NDR AUTO COMPONENTS
|
NDR AUTO COMPONENTS Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹713 Cr | ₹602 Cr | ₹393 Cr | ₹233 Cr | ₹114 Cr |
Sales | ₹708 Cr | ₹598 Cr | ₹388 Cr | ₹230 Cr | ₹113 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹4.87 Cr | ₹3.79 Cr | ₹5.24 Cr | ₹3.05 Cr | ₹1.32 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹713 Cr | ₹602 Cr | ₹393 Cr | ₹233 Cr | ₹114 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-1.58 Cr | ₹-0.83 Cr | ₹-1.22 Cr | ₹-0.45 Cr | ₹0.17 Cr |
Raw Material Consumed | ₹544 Cr | ₹466 Cr | ₹298 Cr | ₹177 Cr | ₹85 Cr |
Opening Raw Materials | ₹24 Cr | ₹35 Cr | ₹18 Cr | ₹9.78 Cr | ₹4.24 Cr |
Purchases Raw Materials | ₹557 Cr | ₹455 Cr | ₹315 Cr | ₹185 Cr | ₹90 Cr |
Closing Raw Materials | ₹36 Cr | ₹24 Cr | ₹35 Cr | ₹18 Cr | ₹9.78 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹4.69 Cr | ₹4.29 Cr | ₹3.30 Cr | ₹2.40 Cr | ₹1.57 Cr |
Electricity & Power | ₹4.69 Cr | ₹4.29 Cr | ₹3.30 Cr | ₹2.40 Cr | ₹1.57 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹22 Cr | ₹17 Cr | ₹12 Cr | ₹9.14 Cr | ₹5.48 Cr |
Salaries, Wages & Bonus | ₹17 Cr | ₹14 Cr | ₹9.78 Cr | ₹7.84 Cr | ₹4.07 Cr |
Contributions to EPF & Pension Funds | ₹0.98 Cr | ₹0.58 Cr | ₹0.58 Cr | ₹0.30 Cr | ₹0.23 Cr |
Workmen and Staff Welfare Expenses | ₹3.36 Cr | ₹2.72 Cr | ₹1.89 Cr | ₹0.87 Cr | ₹0.35 Cr |
Other Employees Cost | ₹0.32 Cr | ₹0.21 Cr | ₹0.14 Cr | ₹0.13 Cr | ₹0.83 Cr |
Other Manufacturing Expenses | ₹54 Cr | ₹46 Cr | ₹39 Cr | ₹25 Cr | ₹13 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹4.55 Cr | ₹4.05 Cr | ₹3.64 Cr | ₹3.51 Cr | ₹2.16 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹49 Cr | ₹42 Cr | ₹36 Cr | ₹21 Cr | ₹11 Cr |
General and Administration Expenses | ₹9.87 Cr | ₹6.52 Cr | ₹4.95 Cr | ₹2.68 Cr | ₹1.99 Cr |
Rent , Rates & Taxes | ₹0.50 Cr | ₹0.25 Cr | ₹0.06 Cr | ₹0.30 Cr | ₹0.26 Cr |
Insurance | ₹0.24 Cr | ₹0.18 Cr | ₹0.14 Cr | ₹0.19 Cr | ₹0.18 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹2.86 Cr | ₹2.11 Cr | ₹1.48 Cr | ₹0.89 Cr | ₹1.00 Cr |
Traveling and conveyance | ₹5.51 Cr | ₹3.50 Cr | ₹2.85 Cr | ₹0.84 Cr | ₹0.11 Cr |
Other Administration | ₹0.77 Cr | ₹0.48 Cr | ₹0.42 Cr | ₹0.45 Cr | ₹0.44 Cr |
Selling and Distribution Expenses | ₹4.03 Cr | ₹3.84 Cr | ₹2.33 Cr | ₹1.20 Cr | ₹0.54 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹4.03 Cr | ₹3.84 Cr | ₹2.33 Cr | ₹1.20 Cr | ₹0.54 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹2.79 Cr | ₹1.79 Cr | ₹2.01 Cr | ₹1.43 Cr | ₹0.35 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | ₹0.83 Cr | ₹0.81 Cr | - |
Losson foreign exchange fluctuations | ₹0.05 Cr | - | ₹0.00 Cr | - | - |
Losson sale of non-trade current investments | - | - | ₹0.09 Cr | - | - |
Other Miscellaneous Expenses | ₹2.75 Cr | ₹1.79 Cr | ₹1.09 Cr | ₹0.62 Cr | ₹0.35 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹639 Cr | ₹545 Cr | ₹361 Cr | ₹219 Cr | ₹108 Cr |
Operating Profit (Excl OI) | ₹73 Cr | ₹56 Cr | ₹32 Cr | ₹14 Cr | ₹6.36 Cr |
