Valuation Subros Limited

Stocks

Market Closed - Bombay S.E. Other stock markets 06:02:22 2026-08-07 EDT			5-day change	1st Jan Change
830.85 ^INR	+0.70%		+1.55%	-3.83%

08-07	Subros Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
06-23	Sushil Finance Downgrades Subros to Neutral from Buy; Price Target is INR902	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	20,112	21,384	19,577	33,596	36,539	54,201	-	-
Change	-	6.33%	-8.45%	71.61%	8.76%	48.34%	-	-
Enterprise Value (EV) ¹	20,112	21,384	19,577	33,596	36,539	41,325	53,501	51,701
Change	-	6.33%	-8.45%	71.61%	8.76%	13.1%	-2.19%	-3.36%
P/E	43.1x	65.6x	40.7x	34.4x	24.3x	25x	30.1x	22x
PBR	2.53x	2.6x	2.26x	3.52x	3.34x	3.33x	3.86x	3.3x
PEG	-	-2.2x	0.9x	0x	0.5x	2.5x	3.34x	0.6x
Capitalization / Revenue	1.11x	0.96x	0.7x	1.09x	1.09x	1.1x	1.28x	1.12x
EV / Revenue	1.11x	0.96x	0.7x	1.09x	1.09x	1.1x	1.26x	1.07x
EV / EBITDA	13.1x	14.4x	11.7x	13.2x	11.3x	12.7x	14.4x	11x
EV / EBIT	32.6x	46.1x	34.2x	24.4x	18.8x	20.7x	28.3x	19.4x
EV / FCF	13.9x	47.7x	64.8x	74.2x	64.2x	-93.4x	56.4x	28.5x
FCF Yield	7.2%	2.1%	1.54%	1.35%	1.56%	-1.07%	1.77%	3.51%
Dividend per Share ²	0.7	0.7	1	1.8	2.6	-	-	-
Rate of return	0.23%	0.21%	0.33%	0.35%	0.46%	-	-	-
EPS ²	7.16	5	7.37	14.97	23.05	25.4	27.63	37.8
Distribution rate	9.78%	14%	13.6%	12%	11.3%	-	-	-
Net sales ¹	18,060	22,386	28,063	30,706	33,676	37,555	42,468	48,488
EBITDA ¹	1,538	1,487	1,675	2,542	3,223	3,243	3,713	4,700
EBIT ¹	616.6	463.8	572.2	1,377	1,942	1,994	1,890	2,662
Net income ¹	467	325.9	480.8	976.6	1,504	1,658	1,803	2,467
Net Debt ¹	-	-	-	-	-	-79.8	-700	-2,500
Reference price ²	308.30	327.80	300.10	515.00	560.10	830.85	830.85	830.85
Nbr of stocks (in thousands)	65,236	65,236	65,236	65,236	65,236	65,236	-	-
Announcement Date	6/29/21	5/24/22	5/25/23	5/23/24	5/22/25	5/18/26	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUBROS LIMITED	32.78x	1.46x	16.83x	-	570M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	18.83x	1.28x	9.82x	1.95%	42.13B
WEICHAI POWER CO., LTD.	18.07x	0.81x	5.94x	3.22%	38.6B
HYUNDAI MOBIS CO.,LTD	10.55x	0.65x	8.26x	1.41%	31.42B
DENSO CORPORATION	12.45x	0.58x	5.04x	3.81%	30.67B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.29x	2.63x	9.17x	4.19%	20.77B
MAGNA INTERNATIONAL INC.	11.01x	0.52x	5.08x	2.81%	18.67B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	31.23x	1.23x	12.97x	0.6%	18.62B
CONTINENTAL AG	12.62x	1.23x	6.24x	4.15%	15.79B
BORGWARNER INC.	14.71x	1.07x	7.17x	0.96%	13.93B
Average	17.65x	1.14x	8.65x	2.57%	23.12B
Weighted average by Cap.	16.05x	1.06x	7.75x	2.59%