IndiaOne Finance - Company Dashboard

Governance Classic Home

NDR Auto Components LtdAuto Components and EquipmentsINE07OG01012Consolidated₹724.30+23.40 (+3.34%)Jun-26

Valuation

Market Cap₹1.73K Cr

TTM PE26.60x

Forward PE25.87x

PEG5.88

Book Value₹150.40

P/B4.83x

TTM EPS₹27.29

Fwd EPS₹28.07

TTM Revenue₹858.77 Cr

TTM PAT₹64.89 Cr

TTM EBITDA₹96.28 Cr

TTM EBIT₹73.56 Cr

Last Qtr PAT₹16.40 Cr

Last Qtr EBITDA₹25.34 Cr

Last Qtr EBIT₹18.96 Cr

Profitability

ROE18.14%

ROCE21.34%

TTM NPM7.56%

TTM EBITDA %11.21%

Curr OPM7.37%

Last OPM8.03%

Curr NPM—

Last NPM—

Curr EPS₹6.90

Last EPS₹7.76

Balance sheet

Equity₹23.79 Cr

Reserve₹333.93 Cr

Total Debt₹0.00 Cr

D/E0.00x

Interest %4.51%

Curr Interest₹0.74 Cr

Price / range

Close₹726.00

vs 52W High—

vs 52W Low—

MA50—

MA200—

Returns

1D+3.57%

1W+4.99%

1M-8.81%

3M-13.54%

6M+3.02%

1Y-37.83%

2Y-18.11%

3Y—

5Y—

Diwali-9.90%

Sector peers — Auto Components and Equipments

Company	Close	Mkt Cap	TTM P/E	ROE
MOTHERSON	162.57	₹1.72L Cr	39.17	11.12%
BOSCHLTD	47000.00	₹1.39L Cr	39.84	23.44%
BHARATFORG	1962.10	₹93.81K Cr	132.84	7.49%
UNOMINDA	1284.00	₹74.15K Cr	61.58	18.90%
SCHAEFFLER	4217.60	₹65.92K Cr	42.01	28.88%
TIINDIA	2600.00	₹50.33K Cr	83.09	14.31%
SONACOMS	808.00	₹50.26K Cr	72.14	11.47%
ENDURANCE	2732.00	₹38.43K Cr	39.62	14.18%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	223.60+20.7%	229.07	208.29	199.96	185.22	822.54
Other Income	1.21	0.88	0.65	2.74	0.59	4.86
Total Income	224.81+21.0%	229.95	208.95	202.70	185.81	827.40
Interest	0.74	0.99	0.79	0.82	0.68	3.27
Expenditure	-205.24-20.2%	-209.28	-191.98	-184.01	-170.79	-756.06
PBDT	0	0	0	0	0	0
EBITDA	25.43+28.0%	26.49	22.68	21.78	19.87	90.80
Depreciation	-6.33	-5.71	-5.58	-5.01	-4.76	-21.05
EBIT	19.10+26.4%	20.78	17.10	16.77	15.11	69.75
PBT	19.57+30.3%	20.67	16.32	18.68	15.02	70.69
Tax	-4.85	-5.11	-3.90	-4.79	-3.84	-17.64
Equity	23.79	23.79	0	0	23.79	23.79
OPM	8.71	8.99	7.84	9.34	8.08	8.54
Net Profit	14.72+31.7%	15.55	12.42	13.90	11.18	53.05
NPM	6.55	6.76	5.96	6.95	6.02	6.41
EPS	6.19+31.7%	6.54	5.22	5.84	4.70	22.30

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23
Revenue	822.54+15.4%	712.78+18.5%	601.57+53.2%	392.79
Other Income	4.86	5.76	5.15	7.18
Total Income	827.40+15.2%	718.54+18.4%	606.72+51.7%	399.97
Expenditure	-756.06-14.8%	-658.81-17.0%	-562.99-51.5%	-371.52
Interest	-3.27	-3.23	-2.86	-1.79
PBDT	0	0	0	0
EBITDA	90.80+23.8%	73.32+30.4%	56.23+77.2%	31.74
Depreciation	-21.05	-16.12	-14.79	-8.68
EBIT	69.75+21.9%	57.20+38.0%	41.44+79.7%	23.06
PBT	70.69+18.3%	59.74+36.6%	43.72+53.7%	28.45
Tax	-17.64	-14.65	-10.74	-7.09
Equity	23.79	23.79	0	0
OPM (%)	8.54	8.31	7.00	7.00
Net Profit	53.05+17.7%	45.08+36.6%	32.99+54.4%	21.36
NPM (%)	6.41	6.27	5.00	5.00
EPS (Rs)	22.30+17.7%	18.95-31.7%	27.74-22.8%	35.92
CEPS	22.30	18.95	27.74	35.92

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	221.45+19.6%	229.07	208.29	199.96	185.22	822.54
Other Income	1.10	0.82	0.69	0.81	0.59	2.91
Total Income	222.55+19.8%	229.89	208.99	200.77	185.81	825.45
Interest	0.74	1	0.79	0.82	0.68	3.28
Expenditure	-203.23-19.0%	-209.34	-191.98	-184.01	-170.79	-756.26
PBDT	0	0	0	0	0	0
EBITDA	25.34+27.5%	26.48	22.68	21.78	19.87	90.66
Depreciation	-6.38	-5.75	-5.58	-5.01	-4.76	-21.10
EBIT	18.96+25.5%	20.73	17.10	16.77	15.11	69.56
PBT	19.32+28.6%	20.55	16.36	16.75	15.02	68.54
Tax	-4.70	-5.23	-3.87	-4.76	-3.84	-17.69
Equity	23.79	23.79	0	32.79	23.79	23.79
OPM	8.68	8.94	7.83	8.34	8.08	8.30
Net Profit	16.40+20.6%	18.45	15.19	14.85	13.60	61.94
NPM	7.37	8.03	7.27	7.40	7.32	7.50
EPS	6.90+20.6%	7.76	6.39	6.24	5.72	26.04

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23
Revenue	822.54+15.4%	712.78+18.5%	601.57+53.2%	392.79
Other Income	2.91	4.32	3.59	6.31
Total Income	825.45+15.1%	717.10+18.5%	605.16+51.6%	399.10
Expenditure	-756.26-14.8%	-658.81-17.0%	-562.99-51.5%	-371.52
Interest	-3.28	-3.23	-2.86	-1.79
PBDT	0	0	0	0
EBITDA	90.66+23.6%	73.32+30.4%	56.23+77.2%	31.74
Depreciation	-21.10	-16.12	-14.79	-8.68
EBIT	69.56+21.6%	57.20+38.0%	41.44+79.7%	23.06
PBT	68.54+17.6%	58.30+38.3%	42.16+52.9%	27.58
Tax	-17.69	-14.65	-10.74	-7.09
Equity	23.79	23.79	0	0
OPM (%)	8.30	8.13	6.97	6.91
Net Profit	61.94+16.3%	53.26+37.6%	38.71+37.7%	28.11
NPM (%)	7.50	7.43	6.40	7.04
EPS (Rs)	26.04+16.3%	22.39-31.2%	32.55-31.1%	47.27
CEPS	26.04	22.39	32.55	47.27

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

Year	Type	Amount	Ex-Date
2026	Final Dividend	4	20 Jul 2026
2025	Final Dividend	2.75	03 Jul 2025
2024	Final Dividend	3.75	15 Jul 2024
2023	Final Dividend	5	12 Jul 2023

Bonus

Year	Ratio	Ex-Date
2024	1:1	25 Sep 2024
2023	1:1	24 Jul 2023

Split

No split history.

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split