Other Income | ₹4.32 Cr | ₹3.59 Cr | ₹6.31 Cr | ₹7.70 Cr | ₹7.73 Cr |
Interest Received | ₹2.60 Cr | ₹2.26 Cr | ₹3.43 Cr | ₹3.83 Cr | ₹4.95 Cr |
Dividend Received | ₹0.01 Cr | ₹0.01 Cr | ₹0.00 Cr | - | - |
Profit on sale of Fixed Assets | ₹0.20 Cr | ₹0.07 Cr | ₹0.04 Cr | ₹0.06 Cr | ₹0.00 Cr |
Profits on sale of Investments | ₹0.15 Cr | - | - | - | - |
Provision Written Back | ₹0.40 Cr | ₹0.08 Cr | ₹1.72 Cr | ₹2.59 Cr | ₹0.92 Cr |
Foreign Exchange Gains | - | ₹0.07 Cr | - | ₹0.05 Cr | - |
Others | ₹0.96 Cr | ₹1.10 Cr | ₹1.12 Cr | ₹1.18 Cr | ₹1.86 Cr |
Operating Profit | ₹78 Cr | ₹60 Cr | ₹38 Cr | ₹22 Cr | ₹14 Cr |
Interest | ₹3.24 Cr | ₹2.86 Cr | ₹1.79 Cr | ₹0.73 Cr | ₹0.12 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.75 Cr | ₹0.24 Cr | ₹0.18 Cr | ₹0.01 Cr | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.04 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.00 Cr |
Other Interest | ₹2.44 Cr | ₹2.59 Cr | ₹1.60 Cr | ₹0.71 Cr | ₹0.12 Cr |
PBDT | ₹74 Cr | ₹57 Cr | ₹36 Cr | ₹21 Cr | ₹14 Cr |
Depreciation | ₹16 Cr | ₹15 Cr | ₹8.68 Cr | ₹7.33 Cr | ₹4.97 Cr |
Profit Before Taxation & Exceptional Items | ₹58 Cr | ₹42 Cr | ₹28 Cr | ₹14 Cr | ₹9.00 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹68 Cr | ₹49 Cr | ₹35 Cr | ₹18 Cr | ₹9.00 Cr |
Provision for Tax | ₹15 Cr | ₹11 Cr | ₹7.09 Cr | ₹3.35 Cr | ₹2.63 Cr |
Current Income Tax | ₹15 Cr | ₹10 Cr | ₹6.11 Cr | ₹4.05 Cr | ₹2.63 Cr |
Deferred Tax | ₹-0.04 Cr | ₹0.51 Cr | ₹0.99 Cr | ₹-0.70 Cr | ₹-0.01 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹53 Cr | ₹39 Cr | ₹28 Cr | ₹15 Cr | ₹6.37 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | ₹2.16 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹53 Cr | ₹39 Cr | ₹28 Cr | ₹15 Cr | ₹8.53 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹86 Cr | ₹56 Cr | ₹29 Cr | ₹15 Cr | ₹6.59 Cr |
Appropriations | ₹139 Cr | ₹95 Cr | ₹58 Cr | ₹30 Cr | ₹15 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹16 Cr | ₹8.92 Cr | ₹1.49 Cr | ₹0.60 Cr | - |
Equity Dividend % | ₹27.50 | ₹37.50 | ₹50.00 | ₹25.00 | ₹10.00 |
Earnings Per Share | ₹22.39 | ₹32.55 | ₹47.27 | ₹25.04 | ₹14.35 |
Adjusted EPS | ₹22.39 | ₹16.28 | ₹11.82 | ₹6.26 | ₹3.59 |
Compare Income Statement of peers of NDR AUTO COMPONENTS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
NDR AUTO COMPONENTS | ₹2,746.6 Cr | 21.1% | 31.5% | 141.6% | Stock Analytics | |
SAMVARDHANA MOTHERSON INTERNATIONAL | ₹108,922.0 Cr | 2.2% | 1.2% | -20.3% | Stock Analytics | |
BOSCH | ₹96,323.4 Cr | 3.6% | 4.1% | -5.6% | Stock Analytics | |
UNO MINDA | ₹63,461.8 Cr | 5% | 9.8% | 5.1% | Stock Analytics | |
ENDURANCE TECHNOLOGIES | ₹38,991.7 Cr | 10.4% | 14.1% | 0.2% | Stock Analytics | |
SONA BLW PRECISION FORGINGS | ₹29,935.9 Cr | -0.1% | -11.3% | -25.1% | Stock Analytics |
NDR AUTO COMPONENTS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
NDR AUTO COMPONENTS | 21.1% |
31.5% |
141.6% |
SENSEX | 2.1% |
2.4% |
7.1% |
You may also like the below Video Courses