NDR Auto Comp Peer Comparison

NSE: NDRAUTO | BSE: 543214

₹715.85

₹-1.85 (-0.26%)

As on 01-Oct-2026IST

Market cap

₹1,702 Cr

Revenue (TTM)

₹859 Cr

P/E Ratio

26.2

P/B Ratio

4.6

Div. Yield

0.6 %

Edit

	NDR Auto Comp	Lumax Auto	Varroc Engineering	Steel Strips Wheel	Wheels India
Market cap (₹ Cr)	1,702	13,503	12,656	6,147	6,031
Revenue (₹ Cr)	859	5,208	9,497	5,506	5,690
Net Profit (₹ Cr)	54.43	381.78	195.67	212.24	156.62
Net Margin (%)	6.31	7.26	2.06	3.85	2.74
RoE (%)	18.96	29.66	26.17	12.08	16.31
Price to Earnings	26.23	41.67	64.17	28.94	36.89
Price-To-Book	4.57	10.32	6.82	3.46	4.00

Income Statement (₹ Cr)

	NDR Auto Comp	Lumax Auto	Varroc Engineering	Steel Strips Wheel	Wheels India
Operating Revenue	858.77	5,207.57	9,497.18	5,505.84	5,690.44
Total Income	862.19	5,258.27	9,517.02	5,509.04	5,711.90
Total Expenditure	762.49	4,483.75	8,641.21	4,954.18	5,259.44
EBITDA	96.28	723.82	855.97	551.66	431.00
Depreciation	22.73	189.21	334.94	141.87	121.73
EBIT	73.56	534.61	521.03	409.79	309.27
Interest	3.35	107.08	128.55	126.68	117.60
Other Income	3.42	50.70	19.84	3.20	21.46
Exceptional Items	-0.65	-14.50	-104.88	0.00	0.00
Profit before Tax	72.98	463.73	307.44	286.31	213.13
Provision for Tax	18.55	81.95	111.77	74.07	56.51
Profit after Tax	54.43	381.78	195.67	212.24	156.62

	NDR Auto Comp	Lumax Auto	Varroc Engineering	Steel Strips Wheel	Wheels India
Shareholder's Funds	357.72	1,210.22	1,780.34	1,804.81	1,041.46
Minority Interest	0.00	-57.71	-2.88	0.00	-2.96
Non-Current Liabilities	57.11	596.42	429.32	400.10	408.67
Current Liabilities	148.20	1,874.60	2,627.19	1,626.46	2,063.33
Total Liabilities	563.02	3,946.94	4,867.91	3,831.38	3,514.17

	NDR Auto Comp	Lumax Auto	Varroc Engineering	Steel Strips Wheel	Wheels India
Non-Current Assets	304.04	1,676.48	2,144.09	2,132.70	1,589.10
Current Assets	181.12	1,977.06	2,317.24	1,635.79	1,804.28
Total Assets	563.02	3,946.94	4,867.91	3,831.38	3,514.17
Total Debt*	0.00	998.60	737.70	825.95	689.66
Net Current Assets	32.92	102.46	-309.94	9.33	-259.05
Contingent Liabilities	12.27	36.07	218.26	60.22	48.56

	NDR Auto Comp	Lumax Auto	Varroc Engineering	Steel Strips Wheel	Wheels India
Cash From Operating Activities	37.12	460.16	536.80	331.65	477.35
Cash Flow from Investing Activities	-59.21	-280.48	-122.98	-186.23	-291.70
Cash from Financing Activities	-13.61	-169.95	-405.49	-144.11	-174.76
Net Cash Inflow / Outflow	-35.70	9.73	8.34	1.31	10.89

	NDR Auto Comp	Lumax Auto	Varroc Engineering	Steel Strips Wheel	Wheels India
ROCE (%)	25.12	26.17	18.91	15.38	19.47
ROE (%)	18.96	29.66	26.17	12.08	16.31
ROA (%)	10.38	10.63	4.10	5.87	4.66
EBIT Margin (%)	8.57	10.27	5.49	7.44	5.43
Net Margin (%)	6.31	7.26	2.06	3.85	2.74
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	NDR Auto Comp	Lumax Auto	Varroc Engineering	Steel Strips Wheel	Wheels India
Revenue Growth (%)	18.18	33.28	14.66	19.94	17.47
EBIT Growth (%)	23.53	46.84	11.46	8.46	15.23
Net Profit Growth (%)	20.24	58.09	38.32	5.13	38.44
EPS Growth (%)	18.40	79.19	57.63	5.18	39.49
Book Value Growth (%)	18.33	29.48	13.75	11.55	12.96

	NDR Auto Comp	Lumax Auto	Varroc Engineering	Steel Strips Wheel	Wheels India
Price / Earnings	25.99	40.19	27.92	28.92	33.56
Price / Book Value	4.57	10.32	6.82	3.46	4.00
Dividend Yield (%)	0.56	0.28	0.18	0.38	0.64
EV/EBITDA	17.44	19.56	15.36	12.62	15.58
Market Cap (₹ Cr)	1,448.16	10,382.57	7,152.40	2,676.92	2,434.63

	NDR Auto Comp	Lumax Auto	Varroc Engineering	Steel Strips Wheel	Wheels India
Debt to Equity	0.00	0.31	0.12	0.15	0.25
Short term debt to equity ratio	--	0.37	0.26	0.25	0.28
Current Ratio	1.22	1.05	0.88	1.01	0.87
Quick Ratio	0.90	0.83	0.53	0.42	0.51
Interest Coverage	22.81	5.33	3.39	3.26	2.81

	NDR Auto Comp	Lumax Auto	Varroc Engineering	Steel Strips Wheel	Wheels India
Debtors to sales (%)	11.74	19.49	7.73	11.06	14.37
Asset Turnover	1.64	1.45	1.99	1.52	1.69
Receivable days	43.06	67.09	28.87	38.57	54.05
Inventory Days	20.38	28.90	34.01	59.68	50.61
Payable days	76.23	94.32	89.03	94.24	125.04
Cash Conversion Cycle	-12.79	1.67	-26.15	4.01	-20.38

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