NDR AUTO COMPONENTS LTD
NDRAUTO · General/Diversified · NSE
₹754
Current Market Price
Fair Value (DCF)
₹448
Margin of Safety
-40.6%
Updated 10h ago
YieldIQ Score
43/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
51%
ROE
—
Debt/Equity
0.16
WACC
11.1%
Market Cap
₹1,794 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
21.4%
Return on capital employed
EV / EBITDA
23.4×
Enterprise multiple
Debt / EBITDA
0.4×
Leverage vs earnings
Interest Coverage
22.3×
EBIT covers interest
Current Ratio
1.39×
Short-term liquidity
Asset Turnover
1.46×
Revenue per ₹ of assets
Revenue CAGR (3Y)
45.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹754.25
Bear case
₹272.8
MoS -176.5%
Base case
₹448.17
MoS -68.3%
Bull case
₹564.67
MoS -33.6%
Ratio Trends
NDRAUTO · last 5 annual periods
ROE
17.6%
ROCE
26.1%
Operating Margin
—
Debt / Equity
0.11×
PE
47.0×
EV / EBITDA
28.7×
Historical Financials
NDRAUTO · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹114 Cr | ₹233 Cr | ₹388 Cr | ₹598 Cr | ₹708 Cr | +57.8% |
| EBITDA | — | ₹26.3 Cr | ₹45.7 Cr | ₹67.1 Cr | ₹87.2 Cr | +35.0% |
| EBIT | ₹9.1 Cr | ₹14.9 Cr | ₹10.7 Cr | ₹13.5 Cr | — | +10.4% |
| PAT | ₹8.5 Cr | ₹10.8 Cr | ₹28.1 Cr | ₹38.7 Cr | ₹53.3 Cr | +58.1% |
| EPS (diluted) | ₹14.35 | ₹18.16 | ₹16.76 | ₹9.76 | — | -9.2% |
| CFO | ₹-1.8 Cr | ₹0.5 Cr | ₹48.2 Cr | ₹27.4 Cr | ₹83.8 Cr | — |
| CapEx | — | — | — | — | ₹-48.0 Cr | — |
| FCF | — | — | — | — | ₹35.8 Cr | +0.0% |
| Total Assets | — | ₹250 Cr | ₹344 Cr | ₹396 Cr | ₹486 Cr | +18.1% |
| Total Debt | — | — | ₹0.1 Cr | ₹1.7 Cr | ₹32.4 Cr | +285.7% |
| Shareholders' Equity | — | — | ₹218 Cr | ₹254 Cr | ₹302 Cr | +8.5% |
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 | 11.6% | — |
| GNA GNA AXLES LIMITED | -14.9% | 45 | Fairly valued | 11.9% | — |
| TALBROAUTO TALBROS AUTO. COMP. LTD | -0.7% | 58 | Fairly valued | 14.9% | — |
| STUDDS STUDDS | — | — | Pending | — | — |
| RACLGEAR RACL GEARTECH LIMITED | -29.1% | 38 | Overvalued | 10.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for NDRAUTO in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. NDR AUTO COMPONENTS LTD (NDRAUTO.NS) trades at 754.25 vs a model fair value of 448.17, a gap of -40.6%. Piotroski F-score: 6/9. 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.