|
Delayed
Bombay S.E.
03:45:27 2026-09-25 EDT
|
5-day change | 1st Jan Change | ||
| 712.65 INR | -0.95% |
|
-1.47% | -17.51% |
| 08-10 | Subros Limited, Q1 2027 Earnings Call, Aug 10, 2026 | |
| 08-07 | Subros Limited Reports Earnings Results for the First Quarter Ended June 30, 2026 | CI |
Company Valuation: Subros Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 21,384 | 19,577 | 33,596 | 36,539 | 41,405 | 46,934 | - | - |
| Change | - | -8.45% | 71.61% | 8.76% | 13.32% | 13.35% | - | - |
| Enterprise Value (EV) 1 | 21,384 | 19,577 | 33,596 | 36,539 | 41,325 | 46,234 | 44,434 | 46,934 |
| Change | - | -8.45% | 71.61% | 8.76% | 13.1% | 11.88% | -3.89% | 5.63% |
| P/E | 65.6x | 40.7x | 34.4x | 24.3x | 25x | 26.6x | 19.6x | 14.7x |
| PBR | 2.6x | 2.26x | 3.52x | 3.34x | 3.33x | 3.36x | 2.89x | 2.46x |
| PEG | - | 0.9x | 0x | 0.5x | 2.5x | 4.14x | 0.5x | 0.4x |
| Capitalization / Revenue | 0.96x | 0.7x | 1.09x | 1.09x | 1.1x | 1.11x | 0.97x | 0.87x |
| EV / Revenue | 0.96x | 0.7x | 1.09x | 1.09x | 1.1x | 1.09x | 0.92x | 0.87x |
| EV / EBITDA | 14.4x | 11.7x | 13.2x | 11.3x | 12.7x | 12.9x | 9.76x | 8.44x |
| EV / EBIT | 46.1x | 34.2x | 24.4x | 18.8x | 20.7x | 23.2x | 16.7x | 12.6x |
| EV / FCF | 47.7x | 64.8x | 74.2x | 64.2x | -93.4x | 61.2x | 27.9x | - |
| FCF Yield | 2.1% | 1.54% | 1.35% | 1.56% | -1.07% | 1.63% | 3.59% | - |
| Dividend per Share 2 | 0.7 | 1 | 1.8 | 2.6 | - | - | - | - |
| Rate of return | 0.21% | 0.33% | 0.35% | 0.46% | - | - | - | - |
| EPS 2 | 5 | 7.37 | 14.97 | 23.05 | 25.4 | 27.03 | 36.7 | 48.9 |
| Distribution rate | 14% | 13.6% | 12% | 11.3% | - | - | - | - |
| Net sales 1 | 22,386 | 28,063 | 30,706 | 33,676 | 37,555 | 42,468 | 48,488 | 54,039 |
| EBITDA 1 | 1,487 | 1,675 | 2,542 | 3,223 | 3,243 | 3,574 | 4,552 | 5,560 |
| EBIT 1 | 463.8 | 572.2 | 1,377 | 1,942 | 1,994 | 1,993 | 2,662 | 3,719 |
| Net income 1 | 325.9 | 480.8 | 976.6 | 1,504 | 1,658 | 1,766 | 2,394 | 3,193 |
| Net Debt 1 | - | - | - | - | -79.8 | -700 | -2,500 | - |
| Reference price 2 | 327.80 | 300.10 | 515.00 | 560.10 | 634.70 | 719.45 | 719.45 | 719.45 |
| Nbr of stocks (in thousands) | 65,236 | 65,236 | 65,236 | 65,236 | 65,236 | 65,236 | - | - |
| Announcement Date | 5/24/22 | 5/25/23 | 5/23/24 | 5/22/25 | 5/18/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.61x | 1.09x | 12.94x | - | 489M | |
| 19.03x | 1.3x | 10.05x | 1.95% | 43.18B | |
| 15.08x | 0.66x | 4.8x | 3.83% | 32.64B | |
| 12.16x | 0.58x | 5.07x | 3.84% | 30.14B | |
| 7.9x | 0.47x | 5.98x | 1.91% | 23.74B | |
| 14.09x | 2.56x | 8.81x | 4.33% | 19.88B | |
| 30.21x | 1.19x | 12.63x | 0.61% | 17.86B | |
| 9.97x | 0.47x | 4.61x | 3.19% | 16.49B | |
| 13.19x | 1.35x | 7x | 4.17% | 15.73B | |
| 46.91x | 5.13x | 35.84x | 0.77% | 14.67B | |
| Average | 19.51x | 1.48x | 10.77x | 2.73% | 21.48B | |
| Weighted average by Cap. | 17.50x | 1.32x | 9.33x | 2.78% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- SUBROS Stock
- Valuation Subros Limited
Select your edition
All financial news and data tailored to specific country editions
