Login
Products
Login
Home
Alerts
Search
Watchlist
Products

NDR Auto Components Ltd

NDRAUTO
NSE
782.00
0.60%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

NDR Auto Components Ltd

NDRAUTO
NSE
782.00
0.60%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
1,860Cr
Close
Close Price
782.00
Industry
Industry
Auto Ancillaries - Diversified
PE
Price To Earnings
30.98
PS
Price To Sales
2.37
Revenue
Revenue
786Cr
Rev Gr TTM
Revenue Growth TTM
12.73%
PAT Gr TTM
PAT Growth TTM
23.85%
Peer Comparison
How does NDRAUTO stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
NDRAUTO
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
130128158140176171174175192185200208
Growth YoY
Revenue Growth YoY%
63.7102.568.132.735.134.210.524.99.18.114.818.9
Expenses
ExpensesCr
119116142127160155157157171165178186
Operating Profit
Operating ProfitCr
111115131617171921202223
OPM
OPM%
8.39.09.79.29.39.810.010.610.810.710.910.9
Other Income
Other IncomeCr
532333335343
Interest Expense
Interest ExpenseCr
111111111111
Depreciation
DepreciationCr
334444444556
PBT
PBTCr
131113111515161720172019
Tax
TaxCr
323233444454
PAT
PATCr
1081091212121316141515
Growth YoY
PAT Growth YoY%
64.1103.522.750.416.639.915.756.841.217.924.413.4
NPM
NPM%
7.76.56.56.16.66.76.87.68.57.37.47.3
EPS
EPS
4.23.54.33.64.94.85.05.66.95.76.26.4

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
97114233393602713786
Growth
Revenue Growth%
18.1103.868.953.218.510.2
Expenses
ExpensesCr
97108219361545639701
Operating Profit
Operating ProfitCr
-161432567385
OPM
OPM%
-0.75.66.08.19.310.310.8
Other Income
Other IncomeCr
14101214111414
Interest Expense
Interest ExpenseCr
0012333
Depreciation
DepreciationCr
7579151620
PBT
PBTCr
6111835496876
Tax
TaxCr
-1337111516
PAT
PATCr
791528395360
Growth
PAT Growth%
29.474.588.837.737.612.7
NPM
NPM%
6.87.56.47.26.47.57.6
EPS
EPS
11.13.66.311.816.322.425.2

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
6666122433
Reserves
ReservesCr
164172185212242279300
Current Liabilities
Current LiabilitiesCr
19394794115153166
Non Current Liabilities
Non Current LiabilitiesCr
161232273032
Total Liabilities
Total LiabilitiesCr
189223250344396486532
Current Assets
Current AssetsCr
115133124131169213191
Non Current Assets
Non Current AssetsCr
7490126213227272341
Total Assets
Total AssetsCr
189223250344396486532

Cash Flow

Consolidated
Standalone
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
3-21482784
Investing Cash Flow
Investing Cash FlowCr
-101-4-35-6-42
Financing Cash Flow
Financing Cash FlowCr
-1-10-5-8-12
Net Cash Flow
Net Cash FlowCr
-7-1-381329
Free Cash Flow
Free Cash FlowCr
3-16-282-736
CFO To PAT
CFO To PAT%
49.7-20.73.7171.470.8157.4
CFO To EBITDA
CFO To EBITDA%
-495.7-27.83.9151.848.8114.3

Ratios

Consolidated
Standalone
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
01132343301,0451,618
Price To Earnings
Price To Earnings
0.013.315.711.827.030.4
Price To Sales
Price To Sales
0.01.01.00.81.72.3
Price To Book
Price To Book
0.00.61.21.54.15.3
EV To EBITDA
EV To EBITDA
144.85.014.09.818.521.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
25.425.624.024.422.623.9
OPM
OPM%
-0.75.66.08.19.310.3
NPM
NPM%
6.87.56.47.26.47.5
ROCE
ROCE%
3.66.29.314.718.421.3
ROE
ROE%
3.94.87.812.915.317.6
ROA
ROA%
3.53.86.08.29.811.0
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**.