| NDR Auto Components Ltd | Industry : (Auto Ancillaries) | |
|---|---|---|
|
BSE Code : 543214 |
NSE Symbol : NDRAUTO |
P/E(TTM) : 39.60 |
|
ISIN Demat : INE07OG01012 |
Div & Yield% : 0.34 |
EPS(TTM) : 20.71 |
|
Book Value(₹) : 108.89 |
Market Cap(₹Cr) : 1,950.75 |
Face Value(₹) : 10.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 712.78 | 601.57 | 392.78 | 232.55 | 114.13 |
| Other Income | 5.76 | 5.15 | 7.18 | 8.27 | 8.30 |
| Stock Adjustments | 1.58 | 0.83 | 1.22 | 0.45 | -0.17 |
| Total Income | 720.12 | 607.55 | 401.18 | 241.27 | 122.26 |
| EXPENDITURE : | |||||
| Raw Materials | 544.22 | 466.42 | 298.08 | 177.23 | 84.72 |
| Power and Fuel Cost | 4.69 | 4.29 | 3.30 | 2.39 | 1.57 |
| Other Manufacturing Expenses | 53.83 | 46.30 | 39.21 | 24.98 | 12.95 |
| Selling and Administration Expenses | 13.90 | 10.36 | 7.28 | 3.88 | 2.53 |
| Miscellaneous Expenses | 2.79 | 1.79 | 2.01 | 1.43 | 0.35 |
| Employee Benefit Expenses | 21.61 | 17.01 | 12.39 | 9.14 | 5.48 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 79.08 | 61.38 | 38.92 | 22.21 | 14.66 |
| Interest | 3.23 | 2.86 | 1.79 | 0.73 | 0.12 |
| Gross Profit | 75.85 | 58.52 | 37.13 | 21.48 | 14.54 |
| Depreciation | 16.12 | 14.79 | 8.68 | 7.33 | 4.97 |
| Profit Before Tax | 59.73 | 43.73 | 28.45 | 14.15 | 9.57 |
| Current Tax | 14.69 | 10.23 | 6.11 | 4.05 | 2.63 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -0.04 | 0.51 | 0.98 | -0.70 | -0.01 |
| Reported Net Profit | 45.08 | 32.98 | 21.36 | 10.80 | 6.94 |
| Extraordinary Items | 0.27 | 0.05 | -0.66 | -0.44 | 0.00 |
| Adjusted Net Profit | 44.81 | 32.93 | 22.02 | 11.24 | 6.94 |
| Adjustment below Net Profit | -11.94 | -6.01 | 0.05 | 0.23 | 0.05 |
| Profit/Loss Balance carried down | 62.76 | 38.77 | 18.84 | 8.41 | 1.42 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 4.46 | 2.97 | 1.49 | 0.59 | 0.00 |
| P & L Balance carried down | 91.45 | 62.76 | 38.77 | 18.84 | 8.41 |
| 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 (%) | 27.50 | 37.50 | 50.00 | 25.00 | 10.00 |
| Dividend Per Share(Rs) | 2.75 | 3.75 | 5.00 | 2.50 | 1.00 |
| Earnings Per Share-Unit Curr | 18.95 | 27.74 | 35.92 | 18.16 | 11.67 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 101.11 | 168.10 | 285.84 | 252.33 | 234.79 |
| Book Value(Adj)-Unit Curr | 101.11 | 84.05 | 71.46 | 63.09 | 58.70 |