NDR AUTO COMPONENTS LIMITED Financials NDR Auto Components Limited Bombay S.E.
Equities
NDRAUTO
INE07OG01012
Auto, Truck & Motorcycle Parts
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 830.4 INR | -1.90% |
|
-0.36% | -2.22% |
| Feb. 08 | Transcript : NDR Auto Components Limited, Q3 2024 Earnings Call, Feb 08, 2024 | |
| Feb. 08 | NDR Auto Compoents Names CFO; Shares Drop 4% | MT |
Valuation
| Fiscal Period: March | 2021 | 2022 | 2023 |
|---|---|---|---|
| Capitalization 1 | 2,228 | 4,689 | 6,599 |
| Enterprise Value (EV) 1 | 1,418 | 4,304 | 6,412 |
| P/E ratio | 26.1 x | 31.5 x | 23.5 x |
| Yield | 0.27% | 0.32% | 0.45% |
| Capitalization / Revenue | 1.95 x | 2.02 x | 1.68 x |
| EV / Revenue | 1.24 x | 1.85 x | 1.63 x |
| EV / EBITDA | 24 x | 31.6 x | 21.4 x |
| EV / FCF | -8,614,800 x | -11,734,616 x | 38,329,639 x |
| FCF Yield | -0% | -0% | 0% |
| Price to Book | 1.25 x | 2.45 x | 3.03 x |
| Nbr of stocks (in thousands) | 11,893 | 11,893 | 11,893 |
| Reference price 2 | 187.4 | 394.2 | 554.9 |
| Announcement Date | 8/27/21 | 6/6/22 | 6/21/23 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net sales 1 | 1,123 | 772.9 | 1,141 | 2,325 | 3,928 |
| EBITDA 1 | 28.11 | -9.25 | 59.09 | 136.1 | 299.8 |
| EBIT 1 | -36.44 | -64.29 | 13.9 | 74.19 | 239.7 |
| Operating Margin | -3.25% | -8.32% | 1.22% | 3.19% | 6.1% |
| Earnings before Tax (EBT) 1 | 36.82 | 47.36 | 111.6 | 182.4 | 352 |
| Net income 1 | 81.92 | 52.72 | 85.32 | 148.9 | 281.1 |
| Net margin | 7.3% | 6.82% | 7.48% | 6.4% | 7.16% |
| EPS 2 | 6.880 | 4.432 | 7.174 | 12.52 | 23.63 |
| Free Cash Flow | - | -4.47 | -164.6 | -366.8 | 167.3 |
| FCF margin | - | -0.58% | -14.42% | -15.77% | 4.26% |
| FCF Conversion (EBITDA) | - | - | - | - | 55.79% |
| FCF Conversion (Net income) | - | - | - | - | 59.52% |
| Dividend per Share | - | - | 0.5000 | 1.250 | 2.500 |
| Announcement Date | 5/29/20 | 12/2/20 | 8/27/21 | 6/6/22 | 6/21/23 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - |
| Net Cash position 1 | 930 | 957 | 811 | 385 | 187 |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | - | -4.47 | -165 | -367 | 167 |
| ROE (net income / shareholders' equity) | - | 3.15% | 4.91% | 8.06% | 13.7% |
| ROA (Net income/ Total Assets) | - | -2.12% | 0.42% | 1.96% | 5.04% |
| Assets 1 | - | -2,486 | 20,251 | 7,594 | 5,572 |
| Book Value Per Share 2 | 139.0 | 143.0 | 150.0 | 161.0 | 183.0 |
| Cash Flow per Share 2 | 44.60 | 4.410 | 3.280 | 0.7700 | 7.630 |
| Capex 1 | 4.27 | 1.45 | 147 | 292 | 461 |
| Capex / Sales | 0.38% | 0.19% | 12.89% | 12.58% | 11.75% |
| Announcement Date | 5/29/20 | 12/2/20 | 8/27/21 | 6/6/22 | 6/21/23 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +25.06% | 51.22B | |
| +23.47% | 20.5B | |
| -20.86% | 19.74B | |
| +33.27% | 17.09B | |
| -3.59% | 15.13B | |
| -15.95% | 14.21B | |
| -20.90% | 13.06B | |
| +35.20% | 11.79B | |
| +28.58% | 10.62B |
- Stock Market
- Equities
- NDRAUTO Stock
- NDRAUTO Stock
- Financials NDR Auto Components Limited
