NDR AUTO COMPONENTS LTD
NDRAUTO · General/Diversified · NSE
₹786
Current Market Price
Fair Value (DCF)
₹422
Discount to FV
-46.2%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
5/9
Economic Moat
Moderate
Confidence
46%
ROE
17.3%
Debt/Equity
0.17
WACC
11.1%
Market Cap
₹1,868 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
24.8%
Return on capital employed
EV / EBITDA
21.6×
Enterprise multiple
Debt / EBITDA
0.7×
Leverage vs earnings
Interest Coverage
22.3×
EBIT covers interest
Current Ratio
1.39×
Short-term liquidity
Asset Turnover
1.69×
Revenue per ₹ of assets
Revenue CAGR (3Y)
28.5%
3-year revenue growth
Revenue CAGR (5Y)
40.0%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹785.5
Bear case
Margin of Safety —
Implied upside -211.6%
Base case
Margin of Safety -610.8%
Implied upside -85.9%
Bull case
Margin of Safety -85.5%
Implied upside -46.1%
Ratio Trends
NDRAUTO · last 6 annual periods
ROE
17.3%
ROCE
24.8%
Operating Margin
—
Debt / Equity
0.17×
PE
5.9×
EV / EBITDA
4.2×
Historical Financials
NDRAUTO · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹230 Cr | ₹388 Cr | ₹598 Cr | ₹713 Cr | ₹823 Cr | +37.6% |
| EBITDA | ₹26.3 Cr | ₹45.7 Cr | ₹67.1 Cr | ₹87.3 Cr | ₹104 Cr | +41.0% |
| EBIT | ₹14.3 Cr | ₹29.4 Cr | ₹45.0 Cr | — | — | +33.2% |
| PAT | ₹14.9 Cr | ₹28.1 Cr | ₹38.7 Cr | ₹53.3 Cr | ₹61.9 Cr | +42.8% |
| EPS (diluted) | ₹25.04 | ₹47.27 | ₹32.55 | — | — | +6.8% |
| CFO | ₹0.5 Cr | ₹48.2 Cr | ₹27.4 Cr | ₹83.8 Cr | ₹37.1 Cr | +187.1% |
| CapEx | ₹-29.2 Cr | ₹-46.1 Cr | ₹-34.3 Cr | ₹-48.0 Cr | ₹-73.4 Cr | — |
| FCF | ₹-28.7 Cr | ₹2.0 Cr | ₹-6.8 Cr | ₹35.8 Cr | ₹-36.3 Cr | — |
| Total Assets | ₹250 Cr | ₹344 Cr | ₹396 Cr | ₹486 Cr | ₹563 Cr | +22.5% |
| Total Debt | ₹13.0 Cr | ₹33.7 Cr | ₹31.2 Cr | ₹32.4 Cr | ₹61.7 Cr | +47.7% |
| Shareholders' Equity | ₹191 Cr | ₹218 Cr | ₹254 Cr | ₹302 Cr | ₹358 Cr | +17.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
NDRAUTO vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
INDNIPPON INDNIPPON | — | — | Pending | 13.5% | 13.8× |
 GNA GNA | — | — | Pending | 11.6% | 13.1× |
TALBROAUTO TALBROAUTO | — | — | Pending | 14.9% | — |
STUDDS STUDDS | — | — | Pending | — | — |
RACLGEAR RACLGEAR | — | — | Pending | 10.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
5 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹6.75/sh
Last payout
2025-07-03
₹2.75
Peak payout
₹2.75
Trailing yield
0.35%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. NDR AUTO COMPONENTS LTD (NDRAUTO.NS) trades at 785.50 vs a model fair value of 422.47, a gap of -46.2%. Piotroski F-score: 5/9. Moat labe...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of NDRAUTO →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for NDRAUTO →
Compare
Head-to-head with peers
Compare NDRAUTO side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse NDRAUTONow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.