Valuation Subros Limited NSE India S.E.

Stocks

Market Closed - NSE India S.E. 13:23:47 25/09/2026 BST			5-day change	1st Jan Change
720.90 ^INR	+0.11%		+0.08%	-16.76%

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

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	47,152	-	-
Change	-	-8.45%	71.61%	8.76%	13.32%	13.88%	-	-
Enterprise Value (EV) ¹	21,384	19,577	33,596	36,539	41,325	46,452	44,652	47,152
Change	-	-8.45%	71.61%	8.76%	13.1%	12.41%	-3.87%	5.6%
P/E	65.6x	40.7x	34.4x	24.3x	25x	26.7x	19.7x	14.8x
PBR	2.6x	2.26x	3.52x	3.34x	3.33x	3.38x	2.9x	2.48x
PEG	-	0.9x	0x	0.5x	2.5x	4.15x	0.6x	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	13x	9.81x	8.48x
EV / EBIT	46.1x	34.2x	24.4x	18.8x	20.7x	23.3x	16.8x	12.7x
EV / FCF	47.7x	64.8x	74.2x	64.2x	-93.4x	61.5x	28x	-
FCF Yield	2.1%	1.54%	1.35%	1.56%	-1.07%	1.63%	3.57%	-
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	722.80	722.80	722.80
Nbr of stocks (in thousands)	65,236	65,236	65,236	65,236	65,236	65,236	-	-
Announcement Date	24/05/22	25/05/23	23/05/24	22/05/25	18/05/26	-	-	-

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.	19.12x	1.31x	10.09x	1.94%	43.83B
WEICHAI POWER CO., LTD.	14.06x	0.65x	4.7x	4.11%	32.16B
DENSO CORPORATION	12.24x	0.58x	5.1x	3.82%	30.65B
HYUNDAI MOBIS CO.,LTD	7.9x	0.47x	5.98x	1.91%	23.94B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.09x	2.56x	8.8x	4.33%	19.88B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	30.73x	1.21x	12.83x	0.6%	18.2B
MAGNA INTERNATIONAL INC.	10.44x	0.49x	4.79x	3.04%	17.26B
CONTINENTAL AG	13.16x	1.35x	6.98x	4.18%	15.73B
BOSCH LIMITED	47.27x	5.17x	36.12x	0.76%	14.8B
Average	18.78x	1.53x	10.60x	2.74%	24.05B
Weighted average by Cap.	17.47x	1.32x	9.37x	2.8%