Valuation Subros Limited NSE India S.E.

Stocks

Market Closed - NSE India S.E. 14:05:09 25/08/2026 +03			5-day change	1st Jan Change
729.50 ^INR	+0.03%		-4.29%	-15.77%

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	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	20,112	21,384	19,577	33,596	36,539	47,521	-	-
Change	-	6.33%	-8.45%	71.61%	8.76%	30.06%	-	-
Enterprise Value (EV) ¹	20,112	21,384	19,577	33,596	36,539	41,325	46,821	45,021
Change	-	6.33%	-8.45%	71.61%	8.76%	13.1%	-2.5%	-3.84%
P/E	43.1x	65.6x	40.7x	34.4x	24.3x	25x	26.9x	19.8x
PBR	2.53x	2.6x	2.26x	3.52x	3.34x	3.33x	3.4x	2.93x
PEG	-	-2.2x	0.9x	0x	0.5x	2.5x	4.05x	0.6x
Capitalization / Revenue	1.11x	0.96x	0.7x	1.09x	1.09x	1.1x	1.12x	0.98x
EV / Revenue	1.11x	0.96x	0.7x	1.09x	1.09x	1.1x	1.1x	0.93x
EV / EBITDA	13.1x	14.4x	11.7x	13.2x	11.3x	12.7x	13.1x	9.89x
EV / EBIT	32.6x	46.1x	34.2x	24.4x	18.8x	20.7x	23.5x	16.9x
EV / FCF	13.9x	47.7x	64.8x	74.2x	64.2x	-93.4x	62x	28.3x
FCF Yield	7.2%	2.1%	1.54%	1.35%	1.56%	-1.07%	1.61%	3.54%
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	27.03	36.7
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	3,574	4,552
EBIT ¹	616.6	463.8	572.2	1,377	1,942	1,994	1,993	2,662
Net income ¹	467	325.9	480.8	976.6	1,504	1,658	1,766	2,394
Net Debt ¹	-	-	-	-	-	-79.8	-700	-2,500
Reference price ²	308.30	327.80	300.10	515.00	560.10	728.45	728.45	728.45
Nbr of stocks (in thousands)	65,236	65,236	65,236	65,236	65,236	65,236	-	-
Announcement Date	6/29/21 A	5/24/22 A	5/25/23 A	5/23/24 A	5/22/25 A	5/18/26 A	-	-

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.	18.51x	1.27x	9.64x	1.99%	42.19B
WEICHAI POWER CO., LTD.	16.07x	0.7x	5.14x	3.62%	34.62B
HYUNDAI MOBIS CO.,LTD	10.59x	0.65x	8.3x	1.4%	32.13B
DENSO CORPORATION	12.32x	0.59x	5.11x	3.78%	30.58B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.04x	2.73x	9.41x	4.05%	21.14B
MAGNA INTERNATIONAL INC.	10.62x	0.51x	4.97x	2.92%	18.01B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	31.09x	1.22x	12.98x	0.59%	18.43B
CONTINENTAL AG	13.26x	1.36x	7.02x	4.12%	16.21B
BOSCH LIMITED	47.16x	5.16x	36.03x	0.77%	14.78B
Average	19.41x	1.58x	10.95x	2.58%	25.34B
Weighted average by Cap.	17.75x	1.33x	9.56x	2.62%