Valuation Subros Limited NSE India S.E.

Stocks

Market Closed - NSE India S.E. Other stock markets 07:05:09 2026-07-07 EDT			5-day change	1st Jan Change
826.60 ^INR	-2.02%		+1.35%	-4.56%

06-23	Sushil Finance Downgrades Subros to Neutral from Buy; Price Target is INR902	MT
05-19	Subros Limited, Q4 2026 Earnings Call, May 19, 2026

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	53,956	-	-
Change	-	6.33%	-8.45%	71.61%	8.76%	47.67%	-	-
Enterprise Value (EV) ¹	20,112	21,384	19,577	33,596	36,539	41,325	53,256	51,456
Change	-	6.33%	-8.45%	71.61%	8.76%	13.1%	-2.2%	-3.38%
P/E	43.1x	65.6x	40.7x	34.4x	24.3x	25x	29.9x	21.9x
PBR	2.53x	2.6x	2.26x	3.52x	3.34x	3.33x	3.85x	3.29x
PEG	-	-2.2x	0.9x	0x	0.5x	2.5x	3.32x	0.6x
Capitalization / Revenue	1.11x	0.96x	0.7x	1.09x	1.09x	1.1x	1.27x	1.11x
EV / Revenue	1.11x	0.96x	0.7x	1.09x	1.09x	1.1x	1.25x	1.06x
EV / EBITDA	13.1x	14.4x	11.7x	13.2x	11.3x	12.7x	14.3x	10.9x
EV / EBIT	32.6x	46.1x	34.2x	24.4x	18.8x	20.7x	28.2x	19.3x
EV / FCF	13.9x	47.7x	64.8x	74.2x	64.2x	-93.4x	56.2x	28.3x
FCF Yield	7.2%	2.1%	1.54%	1.35%	1.56%	-1.07%	1.78%	3.53%
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	827.10	827.10	827.10
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.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	23.54x	1.57x	12.18x	1.6%	49.82B
WEICHAI POWER CO., LTD.	19.5x	0.81x	5.99x	2.99%	38.53B
DENSO CORPORATION	12.38x	0.66x	5.52x	3.68%	33.03B
HYUNDAI MOBIS CO.,LTD	10.88x	0.67x	8.8x	1.35%	29.97B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	13.54x	2.5x	8.79x	4.32%	20.06B
CONTINENTAL AG	12.43x	1.08x	6.23x	4.04%	16.98B
MAGNA INTERNATIONAL INC.	10.79x	0.5x	4.95x	3.02%	17.86B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	37.77x	1.32x	14.5x	0.58%	16.07B
NINGBO TUOPU GROUP CO.,LTD.	32.74x	3.04x	18.06x	0.93%	15.49B
Average	19.29x	1.35x	9.45x	2.5%	26.42B
Weighted average by Cap.	18.71x	1.25x	9.11x	2.48%