Ndr Auto Components profit and loss

Latest FY26

Revenue: ₹823cr+15.4% on FY25
EBITDA: ₹90.7cr+23.6% on FY25
Net profit: ₹61.9cr+16.3% on FY25
EPS: ₹26.04+16.3% on FY25

₹ crore except per share

Tap a line for its trend	Last 12Mto Jun 2026	FY26Mar 2026	FY25Mar 2025	FY24Mar 2024	FY23Mar 2023	FY22 and earlierAlpha Plus

Expenses
	859	823	713	602	393	FY22 and earlierEvery year the company has filed comes with Alpha Plus.
	3.4	2.9	4.3	3.6	6.3
	862	825	717	605	399
	639	615	544	466	298
	0.4	−2.1	−1.6	−0.8	−1.2
	30.0	28.7	21.6	17.0	12.4
	3.3	3.3	3.2	2.9	1.8
	22.7	21.1	16.1	14.8	8.7
	92.8	90.2	75.2	62.7	51.8
	789	756	659	563	372
	96.3	90.7	73.3	56.2	31.7
	73.6	69.6	57.2	41.4	23.1
Profit
	73.6	69.2	58.3	42.2	27.6
	−0.6	−0.6	0.0	0.0	0.0
	73.0	68.5	58.3	42.2	27.6
	18.9	17.7	14.7	10.2	6.1
	−0.3	−0.0	−0.0	0.5	1.0
	18.5	17.7	14.7	10.7	7.1
	10.5	11.1	9.6	7.3	7.6
	64.9	61.9	53.3	38.7	28.1
	54.4	50.9	43.6	31.4	20.5
	0.0	0.0	−0.0	−0.1	0.1
	64.9	61.9	53.2	38.6	28.2
	—	61.9	53.3	38.7	28.1
Per share
	₹27.29	₹26.04	₹22.39	₹32.55	₹47.27
	₹27.29	₹26.04	₹22.39	₹32.55	₹47.27
Other comprehensive income — detail
	0.0	0.0	−0.0	—	—
	0.0	0.0	−0.0	−0.1	0.1
	0.0	0.0	−0.0	—	—
	—	—	—	−0.0	0.0
	—	61.9	53.3	38.7	28.1
Per share — as-filed variants
	₹27.29	₹26.04	₹22.39	₹32.55	₹47.27
	₹27.29	₹26.04	₹22.39	₹32.55	₹47.27
Derived — gross profit (revenue − materials − purchases − Δ inventories)
	219	210	170	136	95.9
	25.5%	25.5%	23.9%	22.6%	24.4%
Adjusted (ex-exceptional items) — derived
	73.6	69.2	58.3	42.2	27.6
	−0.6	−0.6	0.0	0.0	0.0
	65.4	62.4	53.3	38.7	28.1
	₹27.49	₹26.24	₹22.39	₹32.55	₹47.27

Open the chart

From the company's filings with NSE and BSE (Ind-AS), consolidated. For information only, not investment advice.

alphave

NDRAUTO₹621.00

Ndr Auto Components Limited

· Auto & Mobility

Annual Quarterly₹ CrorePeersRICOAUTO STUDDS RACLGEAR BHARATSE JAYBARMARU KROSS IGARASHI GNAMcap ₹1,477 Cr

