Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹1,860Cr
Auto Ancillaries - Diversified
Rev Gr TTM
Revenue Growth TTM
12.73%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

NDRAUTO
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 63.7 | 102.5 | 68.1 | 32.7 | 35.1 | 34.2 | 10.5 | 24.9 | 9.1 | 8.1 | 14.8 | 18.9 |
| 119 | 116 | 142 | 127 | 160 | 155 | 157 | 157 | 171 | 165 | 178 | 186 |
Operating Profit Operating ProfitCr |
| 8.3 | 9.0 | 9.7 | 9.2 | 9.3 | 9.8 | 10.0 | 10.6 | 10.8 | 10.7 | 10.9 | 10.9 |
Other Income Other IncomeCr | 5 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 5 | 3 | 4 | 3 |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 6 |
| 13 | 11 | 13 | 11 | 15 | 15 | 16 | 17 | 20 | 17 | 20 | 19 |
| 3 | 2 | 3 | 2 | 3 | 3 | 4 | 4 | 4 | 4 | 5 | 4 |
|
Growth YoY PAT Growth YoY% | 64.1 | 103.5 | 22.7 | 50.4 | 16.6 | 39.9 | 15.7 | 56.8 | 41.2 | 17.9 | 24.4 | 13.4 |
| 7.7 | 6.5 | 6.5 | 6.1 | 6.6 | 6.7 | 6.8 | 7.6 | 8.5 | 7.3 | 7.4 | 7.3 |
| 4.2 | 3.5 | 4.3 | 3.6 | 4.9 | 4.8 | 5.0 | 5.6 | 6.9 | 5.7 | 6.2 | 6.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 18.1 | 103.8 | 68.9 | 53.2 | 18.5 | 10.2 |
| 97 | 108 | 219 | 361 | 545 | 639 | 701 |
Operating Profit Operating ProfitCr |
| -0.7 | 5.6 | 6.0 | 8.1 | 9.3 | 10.3 | 10.8 |
Other Income Other IncomeCr | 14 | 10 | 12 | 14 | 11 | 14 | 14 |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 2 | 3 | 3 | 3 |
Depreciation DepreciationCr | 7 | 5 | 7 | 9 | 15 | 16 | 20 |
| 6 | 11 | 18 | 35 | 49 | 68 | 76 |
| -1 | 3 | 3 | 7 | 11 | 15 | 16 |
|
| | 29.4 | 74.5 | 88.8 | 37.7 | 37.6 | 12.7 |
| 6.8 | 7.5 | 6.4 | 7.2 | 6.4 | 7.5 | 7.6 |
| 11.1 | 3.6 | 6.3 | 11.8 | 16.3 | 22.4 | 25.2 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 6 | 6 | 6 | 6 | 12 | 24 | 33 |
| 164 | 172 | 185 | 212 | 242 | 279 | 300 |
Current Liabilities Current LiabilitiesCr | 19 | 39 | 47 | 94 | 115 | 153 | 166 |
Non Current Liabilities Non Current LiabilitiesCr | 1 | 6 | 12 | 32 | 27 | 30 | 32 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 115 | 133 | 124 | 131 | 169 | 213 | 191 |
Non Current Assets Non Current AssetsCr | 74 | 90 | 126 | 213 | 227 | 272 | 341 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 3 | -2 | 1 | 48 | 27 | 84 |
Investing Cash Flow Investing Cash FlowCr | -10 | 1 | -4 | -35 | -6 | -42 |
Financing Cash Flow Financing Cash FlowCr | -1 | -1 | 0 | -5 | -8 | -12 |
|
Free Cash Flow Free Cash FlowCr | 3 | -16 | -28 | 2 | -7 | 36 |
| 49.7 | -20.7 | 3.7 | 171.4 | 70.8 | 157.4 |
CFO To EBITDA CFO To EBITDA% | -495.7 | -27.8 | 3.9 | 151.8 | 48.8 | 114.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 113 | 234 | 330 | 1,045 | 1,618 |
Price To Earnings Price To Earnings | 0.0 | 13.3 | 15.7 | 11.8 | 27.0 | 30.4 |
Price To Sales Price To Sales | 0.0 | 1.0 | 1.0 | 0.8 | 1.7 | 2.3 |
Price To Book Price To Book | 0.0 | 0.6 | 1.2 | 1.5 | 4.1 | 5.3 |
| 144.8 | 5.0 | 14.0 | 9.8 | 18.5 | 21.6 |
Profitability Ratios Profitability Ratios |
| 25.4 | 25.6 | 24.0 | 24.4 | 22.6 | 23.9 |
| -0.7 | 5.6 | 6.0 | 8.1 | 9.3 | 10.3 |
| 6.8 | 7.5 | 6.4 | 7.2 | 6.4 | 7.5 |
| 3.6 | 6.2 | 9.3 | 14.7 | 18.4 | 21.3 |
| 3.9 | 4.8 | 7.8 | 12.9 | 15.3 | 17.6 |
| 3.5 | 3.8 | 6.0 | 8.2 | 9.8 | 11.0 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Company Overview**
NDR Auto Components Limited (NACL), incorporated in March 2019, is a fully focused auto component manufacturer and a flagship enterprise of the **Rohit Relan Group**. The company operates in the automotive seating and structural components sector, specializing in the design, development, and manufacturing of sheet metal and trim-based systems for both four-wheelers and two-wheelers. It was formed through the demerger of the automotive seating business from **Sharda Motor Industries Limited (SMIL)** in 2019–2020.
