SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Subros Ltd (SUBROS)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 517168 NSE: SUBROS Auto Ancillary | Small Cap | Subros Share Price

₹725.80 2.20 (0.30%)

As on 04-Jun'26 16:59

Subros Ltd (SUBROS)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 517168 NSE: SUBROS Auto Ancillary | Small Cap | Subros Share Price

₹725.80 2.20 (0.30%)

As on 04-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹4,735 Cr.
Current Price
₹725.8
52-Week Low / High
₹621 / 1,212
TTM EPS
₹25.4
TTM Sales
₹3,756 Cr.
Book Value per Share
₹190.7
P/E Ratio
28.56
Lower than its 5-year historical median
Industry PE
42.9
Price to Book (P/B)
3.81
Higher than its 5-year historical median
Price to Sales (P/S)
1.26
Higher than its 5-year historical median
EV/EBITDA
13.02
In line with its 5-year historical median
Dividend Yield
0.46%
Profitability Efficiency
Return on Equity (ROE)
14.68%
Outperforms industry median
Return on Capital Employed (ROCE)
20.28%
Outperforms industry median
Return on Assets (ROA)
7.87%
Operating Profit Margin
9.6%
Net Profit Margin
4.47%
Gross Profit Margin
9.8%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
9.67%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
27.78%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
54.01%
Asset Quality
Promoter Holding
36.79%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹1,231 Cr.
Equity
₹13.1 Cr.
Face Value
₹2
All Time Low / High
₹1.38 / 1212.40

Subros stock performance

Key Ratios
mw4me loader

Check Before You Invest

Quality

Somewhat Good

Valuation

Somewhat Overvalued

Price Trend

Semi Strong
Q.1 Is Subros Ltd a good quality company?
Subros Ltd is a average quality company, based on a somewhat consistent multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Subros Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Subros Ltd vs industry peers?
Subros Ltd revenue CAGR is 11.06%, compared to the industry median CAGR of 11.89%, indicating slower growth and losing its market share.
Q.1 Promoter shareholding and pledge status of Subros Ltd?
Promoters hold 36.79% of the Subros Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Subros Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 21.5% based on the current price.

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Subros Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 9.3%7.6%16%18.2%17.6%8.1%6.3%8.5%15.8%20.3%-
Value Creation
Index
-0.3-0.50.20.30.3-0.4-0.6-0.40.10.5-

Growth Parameters

Sales 1,3071,5351,9132,1241,9931,7962,2392,8063,0713,3683,756
Sales YoY Gr.-17.5%24.6%11.1%-6.2%-9.9%24.7%25.4%9.4%9.7%-
Adj EPS 3.859.711.67.96.95614.722.625.4
YoY Gr.-30.3%94.4%19.1%-32%-12.6%-27.7%20.7%144.7%53.8%-
BVPS (₹) 55.95867.5104.3115.3121.8126.2132.9146.5167.7190.7
Adj Net
Profit
2329.958.275.451.344.832.439.295.8147166
Cash Flow from Ops. 149111316100239155151141165175-
Debt/CF from Ops. 2.63.71.22.40.60.60.40.50.20.2-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 11.1%11.1%14.6%9.7%
Adj EPS 21.8%23.5%65.6%53.8%
BVPS13%7.8%9.9%14.5%
Share Price 22.9% 16.5% 29.4% -2.6%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
7.18.815.513.97.25.844.610.514.414.2
Op. Profit
Mgn %
11.710.91110.89.78.66.768.39.68.6
Net Profit
Mgn %
1.8233.62.62.51.51.43.14.44.4
Debt to
Equity
1.21.210.40.20.10.10.1000
Working Cap
Days
88899495102117106929210256
Cash Conv.
Cycle
29171-5023591821

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales1,3071,5351,9132,1241,9931,7962,2392,8063,0713,368
Operating Expenses + 1,1551,3671,7031,8961,8041,6512,0902,6392,8183,045
Manufacturing Costs7795114121109103126156170190
Material Costs8831,0671,3351,4841,4081,2901,6612,1502,2672,432
Employee Cost 126154188206207188227248284322
Other Costs 685166857970768597101
Operating Profit 152168210228189144149168252322
Operating Profit Margin (%) 11.6%10.9%11.0%10.7%9.5%8.0%6.6%6.0%8.2%9.6%
Other Income + 27710202010211721
Exceptional Items 0-31-2-34100000
Interest 4248414236161171211
Depreciation 868892799092102110117128
Profit Before Tax 26882114124564571141203
Tax 2-5223839913234353
Profit After Tax 241361768547334898150
PAT Margin (%) 1.8%0.9%3.2%3.6%4.2%2.6%1.5%1.7%3.2%4.5%
Adjusted EPS (₹)4.02.210.111.713.07.25.07.415.023.1
Dividend Payout Ratio (%)20%22.50%10.90%11.10%6.20%9.80%14%13.60%12%11.30%

