Ndr Auto Components Limited (NDRAUTO) fair value: what the stock is really worth
As of Oct 1, 2026: fair value of Ndr Auto Components Limited ₹443, price ₹716, upside -38.2%, quality 52 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Ndr Auto Components Limited for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 27, 2026.
How to read this chart
60‑month range ₹53.13 – ₹993,859 · fair‑value band ₹331.99 – ₹555.55 · the ₹715.85 price screens above the ₹442.65 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 27, 2026.
Follow Ndr Auto Components in your weekly email
Every Wednesday you see whether Ndr Auto Components is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
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.
Show more
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.
Stock analysis
Ndr Auto Components Limited (NDRAUTO) currently trades at ₹715.85, while our model-based Fair Value estimate is ₹442.65, 38.2% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of ₹1,101 per share, and 4 of the 17 models we run sit above the ₹715.85 price.
Bear case: the Asset-Based group reads lowest at ₹100.76, and 13 of the 17 models stay below the price. Evidence for this calculation is high.
Scenario range: ₹331.99 (bear) to ₹555.55 (bull), the price of ₹715.85 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 52/100 (solid quality), in the Consumer Cyclical sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
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.
Key figures
Market cap ₹21.5B (≈ $223M) · P/E ratio 27.4 · P/S ratio 2.07 · EPS (TTM) ₹26.03 · Dividend yield 0.6% · Net margin 7.5% · Return on equity 18.8% · Return on assets (EBIT) 16.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 32% below its 52-week high and 17% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −32% fair-value upside, at −38%, NDRAUTO screens richer than that median.
Fair Value models
Bear ₹331.99Fair Value ₹442.65Bull ₹555.55
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2026 figures (about 6 months old). Earnings retained since then (₹11.17 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+15.4%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+27.9%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+48.4%
Start year 2021 (pandemic)
Revenue growth 7 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+32.9%
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in INR (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. Measured in INR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+49.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+48.7%
Dividend (yield on the price)0.6%
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.1% → 9%
2026 sits 60% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Compare Ndr Auto Components Limited with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Auto Parts · 676 stocks
Beats the industry median on 5/12 measures
A mixed picture versus its industry peers.
Valuation
Quality Score52 · Below median
Fair Value upside−38.2% · Below median
Profitability
Return on equity (TTM)18.8% · Top 25%
Return on assets8.3% · Top 25%
Net margin (TTM)7.5% · Above median
Operating margin (TTM)9.1% · Above median
Growth and dividend
Revenue growth19.3% · Top 25%
Dividend yield (TTM)0.6% · Bottom 25%
Valuation Multiplesvs Auto Parts median · lower = cheaper
P/E (TTM)27.4× · Pricier than median
P/B6.01× · Priciest 25%
P/S (TTM)2.61× · Priciest 25%
EV/EBITDA23.5× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 26
FUTURE (revenue growth)97· sector 26
PAST (return on equity)75· sector 29
HEALTH (low debt)100· sector 95
DIVIDEND (yield)11· sector 38
VALUE 0: the price sits above our fair-value range.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Ndr Auto Components Limited Fair Value". https://www.fairvalue-calculator.com/stock/NDRAUTO
Frequently asked questions
Is Ndr Auto Components Limited (NDRAUTO) overvalued or undervalued?
As of Sep 27, 2026, our model estimates a fair value of ₹442.65 versus a price of ₹715.85, about −38% upside (overvalued).
What is the fair value of NDRAUTO?
Our model-based fair value for Ndr Auto Components Limited is ₹442.65 (as of Sep 27, 2026), built from audited fundamentals. The current price: ₹715.85.
What is the quality score of NDRAUTO?
Ndr Auto Components Limited has a Quality Score of 52/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Ndr Auto Components Limited (NDRAUTO)?
Our model-based price target is the fair value of ₹442.65 (as of Sep 27, 2026) from 17 valuation models. Cautious scenario ₹331.99, optimistic scenario ₹555.55. It is a calculation from audited fundamentals, not an analyst target.
What is the Ndr Auto Components Limited stock forecast for 2026?
Our models put fair value at ₹442.65, about −38% upside versus a price of ₹715.85 (overvalued). Cautious scenario ₹331.99, optimistic scenario ₹555.55. The calculation is refreshed regularly with new filings.
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 Sep 27, 2026).
Does Ndr Auto Components Limited pay a dividend?
Ndr Auto Components Limited currently shows a dividend yield of about 0.56% relative to its recent price (as of Sep 27, 2026).