As of November 2025, NDR Auto Components is a publicly listed entity on the **National Stock Exchange (NSE)** and **Bombay Stock Exchange (BSE)**, and has evolved from a seating solutions provider into a **multi-product, multi-customer auto ancillary player** with global partnerships and expanded product offerings.
---
### **Core Business & Capabilities**
- **Primary Segment**: Manufacturing of seat frames, seat trims, Body-in-White (BIW) components, and associated trim systems for passenger vehicles and two-wheelers.
- **Fully Integrated Manufacturing**: The company operates a vertically integrated infrastructure with in-house capabilities in:
- Sheet metal fabrication
- Pipe bending
- Press shop operations
- Robotic and manual welding
- CNC cutting
- Stitching and trim assembly
- **In-House R&D & Testing**: NDR maintains a **state-of-the-art test and validation laboratory** for product reliability and safety, conducting 34 critical tests per seat, including flammability, abrasion, tensile strength, and color fastness. It also holds a patent (No. 416842) for a replaceable trim design developed for railways.
- **Production Capacity**: The company operates **four main facilities** in:
- Gurgaon (Haryana) – 650,000 unit/year
- Pathredi (Haryana) – 250,000 unit/year
- Bangalore – 250,000 unit/year
- Gujarat (Surendranagar) – 250,000 unit/year
**Total seating capacity**: ~1.4 million units per annum, with additional BIW, sun shade, and ambient light lines under development.
---
### **Key Customers & OEM Relationships**
- **Maruti Suzuki**:
- Supplies 30–33% of Maruti’s seating requirements (one of the largest suppliers).
- Key supplier for models: **Grand Vitara, Fronx, Brezza, Wagon R, Alto, Dzire, Ciaz, Hyryder, Urban Cruiser, Sx4, Jimny**.
- The Gujarat facility is strategically located near Maruti’s plant.
- **Bharat Seats Ltd**:
- Long-standing, three-decade joint venture between **Maruti Suzuki India Limited** and **Suzuki Motor Corporation, Japan**.
- NDR supplies seating components to Bharat Seats, which assembles final seating systems.
- NDR holds a **28.66% stake** in Bharat Seats.
- **Toyota Boshoku & Toyota Kirloskar Motors**:
- Supplies seat trims; has joint ventures with Toyota Boshoku.
- Toyota models: **Hyryder, Urban Cruiser**.
- **Suzuki Motorcycles**:
- Supplies seating for **Access** and **Gixxer** models.
- **Kia Motors**:
- Appointed **Tier-2 supplier via Hyundai Transys**.
- Seat trim supply began in **January 2025** from the Bangalore plant.
- KIA is NDR's **third major OEM**, following Maruti and Toyota.
- **Bellsonica**: Minor but growing order volume.
- **New Market Entry**: Exploring expansion into **North American and European OEM supply chains** post domestic capacity expansion.
---
### **Strategic JVs & Global Partnerships**
NDR has forged high-value strategic alliances with global automotive leaders:
- **Suzuki Motor Corporation (Japan)**
- **Maruti Suzuki India**
- **Toyo Seats (Japan)**
- **Toyota Boshoku** – JV: **Toyota Boshoku Relan India Private Limited**
- **Fujikura Ltd (Japan)** – Technical license for **Seat Belt Reminder System (SBRS) sensors**
- **Fisher Dynamics (USA)** – Licensing for **car seat latches**
- **Hayashi Telempu (Japan)** – 50:50 JV with INR 33.3 crore investment each
- Revenue: $2.1B (2024), 40+ locations, 3,700+ employees
- Focus: NVH control, cabin comfort, and interior systems
- Secured first order from **Toyota** for **ambient lighting systems** (interior lights for shift lever, door trims, instrument panel)
- **Hyundai Transys** – Tier-2 supplier relationship for KIA seating
- **Toyota Tsusho India (TTI) & Toyotsu Vehitecs Co.** – Collaboration to develop **seat insert fabric** with technical support from TTI
---
### **Recent Product & Technology Expansion (2024–2025)**
NDR is actively diversifying beyond seating into **higher-value, technology-intensive systems**:
- **Seat Belt Reminder System (SBRS)**:
- License from **Fujikura Ltd** for sensor integration into front and rear seats.
