| NDR Auto Components Ltd | Industry : (Auto Ancillaries) | |
|---|---|---|
|
BSE Code : 543214 |
NSE Symbol : NDRAUTO |
P/E(TTM) : 28.96 |
|
ISIN Demat : INE07OG01012 |
Div & Yield% : 0.58 |
EPS(TTM) : 23.79 |
|
Book Value(₹) : 120.69 |
Market Cap(₹Cr) : 1,638.81 |
Face Value(₹) : 10.00 |
| Particulars | Dec '26 | Dec '25 | Dec '24 | Dec '23 | Dec '22 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 822.54 | 712.78 | 601.57 | 392.78 | 232.55 |
| Other Income | 4.86 | 5.76 | 5.15 | 7.18 | 8.27 |
| Stock Adjustments | 2.11 | 1.58 | 0.83 | 1.22 | 0.45 |
| Total Income | 829.51 | 720.12 | 607.55 | 401.18 | 241.27 |
| EXPENDITURE : | |||||
| Raw Materials | 615.11 | 544.22 | 466.42 | 298.08 | 177.23 |
| Power and Fuel Cost | 5.27 | 4.69 | 4.29 | 3.30 | 2.39 |
| Other Manufacturing Expenses | 68.86 | 53.83 | 46.30 | 39.21 | 24.98 |
| Selling and Administration Expenses | 12.91 | 13.78 | 10.36 | 7.28 | 3.88 |
| Miscellaneous Expenses | 3.66 | 2.91 | 1.79 | 2.01 | 1.43 |
| Employee Benefit Expenses | 28.68 | 21.61 | 17.01 | 12.39 | 9.14 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 95.02 | 79.08 | 61.38 | 38.92 | 22.21 |
| Interest | 3.27 | 3.23 | 2.86 | 1.79 | 0.73 |
| Gross Profit | 91.75 | 75.85 | 58.52 | 37.13 | 21.48 |
| Depreciation | 21.05 | 16.12 | 14.79 | 8.68 | 7.33 |
| Profit Before Tax | 70.70 | 59.73 | 43.73 | 28.45 | 14.15 |
| Current Tax | 17.49 | 14.69 | 10.23 | 6.11 | 4.05 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 0.15 | -0.04 | 0.51 | 0.98 | -0.70 |
| Reported Net Profit | 53.05 | 45.08 | 32.98 | 21.36 | 10.80 |
| Extraordinary Items | -0.56 | 0.27 | 0.05 | -0.66 | -0.44 |
| Adjusted Net Profit | 53.61 | 44.81 | 32.93 | 22.02 | 11.24 |
| Adjustment below Net Profit | 0.06 | -11.94 | -6.01 | 0.05 | 0.23 |
| Profit/Loss Balance carried down | 91.45 | 62.76 | 38.77 | 18.84 | 8.41 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 6.54 | 4.46 | 2.97 | 1.49 | 0.59 |
| P & L Balance carried down | 138.02 | 91.45 | 62.76 | 38.77 | 18.84 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 40.00 | 27.50 | 37.50 | 50.00 | 25.00 |
| Dividend Per Share(Rs) | 4.00 | 2.75 | 3.75 | 5.00 | 2.50 |
| Earnings Per Share-Unit Curr | 22.30 | 18.95 | 27.74 | 35.92 | 18.16 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 120.69 | 101.11 | 168.10 | 285.84 | 252.33 |
| Book Value(Adj)-Unit Curr | 120.69 | 101.11 | 84.05 | 71.46 | 63.09 |
