|
Market Closed -
Bombay S.E.
14:02:23 27/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 618.80 INR | +3.67% |
|
-5.17% | -28.37% |
| 10-15 | Subros Limited Inaugurates Subros Advanced Technologies and Innovation Centre At Noida | CI |
| 08-10 | Subros Limited, Q1 2027 Earnings Call, Aug 10, 2026 |
Company Valuation: Subros Limited
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 | 38,939 | - | - |
| Change | - | -8.45% | 71.61% | 8.76% | 13.32% | -5.96% | - | - |
| Enterprise Value (EV) 1 | 21,384 | 19,577 | 33,596 | 36,539 | 41,325 | 38,239 | 36,439 | 38,939 |
| Change | - | -8.45% | 71.61% | 8.76% | 13.1% | -7.47% | -4.71% | 6.86% |
| P/E | 65.6x | 40.7x | 34.4x | 24.3x | 25x | 22.1x | 16.3x | 12.2x |
| PBR | 2.6x | 2.26x | 3.52x | 3.34x | 3.33x | 2.79x | 2.4x | 2.04x |
| PEG | - | 0.9x | 0x | 0.5x | 2.5x | 3.44x | 0.5x | 0.4x |
| Capitalization / Revenue | 0.96x | 0.7x | 1.09x | 1.09x | 1.1x | 0.92x | 0.8x | 0.72x |
| EV / Revenue | 0.96x | 0.7x | 1.09x | 1.09x | 1.1x | 0.9x | 0.75x | 0.72x |
| EV / EBITDA | 14.4x | 11.7x | 13.2x | 11.3x | 12.7x | 10.7x | 8.01x | 7x |
| EV / EBIT | 46.1x | 34.2x | 24.4x | 18.8x | 20.7x | 19.2x | 13.7x | 10.5x |
| EV / FCF | 47.7x | 64.8x | 74.2x | 64.2x | -93.4x | 50.6x | 22.9x | - |
| FCF Yield | 2.1% | 1.54% | 1.35% | 1.56% | -1.07% | 1.97% | 4.37% | - |
| 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 | 596.90 | 596.90 | 596.90 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.08x | 0.9x | 10.7x | - | 409M | |
| 18.35x | 2x | 10.98x | 1.6% | 71.88B | |
| 15.19x | 1.05x | 8.1x | 2.46% | 35.01B | |
| 11.93x | 0.56x | 4.94x | 3.97% | 29.51B | |
| 12.15x | 0.52x | 3.7x | 4.83% | 27.28B | |
| 7.12x | 0.41x | 5.31x | 2.13% | 21.73B | |
| 15.56x | 2.64x | 9.38x | 3.89% | 19.79B | |
| 10.28x | 0.48x | 4.73x | 3.1% | 16.96B | |
| 20.64x | 0.84x | 10.2x | 3.44% | 16.99B | |
| 28.41x | 1.14x | 11.97x | 0.64% | 17.02B | |
| Average | 16.17x | 1.05x | 8.00x | 2.9% | 25.66B | |
| Weighted average by Cap. | 15.65x | 1.23x | 8.12x | 2.71% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- SUBROS Stock
- Valuation Subros Limited
Select your edition
All financial news and data tailored to specific country editions
