Results     29-May-23
Analysis
NDR Auto Components
NP up 64.09%
For the quarter ending March 2023, consolidated Net sales (including other operating income) of NDR Auto Components has increased 63.66% to Rs 130.26 crore compared to quarter ended Mar 2022.  Operating profit margin has jumped from 7.20% to 8.32%, leading to 89.18% rise in operating profit to Rs 10.84 crore.  Raw material cost as a % of total sales (net of stock adjustments) decreased from 78.43% to 77.30%.   Employee cost decreased from 3.30% to 2.72%.   Other expenses rose from 11.06% to 11.47%.   

Other income rose 91.10% to Rs 2.79 crore.  PBIDT rose 89.57% to Rs 13.63 crore.  Provision for interest rose 48.65% to Rs 0.55 crore.  Loan funds rose to Rs 33.72 crore as of 31 March 2023 from Rs 12.97 crore as of 31 March 2022.  Inventories rose to Rs 39.34 crore as of 31 March 2023 from Rs 21.26 crore as of 31 March 2022.  Sundry debtors were higher at Rs 31.10 crore as of 31 March 2023 compared to Rs 30.46 crore as of 31 March 2022.  Cash and bank balance rose to Rs 51.53 crore as of 31 March 2023 from Rs 51.45 crore as of 31 March 2022.  Investments rose to Rs 50.51 crore as of 31 March 2023 from Rs 42.81 crore as of 31 March 2022 .  

PBDT rose 91.79% to Rs 13.08 crore.  Provision for depreciation rose 43.27% to Rs 2.98 crore.  Fixed assets increased to Rs 146.66 crore as of 31 March 2023 from Rs 79.18 crore as of 31 March 2022.  Intangible assets increased from Rs 0.15 crore to Rs 0.22 crore.  

Profit before tax grew 113.08% to Rs 10.10 crore.  Share of profit/loss was 2.38% lower at Rs 2.46 crore.  Provision for tax was expense of Rs 2.6 crore, compared to Rs 1.19 crore.  Effective tax rate was 20.70% compared to 16.39%.

Minority interest was nil in both the periods.  Net profit attributable to owners of the company increased 64.09% to Rs 9.96 crore.  

Equity capital stood at Rs 5.95 crore as of 31 March 2023 to Rs 5.95 crore as of 31 March 2022.  Per share face Value remained same at Rs 10.00.  

Promoters’ stake was 73.95% as of 31 March 2023 ,compared to 73.95% as of 31 March 2022 .  

Full year results analysis.

Net sales (including other operating income) of NDR Auto Components has increased 68.90% to Rs 392.78 crore.  Operating profit margin has jumped from 5.99% to 8.08%, leading to 127.69% rise in operating profit to Rs 31.74 crore.  Raw material cost as a % of total sales (net of stock adjustments) decreased from 76.06% to 75.65%.   Employee cost decreased from 3.92% to 3.14%.   Other expenses fell from 14.03% to 13.15%.   

Other income fell 18.05% to Rs 6.31 crore.  PBIDT rose 75.83% to Rs 38.05 crore.  Provision for interest rose 145.21% to Rs 1.79 crore.  Loan funds rose to Rs 33.72 crore as of 31 March 2023 from Rs 12.97 crore as of 31 March 2022.  Inventories rose to Rs 39.34 crore as of 31 March 2023 from Rs 21.26 crore as of 31 March 2022.  Sundry debtors were higher at Rs 31.10 crore as of 31 March 2023 compared to Rs 30.46 crore as of 31 March 2022.  Cash and bank balance rose to Rs 51.53 crore as of 31 March 2023 from Rs 51.45 crore as of 31 March 2022.  Investments rose to Rs 50.51 crore as of 31 March 2023 from Rs 42.81 crore as of 31 March 2022 .  

PBDT rose 73.41% to Rs 36.26 crore.  Provision for depreciation rose 18.42% to Rs 8.68 crore.  Fixed assets increased to Rs 146.66 crore as of 31 March 2023 from Rs 79.18 crore as of 31 March 2022.  Intangible assets increased from Rs 0.15 crore to Rs 0.22 crore.  

Profit before tax grew 103.09% to Rs 27.58 crore.  Share of profit/loss was 63.52% higher at Rs 7.62 crore.  Provision for tax was expense of Rs 7.09 crore, compared to Rs 3.35 crore.  Effective tax rate was 20.14% compared to 18.37%.

