Fair Value Calculator Fair Value Calculator
EN DE

NDR Auto Components Limited (NDRAUTO) Fair Value & Analysis

Consumer Cyclical · IN · Market cap ₹21.5B

NA NDR Auto Components Limited NDRAUTO · NSE
Price₹891.10
Fair Value₹442.73
Upside-50.3%
Quality51/100
Watch NDR Auto Components Limited for free — get notified when fair value or trend changes. Watch for free
Evidence: High Range ₹332.05 – ₹1,253

Fair value as of: Jul 3, 2026

From 16 valuation models · updated today

Share price +13.4% over the past month.

Price vs Fair Value (12 months)

₹1,176 ₹613.07 Fair Value ₹442.73 Jul 2025 Jul 2026

12‑month range ₹613.07 – ₹1,176 · fair‑value band ₹332.05 – ₹1,253 · the ₹891.10 price screens above the ₹442.73 fair value. As of Jul 3, 2026.

✦ Which stocks are undervalued right now? Check free Discover now →

Analysis

NDR Auto Components Limited (NDRAUTO) currently trades at ₹891.10, while our model-based Fair Value estimate is ₹442.73 — implying the stock looks roughly 50.3% overvalued today. We read business quality at 51/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium — the entry price still matters most (evidence: high).

Over the trailing twelve months, NDR Auto Components Limited generated revenue of ₹8.2B at a net margin of 7.5%. Revenue grew 19.3% year over year. It earns a return on equity of 18.8%. Net debt stands at ₹384M. Fundamentals as of Jul 3, 2026

Key figures & financial health

Revenue (TTM) ₹8.2B
Revenue growth (YoY) +19.3%
Net margin 7.5%
Return on equity 18.8%
Free cash flow −₹339M FY2026
P/E ratio 34.6
More key figures
Operating margin 9.1%
EPS (TTM) ₹26.03
Dividend yield 0.5%
EPS growth (YoY) +12.6%
Net debt ₹384M FY2026

Figures from reported company fundamentals (EODHD) · as of Jul 3, 2026. TTM = trailing twelve months.

About the company

NDR Auto Components Limited manufactures, fabricates, assembles, sells, and trades in automotive components for passenger cars and utility vehicles in India. The company provides seat frames and trims for two-wheeler and four-wheeler vehicles, as well as other accessories relating to car seats; and spare parts and components for seats. NDR Auto Components Limited was founded in 1930 and is based in Gurugram, India.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

NDR Auto Components Limited reported revenue of ₹8.2B in FY2026 versus ₹2.3B in FY2022, a compound +37.1%/yr. Reported net income was ₹619M in FY2026, compounding +42.8%/yr from FY2022.

Revenue +37.1%/yr
FY22 ₹2.3B
FY23 ₹3.9B
FY24 ₹6.0B
FY25 ₹7.1B
FY26 ₹8.2B
Net income +42.8%/yr
FY22 ₹149M
FY23 ₹281M
FY24 ₹387M
FY25 ₹533M
FY26 ₹619M

Is NDRAUTO fairly valued? → Check now

Similar stocks

6 more Auto Parts stocks, each showing price versus our Fair Value estimate (as of Jul 3, 2026).

Stock Price Fair Value vs Fair Value
O'Reilly Automotive, Inc ORLY34 R$1.51 R$0.7200 -52%
AutoZone, Inc AZOI34 R$73.14 R$10.17 -86%
Hyundai Mobis Co 012330 569,000 KRW 687,665 KRW +21%
Fuyao Glass Industry Group 600660 ¥50.05 ¥111.37 +123%
Magna International Inc MGAN 1,182 MXN 1,064 MXN -10%
Ningbo Tuopu Group 601689 ¥63.21 ¥19.12 -70%

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap Stocks

Frequently asked questions

Is NDR Auto Components Limited (NDRAUTO) undervalued?
As of Jul 3, 2026, our model estimates a fair value of ₹442.73 versus a price of ₹891.10 — about −50% (overvalued). Model-based estimate, not financial advice.
What is the fair value of NDRAUTO?
Our model-based fair value for NDR Auto Components Limited is ₹442.73 (as of Jul 3, 2026), built from audited fundamentals. The current price is ₹891.10.
What is the quality score of NDRAUTO?
NDR Auto Components Limited has a Quality Score of 51/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of NDR Auto Components Limited (NDRAUTO)?
NDR Auto Components Limited reported trailing-twelve-month revenue of about ₹8.2B (latest available figure, as of Jul 3, 2026).
What is the net profit margin of NDRAUTO?
The net profit margin of NDR Auto Components Limited is about 7.5%, meaning it keeps roughly 7.5% of revenue as net income. Based on the latest reported figures.
Does NDR Auto Components Limited pay a dividend?
NDR Auto Components Limited currently shows a dividend yield of about 0.45% relative to its recent price (as of Jul 3, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data — nothing guessed.

Educational research only · not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.