- Investment: **₹7.43 crore** for dedicated SBRS line (Gujarat plant).
- Content value per vehicle: **₹200–1,000** (based on sensor count).
- Expected SOP: **January 2027** – capacity: **1.5 million units/year**.
- **Seat Latches**:
- Licensing agreement with **Fisher Dynamics**.
- Content value per vehicle: **₹400–500**.
- Investment and facility to be set up in **Pathredi**.
- SOP: **January 2027** – capacity: **3 million units/year**.
- **Sun Shades**:
- New product line developed via **Technical Assistance Agreement** with Hayashi Telempu.
- Supplies to **Maruti Suzuki** and **Toyota Kirloskar**.
- Production started: Q2 FY25.
- **Ambient Lighting Systems**:
- JV with Hayashi Telempu has secured **Toyota order**.
- Manufacturing setup in **Bangalore** (NDR Hayashi Automotive).
- SOP: **April 2026**.
- **Seat Insert Fabric**:
- New wholly-owned subsidiary: **NDR Auto Components Safety Systems Pvt. Ltd** (incorporated May 2025).
- Project: 6 million units/year fabric line in **Manesar**.
- Investment: **₹21.89 crore**.
- SOP: **July 2027**.
- Target revenue: **₹100 crore by FY28–29**; payback: **2.4 years**.
---
### **Capacity Expansion & Capital Investment (2025–2027)**
- **Total Expansion Investment**: **₹149.8 crore** across new projects and facilities.
- **Anantapur, Andhra Pradesh**:
- New facility for **seat trims and frames**.
- Proximity to **KIA plant**.
- Commercial production: **July 2026**.
- **Bangalore**:
- Facility for **ambient lights, carpets, sun shades**.
- Operated by NDR Hayashi Automotive.
- SOP: **April 2026**.
- **Land Acquisitions**:
- **Kharkhoda (Haryana)**: ~10 acres acquired near Maruti’s plant.
- **Chhatrapati Sambhajinagar**: 25 acres approved for purchase at **₹37.63 crore**.
- **Anantapur (Exploration ongoing)**: For strategic proximity to KIA.
---
### **Growth Momentum & Financial Performance**
- **Revenue Growth**:
- FY20: **₹105.8 crore**
- FY25 (E): **₹717.1 crore**
- Growth CAGR (5Y): **~46%**, driven by OEM partnerships, product diversification, and volume ramp-up.
- **Margins & Efficiency**:
- EBITDA Margin: **6% (FY20) → >10% (FY25)**
- Return on Capital Employed (RoCE): **4.95% (FY20) → 32.29% (FY25)**
- **Profit Drivers**:
- In-house production of previously outsourced components (SBRS, latches).
- High regulatory content uplift (e.g., 3-point seat belts in entry-level cars).
- Increased seating content (content per vehicle expected to rise from ~3.5% to **4–4.5%**).
- Regulatory tailwinds: BS6, safety norms, and seat belt reminder mandates.
---
### **Order Book & Demand Visibility**
- **Current Order Book (Nov 2025)**: **₹400–450 crore**.
- Includes:
- ₹100 crore from new seating programs
- ₹50 crore from BIW component wins
- Strong visibility into FY27 due to multi-year OEM contracts and new model launches.
---
### **Industry Position & Competitive Advantage**
- **Key Strengths**:
- Strategic proximity to OEM plants (Maruti, KIA, Toyota, Hyundai).
- High production scale and **80–85% utilization** (with brownfield expansion headroom).
- **Integrated, vertically aligned** manufacturing reduces dependency on vendors.
- Long-term partnerships with global Tier-1s and OEMs.
- **Competitors**:
- Maruti chain: **Krishna Maruti**
- Hyundai-KIA chain: **Saddle**, unnamed Korean supplier
- **Edge**: Proximity + scale + cost efficiency allows **equal or better quality at lower cost**.