Results     21-May-24
Analysis
NDR Auto Components
Sales up 35.15% and NP up 16.57%
For the quarter ending March 2023, consolidated Net sales (including other operating income) of NDR Auto Components has increased 35.15% to Rs 176.05 crore compared to quarter ended March 2023.  Operating profit margin has jumped from 8.32% to 9.34%, leading to 51.66% rise in operating profit to Rs 16.44 crore.  Raw material cost as a % of total sales (net of stock adjustments) increased from 77.30% to 78.58%.   Employee cost decreased from 2.72% to 2.65%.   Other expenses fell from 11.47% to 9.43%.   

Other income fell 66.67% to Rs 0.93 crore.  PBIDT rose 27.44% to Rs 17.37 crore.  Provision for interest rose 36.36% to Rs 0.75 crore.  Loan funds declined from Rs 33.72 crore as of 31 March 2023 to Rs 31.17 crore as of 31 March 2024.  Inventories declined from Rs 39.34 crore as of 31 March 2023 to Rs 29.73 crore as of 31 March 2024.  Sundry debtors were higher at Rs 87.12 crore as of 31 March 2024 compared to Rs 31.10 crore as of 31 March 2023.  Cash and bank balance declined from Rs 51.53 crore as of 31 March 2023 to Rs 33.43 crore as of 31 March 2024.  Investments rose to Rs 56.43 crore as of 31 March 2024 from Rs 50.51 crore as of 31 March 2023 .  

PBDT rose 27.06% to Rs 16.62 crore.  Provision for depreciation rose 28.86% to Rs 3.84 crore.  Fixed assets increased to Rs 158.62 crore as of 31 March 2024 from Rs 146.66 crore as of 31 March 2023.  Intangible assets declined from Rs 0.22 crore to Rs 0.12 crore.  

Profit before tax grew 26.53% to Rs 12.78 crore.  Share of profit/loss was 17.07% lower at Rs 2.04 crore.  Provision for tax was expense of Rs 3.21 crore, compared to Rs 2.6 crore.  Effective tax rate was 21.66% compared to 20.70%.

Minority interest was nil in both the periods.  Net profit attributable to owners of the company increased 16.57% to Rs 11.61 crore.  

Equity capital increased from Rs 5.95 crore as of 31 March 2023 to Rs 11.89 crore as of 31 March 2024.  Per share face Value remained same at Rs 10.00.  

Promoters’ stake was 73.06% as of 31 March 2024 ,compared to 73.95% as of 31 March 2023 .  


Full year results analysis.

Net sales (including other operating income) of NDR Auto Components has increased 53.16% to Rs 601.57 crore.  Operating profit margin has jumped from 8.08% to 9.35%, leading to 77.13% rise in operating profit to Rs 56.22 crore.  Raw material cost as a % of total sales (net of stock adjustments) increased from 75.65% to 77.43%.   Employee cost decreased from 3.14% to 2.82%.   Other expenses fell from 13.15% to 10.42%.   

Other income fell 43.11% to Rs 3.59 crore.  PBIDT rose 57.19% to Rs 59.81 crore.  Provision for interest rose 59.78% to Rs 2.86 crore.  Loan funds declined from Rs 33.72 crore as of 31 March 2023 to Rs 31.17 crore as of 31 March 2024.  Inventories declined from Rs 39.34 crore as of 31 March 2023 to Rs 29.73 crore as of 31 March 2024.  Sundry debtors were higher at Rs 87.12 crore as of 31 March 2024 compared to Rs 31.10 crore as of 31 March 2023.  Cash and bank balance declined from Rs 51.53 crore as of 31 March 2023 to Rs 33.43 crore as of 31 March 2024.  Investments rose to Rs 56.43 crore as of 31 March 2024 from Rs 50.51 crore as of 31 March 2023 .  

PBDT rose 57.06% to Rs 56.95 crore.  Provision for depreciation rose 70.39% to Rs 14.79 crore.  Fixed assets increased to Rs 158.62 crore as of 31 March 2024 from Rs 146.66 crore as of 31 March 2023.  Intangible assets declined from Rs 0.22 crore to Rs 0.12 crore.  

