integrated manufacturing footprint and strategic alliances that enhance its product offerings and technological capabilities in the evolving auto components sector.