Valuation of Subros - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 3353484056807527958238679561,094
Share Capital 12121213131313131313
Reserves 3233363936677397828108549431,081
Debt +2973273151881137949673040
Long Term Debt18915715357232513500
Short Term Debt108170163130905435633040
Minority Interest0000000000
Trade Payables129240410390385461489489504560
Others Liabilities 239217191182218203241226284356
Total Liabilities 1,0011,1311,3211,4401,4681,5381,6011,6501,7742,050

Fixed Assets

Net Fixed Assets +563497670690765745726723745719
Gross Block1,2085858479341,0961,1591,2301,3261,4501,531
Accumulated Depreciation64588177244331414504602705812
CWIP 541499086665461868079
Investments 3332255255116
Inventories177205240249234281318339375374
Trade Receivables99130161167189204226208283451
Cash Equivalents 742090911191198812277
Others Assets 99143138155121130147181163235
Total Assets 1,0011,1311,3211,4401,4681,5381,6011,6501,7742,050

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 149111316100239154151141165175
PBT 26882114124564571141203
Adjustment 128124140109116106110110119124
Changes in Working Capital 0-19107-992144-30-68-97
Tax Paid -6-2-14-24-22-12-9-10-26-57
Cash Flow From Investing Activity + -68-75-231-126-93-58-100-145-92-165
Capex -68-78-231-127-98-62-106-132-119-116
Net Investments 00000-30-1922-64
Others 03115765516
Cash Flow From Financing Activity + -82-35-7217-148-68-534-65-13
Net Proceeds from Shares 000209000000
Net Proceeds from Borrowing -19-46-12-112-60-11-17-12-130
Interest Paid -47-47-48-40-37-14-11-7-12-11
Dividend Paid -5-5-3-7-8-5-5-5-7-12
Others -1164-9-34-43-37-2027-3310
Net Cash Flow -0113-8-228-1-18-3

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)7.363.916.1114.0311.816.044.035.6910.7114.68
ROCE (%)9.327.5916.0318.2217.578.056.348.5215.820.28
Asset Turnover Ratio1.51.631.611.541.371.21.431.741.81.76
PAT to CFO Conversion(x)6.218.545.181.322.813.284.582.941.681.17
Working Capital Days
Receivable Days21.70242728.2032.7039.8034.9028.1029.1039.80
Inventory Days43.104041.204244.3052.1048.6042.4042.3040.60
Payable Days49.5063.2088.8098.40100.50119.70104.308379.9079.90

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Subros Ltd FAQs

The current trading price of Subros on 04-Jun-2026 16:59 is ₹725.8.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 03-Jun-2026 the market cap of Subros stood at ₹4,734.8 Cr

The latest P/E ratio of Subros as of 03-Jun-2026 is 28.56.

The latest P/B ratio of Subros as of 03-Jun-2026 is 3.81.

The 52-week high of Subros is ₹1,212.4 and the 52-week low is ₹621.3.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Subros is ₹3,756 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that Subros Ltd is a average quality company.

The key valuation ratios of Subros Ltd's currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Subros Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

About Subros Ltd

Subros, established in 1985 as a joint venture with Denso Corporation and Suzuki Motor Corporation, is recognised as a leading Thermal solution company in India, delivering cutting-edge solutions in all types of mobility. With decades of expertise, the company specializes in designing and manufacturing a wide range of thermal products, including reciprocating compressors, condensers, Engine Cooling modules, heat exchangers, and the components essential for complete AC systems.

The company’s solutions cater to diverse industries, from passenger vehicles, buses, and trucks to refrigerated transport, off-road vehicles, railways, tractors and residential air conditioning. With state-of-the-art manufacturing units strategically located around the country, supported by fully equipped R&D and application engineering centres in Noida, Subros ensures unmatched quality and innovation in its offerings.

Business area of the company

Subros is engaged primarily in the business of manufacturing and sale of thermal products for automotive and home air-conditioning original equipment manufacturers.

