1. India Stocks

  2. •

    Producer manufacturing

  3. •

    Auto parts: OEM
NDR Auto Components Ltd.

NDR Auto Components Ltd.

629.50
INR
-36.30
(-5.45%)
27.29EPS
30.09P/E
19.53BMarket Cap
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
2026 Y
TTM
Revenue per Share
- -
40.61
47.43
96.49
162.93
251.32
297.62
343.15
361.14
Basic EPS, GAAP
- -
2.77
3.59
6.26
11.82
16.28
22.39
26.04
27.29
Free Cash Flow per Basic Share
- -
1.3
-6.93
-12.07
0.86
-2.88
15.07
-15.27
- -
Dividend per Share
- -
- -
- -
0.25
0.62
1.24
1.86
2.73
- -
Book Value per Share
69.44
71.29
74.91
80.39
91.62
106.6
127.1
150.39
- -
Tangible Book Value per Share
69.42
71.29
74.9
80.33
91.53
106.55
127.07
150.33
- -
Basic Weighted Avg Shares
24
24
24
24
24
24
24
24
24
Sales/Revenue/Turnover
- -
966
1,128
2,295
3,875
5,978
7,079
8,162
8,588
Operating Margin (%)
- -
-8.32
2.05
4.36
6.63
6.94
8.18
8.6
8.56
Depreciation Expense
- -
74
50
73
87
148
161
211
227
Net Income, GAAP
- -
66
85
149
281
387
533
619
649
Effective Tax Rate (%)
- -
- -
23.54
18.37
20.15
21.71
21.57
22.21
22.23
Profit Margin (%)
- -
6.82
7.56
6.49
7.25
6.48
7.52
7.59
7.56
Working Capital
917
964
934
777
367
539
601
329
- -
LT Debt
- -
- -
42
121
312
266
286
544
- -
Total Equity
1,652
1,696
1,782
1,912
2,179
2,535
3,023
3,577
- -
Return on Invested Capital (%)
- -
- -
1
3.96
8.71
12.12
14.63
14.31
- -
Return on Capital (%)
- -
- -
4.89
8
12.96
15.26
18
17.1
- -
Return on Common Equity (%)
- -
3.94
4.91
8.06
13.74
16.42
19.16
18.77
- -

Capital Structure

INR

•

in mil. unless spec.
Dec'26
Mar'26
Jun'27
ST Debt
- -
73
- -
LT Borrowings
- -
- -
- -
LT Finance Leases
- -
544
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
24
24
24
Market Capitalization
19,819
14,528
19,530

Working Capital

INR

•

in mil. unless spec.
Dec'26
Mar'26
Jun'27
Total Current Assets
- -
1,811
- -
Cash, Cash Equivalents & STI
- -
231
- -
Accounts Receivable, Net
- -
1,008
- -
Inventories
- -
477
- -
Total Current Liabilities
- -
1,482
- -
Payables & Accruals
- -
- -
- -
ST Debt
- -
73
- -
Deferred Revenue
- -
- -
- -

Growth Rates

INR

•

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%
-201.34%
Net Income, GAAP
- -
50.98%
16.31%
Sales/Revenue/Turnover
- -
52.06%
15.3%
Total Cash Common Dividend
- -
- -
46.85%

Quarterly Revenue

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
1,713
1,742
1,752
1,920
7,079
2026
1,852
2,000
2,083
2,291
8,162
2027
2,215
- -
- -
- -
- -

Quarterly Earnings Per Share

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
4.85
5.02
5.63
6.89
22.39
2026
5.72
6.24
6.39
7.76
26.04
2027
6.9
- -
- -
- -
- -

Quarterly Dividends Per Share

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
- -
- -
- -
- -
1.86
2026
- -
- -
- -
- -
2.73
2027
- -
- -
- -
- -
- -

Company Description

Company Profile APIChatGPT
CEO
Vikram Krishan Rathi
Full Time Employees
208
Sector
Producer manufacturing
Industry
Auto parts: OEM
Address
Maruti Joint Venture Complex Gurugram India 122015
IPO Date
Jul 30, 2020
Website
ndrauto.com
Similar Companies
Bosch Limited (NSE:BOSCHLTD)
Sona BLW Precision Forgings Ltd. (NSE:SONACOMS)
Samvardhana Motherson International Limited (NSE:MOTHERSON)
Cummins India Limited (NSE:CUMMINSIND)
Exide Industries Limited (NSE:EXIDEIND)
Sumitomo Electric Industries, Ltd. (TSE:5802)
Business
NDR Auto Components Limited manufactures, fabricates, assembles, sells and trades automotive components for passenger cars, utility vehicles, two-wheelers and surface transport primarily in India. The company produces seat frames, seat trims and covers for four-wheelers and two-wheelers; body-in-white (BIW) parts; welded assemblies; metal sheet components; exhaust systems; injection molded parts; and seat-related accessories including rear backs, front cushions, arm rests and risers. Incorporated in March 2019 as the flagship of the Rohit Relan Group and listed on the National Stock Exchange and Bombay Stock Exchange (NDRAUTO.NS), NDR Auto Components maintains its headquarters and primary manufacturing facility in Gurugram, with additional operations in Gujarat and Pathredi. The Rohit Relan Group traces its automotive origins to the 1980s through Bharat Seats Limited and Sharda Motor Industries Limited, from which NDR demerged its seating business. Key customers include Maruti Suzuki India Limited and Suzuki Motorcycles. In November 2025, the company approved investments of Rs 7.43 crore for a Seat Belt Reminder System project in technical collaboration with Fujikura and Rs 17.43 crore for seating latches with Fisher Dynamics Corporation; it also committed Rs 3 crore to its wholly owned subsidiary NDR Auto Components Safety Systems via rights issue subscription. Recent developments further encompass production of stamping and welded BIW parts for Tier-1 suppliers to Maruti Suzuki, land acquisition proposals and robust quarterly profit growth including Rs 119.4 million consolidated profit for the September 2025 quarter.