Loading…
Ndr Auto Components (NDRAUTO)₹748.55−0.40%Auto Components & Equipments
In the Jun 2026 quarter (consolidated), Ndr Auto Components reported sales of ₹222 Cr, up 19.6% from Jun 2025, and net profit of ₹15.99 Cr, up 14.4% year on year. For the year to Mar 2026, sales were ₹825 Cr and net profit ₹61.98 Cr.
Company filings, consolidated accounts; latest reported quarter Jun 2026
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 158 | 140 | 176 | 171 | 174 | 175 | 192 | 185 | 200 | 208 | 230 | 222 |
| Expenses | 142 | 127 | 160 | 155 | 157 | 157 | 171 | 165 | 178 | 186 | 203 | 196 |
| Operating Profit | 14.93 | 12.95 | 15.94 | 16.93 | 16.94 | 18.92 | 20.92 | 19.92 | 21.91 | 22.91 | 25.89 | 24.92 |
| OPM % | 10.0% | 9.0% | 9.0% | 10.0% | 10.0% | 11.0% | 11.0% | 11.0% | 11.0% | 11.0% | 12.0% | 11.0% |
| Other Income | 1.99 | 2.99 | 2.99 | 2.99 | 2.99 | 2.99 | 4.98 | 2.99 | 3.98 | 2.99 | 3.99 | 2.99 |
| Interest | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 |
| Depreciation | 3.99 | 3.99 | 3.99 | 3.99 | 3.99 | 3.99 | 3.99 | 4.99 | 4.99 | 5.98 | 5.99 | 5.99 |
| Profit before tax | 13.01 | 11.01 | 15.02 | 15.01 | 16.02 | 17.02 | 20.02 | 17.01 | 20.03 | 19.03 | 24.01 | 21.04 |
| Tax % | 22.1% | 21.1% | 22.1% | 22.1% | 25.1% | 21.1% | 19.1% | 22.1% | 24.1% | 20.1% | 22.1% | 22.1% |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | −0.50 | 0.00 | 0.00 |
| Net Profit | 9.99 | 8.99 | 11.99 | 11.98 | 11.99 | 12.99 | 15.99 | 13.98 | 14.99 | 14.99 | 17.99 | 15.99 |
| EPS (Rs) | 4.33 | 3.58 | 4.87 | 4.83 | 5.01 | 5.62 | 6.87 | 5.71 | 6.23 | 6.38 | 7.74 | 6.89 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|
| Sales | 97.16 | 114 | 234 | 394 | 603 | 715 | 825 | 860 |
| Expenses | 96.99 | 108 | 218 | 360 | 545 | 638 | 731 | 762 |
| Operating Profit | −0.99 | 5.98 | 14.94 | 32.87 | 55.80 | 72.72 | 90.60 | 95.63 |
| OPM % | −0.7% | 6.0% | 6.0% | 8.0% | 9.0% | 10.0% | 11.0% | 11.1% |
| Other Income | 13.95 | 9.96 | 11.95 | 12.94 | 10.95 | 13.94 | 12.95 | 13.95 |
| Interest | 0.00 | 0.00 | 0.99 | 1.99 | 2.99 | 2.99 | 2.99 | 3.96 |
| Depreciation | 6.98 | 4.98 | 6.99 | 8.98 | 14.96 | 15.96 | 20.97 | 22.95 |
| Profit before tax | 6.01 | 11.01 | 18.03 | 35.02 | 49.08 | 68.07 | 80.04 | 84.11 |
| Tax % | −10.9% | 23.1% | 18.1% | 20.1% | 22.1% | 22.1% | 22.1% | — |
| Exceptional items | 0.00 | 0.00 | 0.00 | −0.99 | 0.00 | 0.00 | −0.99 | −0.50 |
| Net Profit | 6.99 | 8.99 | 14.99 | 27.97 | 38.99 | 52.96 | 61.98 | 63.96 |
| EPS (Rs) | 2.76 | 3.57 | 6.25 | 11.79 | 16.21 | 22.34 | 25.97 | 27.24 |