What is the intrinsic value of Ndr Auto Components Limited (NDRAUTO)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Ndr Auto Components Limited it is ₹442.65 per share (as of Sep 27, 2026), against a price of ₹715.85. It is the blended result of 17 valuation models (cash flow, earnings, asset, dividend).
Is Ndr Auto Components Limited stock overvalued or undervalued in 2026?
As of Sep 27, 2026, NDRAUTO trades above its calculated fair value: price ₹715.85, fair value ₹442.65, a gap of about −38% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of NDRAUTO?
No. The price is what the market pays today (₹715.85); the fair value is what the company's own numbers justify (₹442.65). For Ndr Auto Components Limited the two are ₹273.20 per share apart. That gap is exactly why we show both numbers side by side.
How much is Ndr Auto Components Limited worth?
The market values Ndr Auto Components Limited at about ₹21.5B (market capitalisation, as of Sep 27, 2026). Per share that is ₹715.85; our models calculate a fair value of ₹442.65 per share.
What do the bullish and bearish scenarios say about NDRAUTO?
Our models span a range for Ndr Auto Components Limited: cautious scenario ₹331.99, base ₹442.65, optimistic ₹555.55 per share (as of Sep 27, 2026, price ₹715.85). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of NDRAUTO?
Ndr Auto Components Limited trades at a price-to-earnings ratio of 27.4 (as of Sep 27, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹442.65 is built from several models across several years. Other multiples: P/B 6.0, P/S 2.6, EV/EBITDA 23.5.
How solid is the balance sheet of Ndr Auto Components Limited (NDRAUTO)?
Balance-sheet figures for Ndr Auto Components Limited (as of Sep 27, 2026): return on equity 18.8%. They feed the Quality Score of 52/100, which measures business quality independently of the share price.
How far is NDRAUTO from its 52-week high?
Ndr Auto Components Limited trades at ₹715.85, about 32% below its 52-week high of ₹1,060 and 17% above the low of ₹610.80 (as of Oct 1, 2026). Distance from the high says nothing about value: that is what the fair value of ₹442.65 is for.
Which stocks are comparable to Ndr Auto Components Limited?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Ndr Auto Components Limited stock attractive at the current price?
The data as of Sep 27, 2026: price ₹715.85, calculated fair value ₹442.65 (−38%), Quality Score 52/100, from 17 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of NDRAUTO calculated?
We run Ndr Auto Components Limited through 17 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ₹442.65, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. Ndr Auto Components Limited itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Ndr Auto Components Limited (NDRAUTO)?
The closing price on Oct 1, 2026 was ₹715.85. Our model-based fair value is ₹442.65, about −38% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Ndr Auto Components Limited right now?
The price sits above even our optimistic bull case (₹555.55). The favourable scenario is already priced in. Solid but not exceptional quality (52/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Ndr Auto Components Limited
How large is the market capitalisation of Ndr Auto Components Limited (NDRAUTO)?
The market capitalisation of Ndr Auto Components Limited is ₹21.5B (≈ $223M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Ndr Auto Components Limited (NDRAUTO)?
The price-to-sales ratio of Ndr Auto Components Limited is 2.07 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Ndr Auto Components Limited (NDRAUTO)?
Earnings per share at Ndr Auto Components Limited are ₹26.03 (price ÷ EPS = P/E 27.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Ndr Auto Components Limited (NDRAUTO)?
The dividend yield of Ndr Auto Components Limited is 0.6% (payout 15.4%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Ndr Auto Components Limited (NDRAUTO)?
The net margin of Ndr Auto Components Limited is 7.5% (fiscal year 2026). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Ndr Auto Components Limited (NDRAUTO)?
The return on equity (ROE) of Ndr Auto Components Limited is 18.8% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Ndr Auto Components Limited (NDRAUTO)?
On an EBIT basis the return on assets of Ndr Auto Components Limited is 16.7% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Ndr Auto Components Limited (NDRAUTO)?
The operating margin of Ndr Auto Components Limited is 9.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Ndr Auto Components Limited (NDRAUTO)?
Revenue at Ndr Auto Components Limited is growing +19.3% versus a year earlier (3y avg +27.9%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Ndr Auto Components Limited (NDRAUTO)?
Earnings per share at Ndr Auto Components Limited are growing +12.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Ndr Auto Components Limited (NDRAUTO) generate?
The free cash flow of Ndr Auto Components Limited is −₹339M (fiscal year 2026). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Ndr Auto Components Limited (NDRAUTO) carry?
The net debt of Ndr Auto Components Limited is ₹384M (fiscal year 2026). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Ndr Auto Components Limited in the live analysis
One click puts Ndr Auto Components Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
