NDR Auto Components Ltd

NSE: NDRAUTO · Auto Components & Equipments · sector

₹631.70NSE close 2026-10-26

Key numbers

Market cap₹1,503 cr

Price₹631.70

52w high / low₹1,052 / ₹605

P/E23.1xSector median 24.3x

P/B4.2xSector median 3.3x

Book value₹150.4

Dividend yield0.43%Sector median 0.55%

ROE19.7%Sector median 14.0%

ROCE21.3%Sector median 15.8%

OPM11.1%Sector median 11.6%

Debt / equity0.00xSector median 0.28x

EV/EBITDA15.5xSector median 13.0x

Interest cover22.8x

Current ratio1.22x

Sales growth 3y+27.9%Sector median +9.0%

Profit growth 3y+30.1%Sector median +9.5%

PEG7.05x

Last 12 months to Jun 2026, Consolidated. "Sector median" = middle value of 132 companies in Auto Components & Equipments (P/E median leaves out loss-making companies). Tap ? for what a number means.

Things to know

Cash ₹23 cr vs borrowings ₹0 cr (FY26): cash is higher (net cash).
Operating profit covered interest 22.8x in the last 12 months.
Operating cash flow was below net profit in 3 of the last 5 years (FY26, FY24, FY22).
Revenue was higher than a year earlier in 4 of the last 4 quarters.
Other income was 5% of net profit in the last 12 months.
Dividend paid in 5 of the last 5 financial years.
Price ₹631.70 on 2026-10-26: -40.0% from the 52-week high, +4.4% from the 52-week low.

Plain facts from the filings, built by the same fixed rules for every company. A line appears only when the data for it is available. Not a view on the stock.

Charts

Weekly close · high ₹1,865.60 · low ₹559.35

Quarterly results

₹ cr	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
Revenue	174	175	192	185	200	208	229	221
EBITDA	17	19	21	20	22	22	26	25
OPM %	10.0%	10.6%	10.8%	10.7%	10.9%	10.6%	11.6%	11.4%
Other income	1	1	1	1	1	1	1	1
Net profit	12	13	16	14	15	15	18	16
EPS (₹)	5.02	5.63	6.89	5.72	6.24	6.39	7.76	6.90
Revenue YoY					+14.8%	+18.9%	+19.3%	+19.6%
Profit YoY					+24.4%	+13.4%	+12.6%	+20.6%

Consolidated figures where filed. Latest quarter Jun 2026.

Profit & loss (yearly)

₹ cr	FY22	FY23	FY24	FY25	FY26	TTM
Revenue	233	393	602	713	823	859
EBITDA	14	32	56	73	90	96
Net profit	15	28	39	53	62	65
EPS (₹)	12.52	23.64	16.27	22.39	26.04	27.29
Revenue growth		+68.9%	+53.2%	+18.5%	+15.4%	+18.2%
Profit growth		+88.8%	+37.7%	+37.6%	+16.3%	+17.3%
Dividend / share (₹)	1.00	2.50	5.00	3.75	2.75

Compounded growth	3 years	5 years	Last 12 months
Sales	+27.9%	+48.4%	+18.2%
Net profit	+30.1%	+48.7%	+17.3%
EPS	+3.3%	+29.4%	–
Share price	–	-9.1% (2y)	-32.2%

Balance sheet

₹ cr	FY22	FY23	FY24	FY25	FY26
Shareholders' equity	–	218	254	302	358
Borrowings	–	2	2	0	0
Cash & equivalents	–	52	35	63	23
Total assets	–	344	396	486	563
Fixed assets	–	102	119	124	202
Capital work in progress	–	13	12	28	19
Investments	–	50	55	63	83
Receivables	–	31	87	93	101
Inventory	–	39	30	44	48
Payables	–	74	102	131	125

Year-end figures from the March annual filing.

Cash flow

₹ cr	FY22	FY23	FY24	FY25	FY26
Cash from operations	1	48	27	84	37
Cash from investing	-4	-35	-6	-42	-59
Cash from financing	0	-5	-8	-12	-14
Capex	29	46	34	48	90
Free cash flow	-29	2	-7	36	-53

Free cash flow = cash from operations − capex.