| Dividend payout % | 0.0% | 7.0% | 10.0% | 11.0% | 12.0% | 12.0% | 15.0% | — |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| Equity Capital | — | 6.01 | 6.01 | 6.01 | 6.01 | 12.02 | 24.02 | 24.04 |
| Reserves | — | 164 | 172 | 185 | 212 | 242 | 279 | 334 |
| Borrowings | — | 0.00 | 3.98 | 12.96 | 33.85 | 30.89 | 31.87 | 61.78 |
| Other Liabilities | — | 18.91 | 40.01 | 45.78 | 92.10 | 112 | 151 | 144 |
| Total Liabilities | — | 189 | 223 | 250 | 344 | 396 | 486 | 563 |
| Fixed Assets | — | 33.06 | 41.08 | 47.04 | 133 | 147 | 153 | 269 |
| CWIP | — | 0.00 | 3.01 | 32.08 | 13.04 | 12.03 | 28.07 | 19.06 |
| Investments | — | 39.01 | 40.02 | 43.05 | 51.04 | 56.03 | 63.09 | 83.08 |
| Other Assets | — | 117 | 138 | 128 | 146 | 181 | 242 | 192 |
| Inventories | 6.02 | 7.02 | 12.04 | 21.05 | 39.09 | 30.10 | 44.10 | 48.14 |
| Trade receivables | 8.98 | 5.99 | 30.98 | 29.95 | 30.94 | 86.94 | 92.81 | 101 |
| Cash & equivalents | 93.32 | 96.25 | 85.30 | 51.17 | 52.13 | 33.12 | 63.19 | 23.07 |
| Total Assets | — | 189 | 223 | 250 | 344 | 396 | 486 | 563 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | — | 3.01 | −2.01 | 1.01 | 48.06 | 27.04 | 84.16 | 37.07 |
| Cash from investing activity | — | −9.98 | 0.99 | −3.99 | −34.92 | −5.99 | −41.93 | −58.93 |
| Cash from financing activity | — | −0.99 | −0.99 | 0.00 | −4.99 | −7.98 | −11.97 | −13.96 |
| Net cash flow | — | −6.97 | −0.99 | −2.99 | 7.97 | 12.95 | 28.89 | −35.91 |
| Capex | 0.00 | 0.00 | 14.95 | 28.91 | 45.86 | 33.90 | 47.85 | 72.80 |
| Free cash flow | — | 2.99 | −15.98 | −27.98 | 1.99 | −6.99 | 35.96 | −35.95 |
| CFO / OP % | — | −598.0% | 12.1% | 32.1% | 163.1% | 67.0% | 135.1% | 61.1% |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| Debtor days | 22 | 98 | 47 | 28 | 52 | 47 | 44 |
| Inventory days | 34 | 52 | 43 | 47 | 22 | 29 | 27 |
| Days payable | 79 | 153 | 83 | 90 | 79 | 87 | 73 |
| Cash conversion cycle | −22 | −1 | 8 | −14 | −4 | −11 | −1 |
| Working capital days | 1 | 25 | 41 | −15 | 12 | −1 | 4 |
| ROCE % | — | 6.0% | 10.0% | 16.9% | 19.0% | 23.0% | 22.0% |
For the Jun 2026 quarter, Ndr Auto Components reported sales of ₹222 Cr, up 19.6% year on year and net profit of ₹15.99 Cr, up 14.4% year on year. The operating margin was 11.0%.
Ndr Auto Components' sales for the year to Mar 2026 were ₹825 Cr; over the last twelve months they were ₹860 Cr.
Net profit for the year to Mar 2026 was ₹61.98 Cr, and ₹63.96 Cr over the last twelve months. Earnings per share over the same trailing period were ₹27.24.
Ndr Auto Components reported borrowings of ₹61.78 Cr at Mar 2026, against cash and equivalents of ₹23.07 Cr.
Cash from operations was ₹37.07 Cr in the year to Mar 2026; after capital spending, free cash flow was −₹35.95 Cr.