Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹566 Cr.
Stock P/E
-18
P/B
1.7
Current Price
₹10.1
Book Value
₹ 6.1
Face Value
5
52W High
₹17.3
52W Low
₹ 6.6
Dividend Yield
0%

Subex Overview

Business

Subex Ltd. is a global provider of digital trust products and services, primarily to the telecommunications industry. The company specializes in delivering software solutions that help telecom operators manage revenue, prevent fraud, and ensure digital security and customer experience. Its core business model involves developing and licensing proprietary software platforms and offering related services such as implementation, consulting, and managed services. Subex makes money through upfront software license fees, recurring subscription fees (SaaS model), annual maintenance and support contracts, and service charges for professional and managed services. Key offerings include its AI/ML-driven platform (Hypersense), solutions for Revenue Assurance, Fraud Management, Partner Ecosystem Management, and Digital Trust.

Revenue Mix

Subex primarily operates as an integrated solutions provider for the telecom sector, rather than having distinct reporting segments with public revenue breakdowns. Its revenue is derived from its suite of products and services, which can be broadly categorized by their functions:

Revenue Assurance: Solutions to minimize revenue leakage and maximize billing accuracy.

Fraud Management: AI/ML-driven platforms to detect and prevent various types of telecom fraud.

Partner Ecosystem Management: Solutions for managing complex partner relationships and ensuring fair settlement in 5G and IoT environments.

Digital Trust/Security: Broader solutions leveraging AI/ML to enhance security, privacy, and customer experience.

Hypersense Platform: Its no-code AI/ML platform acts as an underlying technology across these offerings, driving insights and automation.

The majority of its revenue comes from software licenses, subscriptions, and associated professional services, with a growing emphasis on recurring revenue streams.

Industry

Subex operates within the global telecom software and services industry, specifically focusing on Business Support Systems (BSS), risk management, and the emerging field of digital trust leveraging Artificial Intelligence and Machine Learning. The industry is highly competitive, featuring large global IT services firms (e.g., IBM, Amdocs, Ericsson, Huawei) that offer broad BSS portfolios, as well as specialized niche players. Subex is positioned as a niche specialist with deep domain expertise in revenue assurance and fraud management, having a history of serving a significant number of global telecom operators. Its recent strategic pivot towards an AI/ML-first platform (Hypersense) and digital trust solutions aims to differentiate itself by offering advanced analytics and automation capabilities to address evolving operator needs, particularly around 5G monetization, IoT, and complex digital ecosystems.

MOAT

Subex's competitive advantages primarily stem from:

High Switching Costs: Its core fraud management and revenue assurance systems are deeply embedded into telecom operators' critical business processes. Replacing such systems is complex, costly, and disruptive, leading to high switching costs for customers and sticky client relationships.

Domain Expertise & Niche Focus: Decades of experience specifically within the telecom risk and revenue management space have built deep domain knowledge and specialized algorithms, making its solutions highly effective for complex telecom data.

Global Customer Base: An established global footprint with relationships with many Tier 1 and Tier 2 telecom operators provides a strong foundation for cross-selling new solutions.

Proprietary Technology: Its AI/ML-driven Hypersense platform, specialized for telecom data, offers a proprietary edge in advanced analytics and automation.

Growth Drivers

Digital Transformation in Telecom: Global telecom operators are investing heavily in digital transformation, automation, and AI/ML to improve operational efficiency, reduce costs, and enhance customer experience, driving demand for Subex's offerings.

Increasing Sophistication of Fraud: The rise of new fraud vectors (e.g., SIM boxing, international revenue share fraud, 5G-related fraud) compels operators to adopt advanced AI-based fraud detection and prevention solutions.

5G Monetization & IoT: The complexity of 5G networks, diverse new services, and extensive IoT ecosystems require robust revenue assurance, partner ecosystem management, and digital trust solutions to prevent revenue leakage and manage new business models.

Expansion of Digital Trust: Beyond traditional fraud, the growing need for data privacy, cybersecurity, and overall digital trustworthiness creates new market opportunities for Subex's AI-driven solutions.

Cloud Adoption: Shift towards cloud-based solutions (SaaS) offers recurring revenue potential and broader market access.

Risks

Intense Competition: The market is competitive, with larger IT services firms and other specialized vendors vying for market share, potentially leading to pricing pressures and challenges in securing new contracts.

Technology Obsolescence: Rapid advancements in AI/ML and other technologies necessitate continuous R&D investment to ensure product relevance and avoid obsolescence.

Client Concentration: Reliance on a relatively small number of large telecom operators for a significant portion of its revenue can pose a risk if a major client contract is lost or scaled back.

Global Economic Downturn: Macroeconomic slowdowns can lead to reduced IT spending by telecom operators, impacting Subex's growth prospects.

