NDR Auto Comp Peer Comparison

NSE: NDRAUTO | BSE: 543214

₹714.85

₹-18.45 (-2.52%)

As on 28-Aug-2026IST

Market cap

₹1,707 Cr

Revenue (TTM)

₹859 Cr

P/E Ratio

26.3

P/B Ratio

4.6

Div. Yield

0.6 %

Edit

	NDR Auto Comp	Lumax Auto	Varroc Engineering	Fiem	Steel Strips Wheel
Market cap (₹ Cr)	1,707	13,518	12,551	5,498	4,646
Revenue (₹ Cr)	859	5,208	9,497	2,932	5,506
Net Profit (₹ Cr)	54.43	381.78	195.67	263.00	212.24
Net Margin (%)	6.31	7.26	2.06	8.91	3.85
RoE (%)	18.96	29.66	26.17	22.91	12.08
Price to Earnings	26.30	41.71	63.63	20.91	21.87
Price-To-Book	4.58	10.33	6.76	4.30	2.58

Income Statement (₹ Cr)

	NDR Auto Comp	Lumax Auto	Varroc Engineering	Fiem	Steel Strips Wheel
Operating Revenue	822.54	4,870.33	8,890.49	2,815.61	4,429.00
Total Income	825.45	4,916.75	8,916.80	2,836.40	4,432.17
Total Expenditure	731.88	4,211.32	8,069.46	2,419.69	3,944.66
EBITDA	90.66	659.01	821.04	395.91	484.34
Depreciation	21.10	179.06	331.71	72.49	111.13
EBIT	69.56	479.95	489.33	323.43	373.21
Interest	3.28	105.96	134.22	2.79	117.24
Other Income	2.91	46.42	26.31	20.79	3.17
Exceptional Items	-0.65	-14.50	-43.69	3.75	--
Profit before Tax	79.63	405.92	341.46	341.43	258.99
Provision for Tax	17.69	68.78	111.62	85.83	63.71
Profit after Tax	61.94	337.15	229.83	255.60	195.28

	NDR Auto Comp	Lumax Auto	Varroc Engineering	Fiem	Steel Strips Wheel
Shareholder's Funds	357.72	1,210.22	1,780.34	1,215.01	1,625.68
Minority Interest	--	265.77	37.85	--	--
Non-Current Liabilities	56.68	596.36	422.53	86.94	402.62
Current Liabilities	148.20	1,874.60	2,627.19	398.58	1,370.61
Total Liabilities	563.02	3,946.94	4,867.91	1,700.54	3,398.91

	NDR Auto Comp	Lumax Auto	Varroc Engineering	Fiem	Steel Strips Wheel
Non-Current Assets	381.48	1,965.12	2,550.66	660.85	2,123.35
Current Assets	181.12	1,977.06	2,317.24	1,039.69	1,275.56
Total Assets	563.02	3,946.94	4,867.91	1,700.54	3,398.91
Total Debt*	0.00	998.60	737.70	0.00	827.64
Net Current Assets	32.92	102.46	-309.94	641.11	-95.05
Contingent Liabilities	12.27	36.07	218.26	2.16	92.02

	NDR Auto Comp	Lumax Auto	Varroc Engineering	Fiem	Steel Strips Wheel
Cash From Operating Activities	37.12	460.16	536.80	161.28	516.64
Cash Flow from Investing Activities	-59.21	-280.48	-122.98	-97.15	-195.74
Cash from Financing Activities	-13.61	-169.95	-405.49	-84.15	-353.68
Net Cash Inflow / Outflow	-35.70	9.73	8.34	-20.02	-32.79

	NDR Auto Comp	Lumax Auto	Varroc Engineering	Fiem	Steel Strips Wheel
ROCE (%)	25.12	26.17	18.91	30.55	15.78
ROE (%)	18.77	31.44	13.74	22.69	13.55
ROA (%)	11.82	9.39	4.86	16.36	5.84
EBIT Margin (%)	11.38	14.48	9.53	14.80	11.01
Net Margin (%)	7.50	6.86	2.58	9.01	4.41
Cash Profit Margin (%)	10.08	10.50	6.28	11.60	6.92

	NDR Auto Comp	Lumax Auto	Varroc Engineering	Fiem	Steel Strips Wheel
Revenue Growth (%)	15.40	33.92	9.03	16.22	1.65
EBIT Growth (%)	20.50	36.62	5.07	23.17	2.06
Net Profit Growth (%)	16.31	47.12	229.86	24.70	-71.06
EPS Growth (%)	16.31	56.86	267.51	24.72	-71.06
Book Value Growth (%)	18.33	29.48	13.75	17.03	13.23

	NDR Auto Comp	Lumax Auto	Varroc Engineering	Fiem	Steel Strips Wheel
Price / Earnings	23.38	37.23	31.78	19.72	14.29
Price / Book Value	4.05	8.58	4.02	4.15	1.82
Dividend Yield (%)	0.66	0.36	0.32	2.09	0.70
EV/EBITDA	15.23	16.00	9.10	11.42	7.40
Market Cap (₹ Cr)	1,448.16	10,382.57	7,152.40	5,039.38	2,790.27

	NDR Auto Comp	Lumax Auto	Varroc Engineering	Fiem	Steel Strips Wheel
Debt to Equity	0.00	0.83	0.41	0.00	0.54
Short term debt to equity ratio	--	0.37	0.26	--	0.28
Current Ratio	1.22	1.05	0.88	2.61	0.93
Quick Ratio	0.90	0.83	0.53	1.94	0.39
Interest Coverage	25.28	4.83	3.54	123.52	3.21

	NDR Auto Comp	Lumax Auto	Varroc Engineering	Fiem	Steel Strips Wheel
Debtors to sales (%)	12.26	20.84	8.26	13.76	10.98
Asset Turnover	1.57	1.37	1.89	1.81	1.32
Receivable days	43.06	67.09	28.87	40.63	38.16
Inventory Days	20.38	28.90	34.01	32.27	59.32
Payable days	76.23	94.32	89.03	55.17	86.39
Cash Conversion Cycle	-12.79	1.67	-26.15	17.73	11.10

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.