View

In ₹ Crore except Per Share 12 Months Ending	FY23 31/03/2023	FY24 31/03/2024	FY25 31/03/2025	FY26 31/03/2026	Last 12M 30/06/2026
Revenue from Operations	392.8	601.6	712.8	822.5	858.8
Other Income	6.3	3.6	4.3	2.9	3.4
Total Income	399.1	605.2	717.1	825.4	862.2
Expenses
+ Cost of Materials Consumed	298.1	466.4	544.2	615.1	639.3
+ Changes in Inventories	-1.2	-0.8	-1.6	-2.1	0.4
+ Employee Benefit Expense	12.4	17.0	21.6	28.7	30.0
+ Finance Costs	1.8	2.9	3.2	3.3	3.3
+ Depreciation & Amortisation	8.7	14.8	16.1	21.1	22.7
+ Other Expenses	51.8	62.7	75.2	90.2	92.8
Total Expenses	371.5	563.0	658.8	756.3	788.6
EBITDA	31.7	56.2	73.3	90.7	96.3
EBIT	23.1	41.4	57.2	69.6	73.6
Profit
PBT before Exceptional Items	27.6	42.2	58.3	69.2	73.6
+ Exceptional Items	0.0	0.0	0.0	-0.6	-0.6
Pretax Income	27.6	42.2	58.3	68.5	73.0
+ Current Tax	6.1	10.2	14.7	17.7	18.9
+ Deferred Tax	1.0	0.5	-0.0	-0.0	-0.3
Tax Expense	7.1	10.7	14.7	17.7	18.5
+ Share of Associates & JVs	7.6	7.3	9.6	11.1	10.5
Net Income	28.1	38.7	53.3	61.9	64.9
+ Net Income — Continuing Ops	20.5	31.4	43.6	50.9	54.4
+ Other Comprehensive Income	0.1	-0.1	-0.0	0.0	0.0
Total Comprehensive Income	28.2	38.6	53.2	61.9	64.9
Net Income to Common	28.1	38.7	53.3	61.9	—
Per Share
Basic EPS	47.27	32.55	22.39	26.04	27.29
Diluted EPS	47.27	32.55	22.39	26.04	27.29
Other Comprehensive Income — detail
+ Other Comprehensive Income	—	—	-0.0	0.0	0.0
+ Items NOT to be Reclassified to P&L	0.1	-0.1	-0.0	0.0	0.0
+ Tax on Items NOT to be Reclassified	—	—	-0.0	0.0	0.0
+ Tax on Items NOT to be Reclassified — alt tag	0.0	-0.0	—	—	—
Comprehensive Income — Owners of Parent	28.1	38.7	53.3	61.9	—
Per Share — as-filed variants
Basic EPS — Continuing Operations	47.27	32.55	22.39	26.04	27.29
Diluted EPS — Continuing Operations	47.27	32.55	22.39	26.04	27.29
Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories)
Gross Profit	95.9	136.0	170.1	209.5	219.1
Gross Margin %	24.42	22.60	23.87	25.48	25.51
Adjusted (ex-Exceptional Items) — derived
Pretax Income (Adjusted, as filed)	27.6	42.2	58.3	69.2	73.6
− Exceptional Items (reconciliation)	0.0	0.0	0.0	-0.6	-0.6
Net Income Adj (tax-effected)	28.1	38.7	53.3	62.4	65.4
EPS Adj	47.27	32.55	22.39	26.24	27.49
Other Filed Concepts — mapped but not yet placed in the schedule
Face Value	10.00	10.00	10.00	10.00	10.00
Paid Up Equity Capital	5.9	11.9	23.8	23.8	23.8

As filed, sign as filed — read the label, not the sign. A line appears only when the company tagged that concept in at least one period shown, so depth follows the filer: pre-Ind-AS, insurance and NBFC blocks stay hidden unless they were actually reported. Alternate tags for the same idea (e.g. two spellings of a deferred-tax element) are kept as separate lines rather than merged, because merging them would be a guess. Ratios, per-share figures and counts render as raw numbers, not ₹ Crore. No consensus estimates → no Est columns. Click any row to chart it.

« ‹ › »Latest: FY26 · ConsolidatedFA Financial Analysis · alphave

Data & compliance. Descriptive financial information from official NSE/BSE filings — for information and education only, not investment advice, a recommendation, or a valuation. Standalone = parent entity; consolidated includes subsidiaries. Historical multiples pair each fiscal year's filed figures with that FY-end market close; the Current column uses the last close with the latest filed annuals. Figures are cross-verified via accounting identities and NSE×BSE agreement — XBRL cross-verified ✓ 95%.