NDRAUTOAuto Components & Equipments
Ndr Auto Components Ltd — Profit & Loss Statement
₹610.80
-4.90%
Ndr Auto Components Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | 0.16 Cr | 0.08 Cr | -0.18 Cr | -0.11 Cr | — |
| Tax Rate For Calcs | 0.22 | 0.22 | 0.20 | 0.18 | — |
| Normalized EBITDA | 86.48 Cr | 66.70 Cr | 46.54 Cr | 26.91 Cr | — |
| Total Unusual Items | 0.73 Cr | 0.38 Cr | -0.88 Cr | -0.62 Cr | — |
| Total Unusual Items Excluding Goodwill | 0.73 Cr | 0.38 Cr | -0.88 Cr | -0.62 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 53.26 Cr | 38.71 Cr | 28.11 Cr | 14.89 Cr | — |
| Reconciled Depreciation | 16.12 Cr | 14.79 Cr | 8.68 Cr | 7.33 Cr | — |
| Reconciled Cost Of Revenue | 546.01 Cr | 468.42 Cr | 299.19 Cr | 178.24 Cr | — |
| EBITDA | 87.22 Cr | 67.08 Cr | 45.66 Cr | 26.28 Cr | — |
| EBIT | 71.10 Cr | 52.29 Cr | 36.98 Cr | 18.95 Cr | — |
| Net Interest Income | -0.64 Cr | -0.60 Cr | 1.65 Cr | 3.10 Cr | — |
| Interest Expense | 3.19 Cr | 2.84 Cr | 1.78 Cr | 0.72 Cr | — |
| Interest Income | 2.60 Cr | 2.26 Cr | 3.43 Cr | 3.83 Cr | — |
| Normalized Income | 52.68 Cr | 38.41 Cr | 28.81 Cr | 15.39 Cr | — |
| Net Income From Continuing And Discontinued Operation | 53.26 Cr | 38.71 Cr | 28.11 Cr | 14.89 Cr | — |
| Total Expenses | 650.25 Cr | 556.27 Cr | 361.85 Cr | 219.49 Cr | — |
| Rent Expense Supplemental | 0.50 Cr | 0.25 Cr | 0.06 Cr | 0.30 Cr | — |
| Diluted Average Shares | 2.38 Cr | 2.38 Cr | 2.38 Cr | 2.38 Cr | — |
| Basic Average Shares | 2.38 Cr | 2.38 Cr | 2.38 Cr | 2.38 Cr | — |
| Diluted EPS | 22.39 | 16.28 | 11.81 | 6.26 | — |
| Basic EPS | 22.39 | 16.28 | 11.81 | 6.26 | — |
| Diluted NI Availto Com Stockholders | 53.26 Cr | 38.71 Cr | 28.11 Cr | 14.89 Cr | — |
| Net Income Common Stockholders | 53.26 Cr | 38.71 Cr | 28.11 Cr | 14.89 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 53.26 Cr | 38.71 Cr | 28.11 Cr | 14.89 Cr | — |
| Net Income Including Noncontrolling Interests | 53.26 Cr | 38.71 Cr | 28.11 Cr | 14.89 Cr | — |
| Net Income Continuous Operations | 53.26 Cr | 38.71 Cr | 28.11 Cr | 14.89 Cr | — |
| Tax Provision | 14.65 Cr | 10.74 Cr | 7.09 Cr | 3.35 Cr | — |
| Pretax Income | 67.91 Cr | 49.45 Cr | 35.20 Cr | 18.24 Cr | — |
| Other Non Operating Income Expenses | 0.79 Cr | 0.85 Cr | 1.12 Cr | 1.05 Cr | — |
| Special Income Charges | 0.41 Cr | 0.14 Cr | -0.79 Cr | -0.62 Cr | — |
| Other Special Charges | -0.41 Cr | -0.14 Cr | 0.79 Cr | 0.62 Cr | — |
| Net Non Operating Interest Income Expense | -0.64 Cr | -0.60 Cr | 1.65 Cr | 3.10 Cr | — |
| Total Other Finance Cost | 0.04 Cr | 0.02 Cr | 76000.00 | 93000.00 | — |
| Interest Expense Non Operating | 3.19 Cr | 2.84 Cr | 1.78 Cr | 0.72 Cr | — |
| Interest Income Non Operating | 2.60 Cr | 2.26 Cr | 3.43 Cr | 3.83 Cr | — |
| Operating Income | 57.65 Cr | 41.51 Cr | 25.69 Cr | 10.01 Cr | — |
| Operating Expense | 104.24 Cr | 87.84 Cr | 62.67 Cr | 41.26 Cr | — |
| Other Operating Expenses | 63.11 Cr | 53.03 Cr | 42.47 Cr | 24.86 Cr | — |
| Depreciation And Amortization In Income Statement | 16.12 Cr | 14.79 Cr | 8.68 Cr | 7.33 Cr | — |
| Amortization | 0.06 Cr | 0.12 Cr | 0.08 Cr | 0.08 Cr | — |
| Depreciation Income Statement | 16.06 Cr | 14.67 Cr | 8.60 Cr | 7.25 Cr | — |
| Selling General And Administration | 7.23 Cr | 6.29 Cr | 4.07 Cr | 2.39 Cr | — |
| Selling And Marketing Expense | 4.03 Cr | 3.84 Cr | 2.33 Cr | 1.20 Cr | — |
| General And Administrative Expense | 3.20 Cr | 2.45 Cr | 1.74 Cr | 1.19 Cr | — |
| Rent And Landing Fees | 0.50 Cr | 0.25 Cr | 0.06 Cr | 0.30 Cr | — |
| Gross Profit | 161.89 Cr | 129.36 Cr | 88.36 Cr | 51.26 Cr | — |
| Cost Of Revenue | 546.01 Cr | 468.42 Cr | 299.19 Cr | 178.24 Cr | — |
| Total Revenue | 707.90 Cr | 597.78 Cr | 387.54 Cr | 229.50 Cr | — |
| Operating Revenue | 707.90 Cr | 597.78 Cr | 387.54 Cr | 229.50 Cr | — |
| Impairment Of Capital Assets | — | -0.25 Cr | 0.00 | — | — |
| Write Off | — | — | — | 50000.00 | 0.00 |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Ndr Auto Components Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.