NDR Auto Components Limited (NDRAUTO)

Current Price: ₹0.00

Back to Home
Stock Performance

Quarterly Financials

Consolidated Standalone
Particulars Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Revenue from Operations 127.63 157.62 140.27 176.05 171.31 174.23 175.20 192.04 185.22 199.96 208.29 229.07
YOY Revenue Growth % 102.46% 68.12% 32.66% 35.16% 34.22% 10.53% 24.91% 9.08% 8.12% 14.77% 18.89% 19.28%
Other Income 1.29 0.57 0.80 0.93 0.79 1.34 1.02 1.18 0.59 0.81 0.69 0.82
Total Income 128.92 158.19 141.06 176.98 172.10 175.57 176.22 193.23 185.81 200.77 208.99 229.89
Total Expenses + 115.66 142.64 128.19 159.68 153.77 157.28 158.25 176.38 170.79 184.01 191.98 209.34
Cost of Materials Consumed 97.40 122.08 108.53 138.41 131.32 134.35 133.83 144.73 135.98 150.44 159.55 169.14
Employee Benefit Expense 4.03 4.11 4.21 4.66 4.92 5.21 5.06 6.43 6.56 7.32 7.27 7.53
Other Expenses 14.23 16.45 15.45 16.61 17.54 17.73 19.37 20.59 23.03 21.88 20.99 24.17
Operating Profit 11.97 14.99 12.08 16.37 17.54 16.94 16.95 15.67 14.43 15.94 16.32 19.73
OPM % 9.4% 9.5% 8.6% 9.3% 10.2% 9.7% 9.7% 8.2% 7.8% 8% 7.8% 8.6%
Profit Before Tax + 8.61 11.63 9.14 12.78 12.76 13.86 14.83 16.85 15.02 16.75 16.36 20.55
Tax Expense 0.36 1.32 0.59 1.18 1.22 1.91 1.44 0.46 1.43 1.91 1.17 2.10
Tax % 4.2% 11.3% 6.5% 9.2% 9.6% 13.8% 9.7% 2.7% 9.5% 11.4% 7.1% 10.2%
Profit After Tax 8.24 10.32 8.54 11.61 11.53 11.94 13.39 16.39 13.60 14.85 15.19 18.45
EPS (Basic) 13.86 8.67 7.18 9.76 9.70 5.02 5.63 6.89 5.72 6.24 6.39 7.76

Yearly Financial Results

Consolidated Standalone
Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021
Revenue from Operations 712.78 601.57 392.78 232.55 114.13
YOY Revenue Growth % 18.49% 53.16% 68.9% 103.76% -
Other Income 4.32 3.59 6.31 7.70 7.73
Total Income 717.10 605.16 399.10 240.25 121.86
Total Expenses + 658.81 546.17 362.28 219.06 107.60
Cost of Materials Consumed 544.22 466.42 298.08 177.23 84.72
Employee Benefit Expense 21.61 17.01 12.39 9.14 5.48
Other Expenses 75.21 62.74 51.80 32.68 17.40
Operating Profit 53.97 55.40 30.51 13.49 6.53
OPM % 7.6% 9.2% 7.8% 5.8% 5.7%
Profit Before Exceptional 58.30 42.16 27.58 13.58 9.00
Exceptional Items 0.00 0.00 0.00 0.00 0.00
Profit Before Tax + 58.30 42.16 27.58 13.58 9.00
Tax Expense 5.04 3.45 -0.53 -1.31 0.47
Tax % 8.6% 8.2% -1.9% -9.6% 5.2%
Profit After Tax 53.26 38.71 28.11 14.89 8.53
EPS (Basic) 22.39 32.55 47.27 25.04 14.35

Balance Sheet

Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021
ASSETS
Non-Current Assets + 272.45 227.11 212.76 0.00 0.00
Property, Plant & Equipment 124.13 119.45 102.01 0.00 0.00
Capital Work in Progress 27.70 12.17 13.39 0.00 0.00
Non-Current Investments 63.47 55.28 49.61 0.00 0.00
Goodwill 0.00 0.00 0.00 0.00 0.00
Other Intangible Assets 28.85 27.11 31.48 0.00 0.00
Current Assets + 213.42 169.12 131.10 0.00 0.00
Inventories 44.28 29.73 39.34 0.00 0.00
Trade Receivables 93.48 87.12 31.10 0.00 0.00
Cash and Cash Equivalents 50.80 21.89 9.07 0.00 0.00
Current Investments 0.00 1.15 0.90 0.00 0.00
LIABILITIES & EQUITY
Total Equity 0.00 0.00 0.00 0.00 0.00
Equity Share Capital 23.79 11.89 5.95 0.00 0.00
Other Equity 278.52 241.65 211.98 0.00 0.00
Non-Current Liabilities 30.20 27.46 31.51 0.00 0.00
Current Liabilities 153.37 115.23 94.42 0.00 0.00
Total Liabilities 183.56 142.69 125.93 0.00 0.00

Cash Flow Statement

Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021
Cash from Operating Activities 83.82 27.41 48.18 0.55 0.00
Cash from Investing Activities -42.49 -6.24 -34.57 -3.68 0.00
Cash from Financing Activities -12.42 -8.35 -5.46 0.15 0.00
Net Increase/Decrease in Cash 28.91 12.82 8.16 -2.99 0.00