Ratios by year

₹ cr	FY22	FY23	FY24	FY25	FY26
ROE %	–	12.9%	15.3%	17.6%	17.3%
ROCE %	–	13.4%	17.6%	20.4%	20.1%
Debtor days	–	29	53	48	45
Inventory days	–	48	23	30	28
Payable days	–	91	80	88	74
Cash conversion cycle (days)	–	-14	-4	-10	-1
Working capital days	–	34	33	31	15

Shareholding

Holder	% (2026-09-30)
Promoters	73.36%
FIIs	0.05%
DIIs	0.01%
Public (non-institutions)	26.58%

Quarter	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026	Sep 2026
Promoters %	73.06%	73.13%	73.13%	73.13%	73.13%	73.13%	73.13%	73.36%

Promoter group	%
Rohit Relan Family Trust (Mr. Rohit Relan, Ms. Ritu Relan, Mr. Rishabh Relan, Mr. Pranav Relan and Mr. Ayush Relan are Trustees)	73.13%
Rohit Relan	0.06%
Pranav Relan	0.06%
Rishabh Relan	0.06%
Ayush Relan	0.06%
Ritu Relan	0.00%

25,134 shareholders. Pledged: – of promoter shares.

Peers in Auto Components & Equipments

Company	Market cap	P/E	P/B	ROE	ROCE	OPM	Sales 3y	Div yield
MOTHERSON	₹1,62,274 cr	37.0x	4.0x	11.6%	12.9%	9.3%	+17.0%	0.44%
BOSCHLTD	₹1,32,455 cr	56.0x	8.9x	16.5%	21.7%	13.4%	+10.3%	1.14%
BHARATFORG	₹82,736 cr	117.2x	8.7x	7.5%	10.0%	14.0%	+9.2%	0.46%
UNOMINDA	₹61,747 cr	51.3x	9.0x	19.1%	16.6%	10.9%	+20.5%	0.27%
SCHAEFFLER	₹54,960 cr	43.9x	8.9x	21.6%	27.8%	18.2%	–	–
SONACOMS	₹48,637 cr	69.8x	8.1x	12.0%	15.2%	23.6%	+18.7%	0.41%
TIINDIA	₹40,369 cr	66.5x	5.2x	9.1%	23.6%	9.2%	+15.2%	0.42%
ENDURANCE	₹31,415 cr	32.4x	4.6x	15.4%	16.7%	13.1%	+18.4%	0.45%
EXIDEIND	₹28,636 cr	30.7x	2.1x	6.7%	9.7%	10.3%	+6.1%	0.60%
NDRAUTO	₹1,503 cr	23.1x	4.2x	19.7%	21.3%	11.1%	+27.9%	0.43%

All 132 companies in Auto Components & Equipments →

Dividends & corporate actions

Ex-date	Action	Detail
2026-07-20	Dividend	Dividend - Rs 4 Per Share
2025-07-03	Dividend	Dividend - Rs 2.75 Per Share
2024-09-25	Bonus	Bonus 1:1
2024-07-15	Dividend	Annual General Meeting/Dividend - Rs 3.75 Per Share
2023-07-24	Bonus	Bonus 1:1
2023-07-12	Dividend	Annual General Meeting/Dividend - Rs 5 Per Share
2022-06-22	Dividend	Annual General Meeting/Dividend - Rs 2.5 Per Share
2021-09-14	Dividend	Annual General Meeting/Dividend - Re 1 Per Share

Documents

Links go to the original files on the exchange website.

About the company


Sector	Consumer Discretionary
Industry	Auto Components & Equipments
Sub-industry	Auto Components & Equipments
Symbol	NDRAUTO
BSE code	543214
ISIN	INE07OG01012
Face value	₹10.0
Incorporated	–
Website	–
Plants (India / abroad)	–

Data built 2026-10-23 from NSE company filings (XBRL: Integrated Filing - Financials + financial results), NSE shareholding & pledge data; price = NSE close 2026-10-26.