Products

  • Compressors
  • HVAC
  • Radiators
  • Condensers
  • Evaporators
  • Heaters
  • Tubes & Hoses
  • Bus AC Kit
  • Rail AC Kit
  • Transport Refrigeration System
  • Residential & Commercial Cooling Solution

Mobility Solutions by Segments

  • Passenger Vehicle
  • Bus Application
  • Rail Application
  • Transport Refrigeration System
  • Off Highway Application
  • Residential & Commercial Cooling Solution
  • Truck Application

Certifications

  • Quality Management System: These certifications demonstrate that Subros' quality management system meets the requirements of IATF-16949
  • EHS & OHSAS Certifications: ISO 14001:2015 focuses on establishing, implementing, maintaining, and continually improving an Environmental Management System (EMS).
  • ERM Certification: The company has established and implemented a robust Enterprise Risk Management (ERM) framework

Awards & Recognitions

2022-23

  • Award by Maruti Suzuki in recognition of Overall Excellence
  • Award by Maruti Suzuki in recognition of Inner Part Localization
  • Award by Maruti Suzuki in recognition of Localization of Design and Development (D&D) Capability
  • Award by Maruti Suzuki in recognition of OEM Project Support
  • CII Awards: Inter-industry Kaizen Competition - Winner of the year 2023 'Par Excellence Team' category
  • CII Awards: Inter-industry Kaizen Competition - Winner in 'HR Manpower Saving' category
  • CII Awards: Inter-industry Kaizen Competition - 1st runner-up in 'CRM/Customer Satisfaction' category
  • CII Awards: Poka Yoke Competition - Platinum and Silver awards in Alarm Category; Silver Award in Shutdown category
  • Golden Peacock award in GPNQA
  • International Quality circle award from IQMA
  • Supplier Quality Circle Award by Tata Motors

2023-24

  • Award by Maruti Suzuki in recognition of Overall Performance
  • Award by Maruti Suzuki in recognition of Localization of Design & Development
  • ACMA Award in Manufacturing and Safety
  • ACMA Quality Improvement Award
  • ACMA Atmanirbhar Excellence Awards - 2023-24
  • CII Award in challenger, Low cost Optimization & 3M Competition
  • CII - Kaizen and Poka Yoke Competition Award in Kaizen and Poka Yoke & Kaizen
  • Indian Society of Quality Award in ISQ Tops Convention
  • Patent granted by GOI in FY 2023-24 for Innovation and Teamwork

2024-25

  • Golden Peacock Award in health & Safety & HR Excellence Award in Gender & Diversity.
  • QCFI Award in Quality Circle Competition
  • ACMA Award in Quality Circle Competition & HR Best Practice
  • ACMA Award in Kaizen, Quality Circle & Productivity Competition
  • ACMA Award in Best Presentation in Gender Diversity
  • CII Award in Technology, Kaizen, Work Skill, Quality Circle, Low Cost
  • CII Award in Robotic Process Competition
  • CII Award in Quality, Kaizen Improvement, Cost Reduction & Supervisory Skill
  • Golden Award in QCFI Competition
  • QCFI Poster Competition Award in Safety
  • SMG Award in Quality Circle Competition
  • Award by Maruti Suzuki for Internal Parts Localization
  • Award by Maruti Suzuki for Yield Performance
  • Award by Maruti Suzuki for Spare parts Excellence
  • Award by Maruti Suzuki for Overall Group Excellence

Milestones

  • 1985: Established the company 
  • 1987: Setup of Noida Plant-1
  • 1995: Setup of Noida Plant-2
  • 2000: Setup of Pressure Die Casting Plant at Noida
  • 2001: MF Condenser Plant
  • 2006: Setup of Manesar Plant
  • 2007: Setup of Pune Plant
  • 2010: 1 million AC kits production achieved
  • 2010: Setup of Denso Subros Engineering Centre
  • 2012: Capacity 1.5 million AC kits achieved
  • 2012: Setup of Chennai Plant
  • 2013: Launch of Transport Refrigeration System & Rail AC System
  • 2014: Inauguration of STEC (Subros Tool Engineering Centre)
  • 2015: 10 million HVAC production completed
  • 2015: Radiator entrustment production started
  • 2015: Setup of Chennai Plant
  • 2015: Launch of Home AC Condensor
  • 2019: Setup of Karsanpura Plant
  • 2020: Introduction of Vane Rotary Compressor
  • 2022: Start of Heat Exchanger production at Karsanpura Plant
  • 2022: Launch of new Compressor
  • 2023: Launch of Coach AC
  • 2024: Coach AC for LHB train
  • 2024: E-bus integrated HVAC +BTMS for H2 fuel cell bus
  • 2024: Compact Non serviceable Condenser
  • 2024: Tractor radiators with extended ranges
  • 2024: Inverter AC 
  • 2024: Low permeability hoses

You have 1 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×