Profit before tax grew 52.86% to Rs 42.16 crore.  Share of profit/loss was 4.33% lower at Rs 7.29 crore.  Provision for tax was expense of Rs 10.74 crore, compared to Rs 7.09 crore.  Effective tax rate was 21.72% compared to 20.14%.

Minority interest was nil in both the periods.  Net profit attributable to owners of the company increased 37.71% to Rs 38.71 crore.  

Equity capital increased from Rs 5.95 crore as of 31 March 2023 to Rs 11.89 crore as of 31 March 2024.  Per share face Value remained same at Rs 10.00.  

Promoters’ stake was 73.06% as of 31 March 2024 ,compared to 73.95% as of 31 March 2023 .  

Other Highlights

The board has recommended a dividend of Rs 3.75 each on equity share having face value of Rs 10 each for the year ended 31 March 2024. The record date for the payment of dividend is July 15, 2024.

In line with business strategy of expanding OEM relationships and widening product portfolio, the company entered into an agreement with Hyundai Transys to deliver seat - trim solutions to KIA.

The company also entered into a Technical Assistance agreement with global major, Hayashi Telempu for the supply of sun shades to Maruti Suzuki and Toyota Kirloskar.


NDR Auto Components : Consolidated Results
 Quarter endedYear ended
Particulars202403202303Var.(%)202403202303Var.(%)
Net Sales (including other operating income)176.05130.2635.15601.57392.7853.16
OPM (%)9.348.32102 bps9.358.08126 bps
OP16.4410.8451.6656.2231.7477.13
Other Inc.0.932.79-66.673.596.31-43.11
PBIDT17.3713.6327.4459.8138.0557.19
Interest0.750.5536.362.861.7959.78
PBDT16.6213.0827.0656.9536.2657.06
Depreciation3.842.9828.8614.798.6870.39
PBT12.7810.1026.5342.1627.5852.86
Share of Profit/(Loss) from Associates2.042.46-17.077.297.62-4.33
PBT before EO14.8212.5617.9949.4535.240.48
EO Income00-00-
PBT after EO14.8212.5617.9949.4535.240.48
Taxation3.212.623.4610.747.0951.48
PAT11.619.9616.5738.7128.1137.71
Minority Interest (MI)00-00-
Net profit11.619.9616.5738.7128.1137.71
P/(L) from discontinued operations net of tax00-00-
Net profit after discontinued operations11.619.9616.5738.7128.1137.71
EPS (Rs)*9.768.3716.5732.5523.6437.71
* EPS is on current equity of Rs 11.89 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 to declare Quarterly Result
 ( Corporate News - 03-Aug-24   10:30 )
  NDR Auto Components
 ( Analyst Meet / AGM - Conference Call 27-Jan-23   16:41 )
  NDR Auto Components
 ( Results - Analysis 07-Aug-23   16:36 )
  NDR Auto Components fixes record date for dividend and bonus issue
 ( Market Beat - Reports 29-May-23   17:39 )
  NDR Auto Components reschedules AGM
 ( Corporate News - 05-Dec-20   10:17 )
  NDR Auto Components
 ( Results - Analysis 08-Aug-24   18:08 )
  NDR Auto Components consolidated net profit declines 15.76% in the September 2021 quarter
 ( Results - Announcements 26-Oct-21   15:30 )
  NDR Auto Components to conduct AGM
 ( Corporate News - 11-Aug-21   10:58 )
  NDR Auto Components
 ( Results - Analysis 21-May-24   18:22 )
  SML ISUZU Ltd leads gainers in 'B' group
 ( Hot Pursuit - 23-Feb-24   12:15 )
  NDR Auto Components allots Equity shares
 ( Corporate News - 27-Sep-24   13:59 )
Other Stories
  Gillette India
  30-Aug-24   10:08
  AIA Engineering
  17-Aug-24   11:47
  Voltas
  17-Aug-24   11:43
  ABB India
  17-Aug-24   11:39
  NHPC
  17-Aug-24   11:23
  NTPC
  17-Aug-24   11:20
  Tata Power Company
  17-Aug-24   11:10
  Adani Ports & Special Economic Zone
  17-Aug-24   10:53
  Adani Power
  17-Aug-24   10:44
  Crompton Greaves Consumer Electricals
  17-Aug-24   10:34
Back Top