Minority interest was nil in both the periods.  Net profit attributable to owners of the company increased 88.78% to Rs 28.11 crore.  

Equity capital stood at Rs 5.95 crore as of 31 March 2023 to Rs 5.95 crore as of 31 March 2022.  Per share face Value remained same at Rs 10.00.  

Promoters’ stake was 73.95% as of 31 March 2023 ,compared to 73.95% as of 31 March 2022 .  

Other Highlights

Board recommended dividend of Rs 5 per Equity share of Rs 10 each of the Company for the year ended 31st March, 2023.

Board recommended issue of fully paid bonus share in ratio of 1:1, by capitalizing sums out of the free reserves and other permitted reserves of the Company.

Consequent to the said issue of bonus shares, Issued, subscribed and paid up capital of the Company shall stand increased to a sum of Rs 1,189.26 lakhs by capitalizing a sum of Rs. 594.63 lakhs from free reserves and/or permitted reserves. In order to execute the bonus issue, the board has also recommended to increase the authorised share capital of the Company to Rs 24 crore (2,40,00,000 equity shares of Rs 10 each). 


NDR Auto Components : Consolidated Results
 Quarter endedYear ended
Particulars202303202203Var.(%)202303202203Var.(%)
Net Sales (including other operating income)130.2679.5963.66392.78232.5568.90
OPM (%)8.327.20112 bps8.085.99209 bps
OP10.845.7389.1831.7413.94127.69
Other Inc.2.791.4691.106.317.70-18.05
PBIDT13.637.1989.5738.0521.6475.83
Interest0.550.3748.651.790.73145.21
PBDT13.086.8291.7936.2620.9173.41
Depreciation2.982.0843.278.687.3318.42
PBT10.104.74113.0827.5813.58103.09
Share of Profit/(Loss) from Associates2.462.52-2.387.624.6663.52
PBT before EO12.567.2673.0035.218.2492.98
EO Income00-00-
PBT after EO12.567.2673.0035.218.2492.98
Taxation2.61.19118.497.093.35111.64
PAT9.966.0764.0928.1114.8988.78
Minority Interest (MI)00-00-
Net profit9.966.0764.0928.1114.8988.78
P/(L) from discontinued operations net of tax00-00-
Net profit after discontinued operations9.966.0764.0928.1114.8988.78
EPS (Rs)*16.7510.2164.0947.2725.0488.78
* EPS is on current equity of Rs 5.95 crore, Face value of Rs 10, Excluding extraordinary items.
# EPS is not annualised
bps : Basis points
EO : Extraordinary items
Figures in Rs crore
Source: Capitaline Corporate Database


Previous News
  NDR Auto Components schedules AGM
 ( Corporate News - 08-Dec-20   18:16 )
  NDR Auto Components schedules board meeting
 ( Corporate News - 05-Feb-21   14:45 )
  NDR Auto Components
 ( Results - Analysis 08-Feb-24   16:19 )
  NDR Auto Components Ltd leads gainers in 'B' group
 ( Hot Pursuit - 03-Feb-23   12:15 )
  NDR Auto Components standalone net profit rises 61.50% in the September 2023 quarter
 ( Results - Announcements 06-Nov-23   17:41 )
  NDR Auto Components consolidated net profit rises 22.71% in the September 2023 quarter
 ( Results - Announcements 07-Nov-23   07:42 )
  NDR Auto Components to hold board meeting
 ( Corporate News - 03-May-22   12:19 )
  NDR Auto Components consolidated net profit declines 15.76% in the September 2021 quarter
 ( Results - Announcements 26-Oct-21   15:30 )
  NDR Auto Components
 ( Analyst Meet / AGM - Conference Call 08-Feb-24   16:04 )
  NDR Auto Components to conduct AGM
 ( Corporate News - 03-Dec-20   19:14 )
  NDR Auto Components
 ( Results - Analysis 06-Nov-23   18:02 )
Other Stories
  Apollo Hospitals Enterprise
  04-Jun-24   10:04
  ITL Industries
  01-Jun-24   02:14
  International Combustion (India)
  31-May-24   11:32
  Fluidomat
  31-May-24   11:28
  ISGEC Heavy Engineering
  31-May-24   11:24
  Sreeleathers
  31-May-24   11:20
  Cummins India
  31-May-24   11:18
  Bata India
  31-May-24   09:55
  Tata Steel
  31-May-24   08:36
  India Nippon Electricals
  31-May-24   07:03
Back Top