Execution Risk: The successful transition and adoption of its newer AI/ML platforms and digital trust offerings by the market are crucial for future growth.

Currency Fluctuations: As a company with significant international operations and revenues, it is exposed to foreign exchange rate volatility.

Management & Ownership

Subex Ltd. is promoted by the founding group, with Subex Systems Pvt Ltd typically holding a significant stake, reflecting a promoter-led structure. The management team, led by its CEO, has been navigating the company through strategic shifts, including debt reduction initiatives and a pivot towards AI/ML-led product innovation. Management's strategic focus has been on strengthening the core telecom risk management business while expanding into new growth areas like digital trust and AI-as-a-service. Ownership is distributed among the promoter group, institutional investors, and public shareholders.

Outlook

Subex is at a pivotal point in its journey, aiming to leverage its deep telecom domain expertise with advanced AI/ML capabilities. The bullish case hinges on the successful market adoption of its Hypersense AI platform and its broader Digital Trust solutions, which could unlock new revenue streams beyond its traditional fraud and revenue assurance offerings. The increasing need for telecom operators to manage complex 5G ecosystems, prevent sophisticated fraud, and ensure digital security presents a favorable market backdrop. A successful shift to a more subscription-based (SaaS) model could also improve revenue predictability and margins.

Conversely, the bearish view considers the intense competitive landscape, where larger players with broader portfolios and deeper pockets could challenge Subex's market position. The company faces the execution risk of successfully onboarding new clients for its evolving product suite and demonstrating a tangible ROI for its advanced AI solutions. While its niche expertise provides a moat, the pace of technological change and potential client budget constraints remain challenges. Overall, Subex's future performance will largely depend on its ability to effectively execute its strategic pivot, secure new high-value contracts, and continuously innovate to stay ahead in a dynamic telecom software market.

Subex Share Price

Live · BSE / NSE · Inception: 1994
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Subex Quarterly Results

#(Fig in Cr.) Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Net Sales 82 84 68 74 73 71 66 69 71 73
Other Income 1 3 2 1 1 3 16 2 4 8
Total Income 83 86 70 75 74 73 82 70 75 80
Total Expenditure 81 81 74 72 70 84 62 63 62 64
Operating Profit 2 6 -4 3 4 -10 20 8 13 17
Interest 1 1 1 1 1 1 1 1 1 1
Depreciation 4 4 4 4 3 3 4 3 2 3
Exceptional Income / Expenses 0 -148 0 4 0 0 0 0 -5 -0
Profit Before Tax -2 -147 -8 3 -0 -14 15 4 6 13
Provision for Tax 3 10 3 2 3 3 2 1 3 3
Profit After Tax -5 -157 -11 1 -3 -18 13 3 3 10
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments -5 -157 -11 1 -3 -18 13 3 3 10
Adjusted Earnings Per Share -0.1 -2.8 -0.2 0 -0.1 -0.3 0.2 0.1 0.1 0.2

Subex Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 360 322 357 324 348 365 372 333 279 310 286 279
Other Income 1 6 19 2 3 15 6 12 10 7 7 30
Total Income 361 329 376 326 351 379 378 345 288 316 293 307
Total Expenditure 275 260 275 290 297 279 274 299 311 325 300 251
Operating Profit 86 69 101 36 54 101 104 46 -22 -9 -8 58
Interest 61 62 20 8 2 6 4 3 3 3 2 4
Depreciation 4 4 5 5 5 15 14 10 14 16 14 12
Exceptional Income / Expenses 0 -65 -109 12 0 -318 3 0 0 -148 4 -5
Profit Before Tax 21 -62 -34 34 47 -238 89 34 -39 -175 -20 38
Provision for Tax 6 13 10 14 22 31 38 13 12 17 12 9
Profit After Tax 15 -74 -43 21 25 -269 52 21 -51 -192 -31 29
Adjustments -5 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 10 -74 -43 21 25 -269 52 21 -51 -192 -31 29
Adjusted Earnings Per Share 0.6 -1.5 -0.9 0.4 0.4 -4.8 0.9 0.4 -0.9 -3.4 -0.6 0.6

Subex Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 209 734 684 779 794 515 549 564 522 334 304
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 578 41 0 0 0 0 0 0 0 0 0
Other Non-Current Liabilities 102 11 5 12 23 88 100 100 110 112 104
Total Current Liabilities 245 268 274 110 83 90 98 76 86 106 102
Total Liabilities 1134 1054 963 902 900 693 746 740 717 551 511
Fixed Assets 865 775 668 666 664 393 375 368 385 228 217
Other Non-Current Assets 43 37 41 48 54 58 58 75 70 72 78
Total Current Assets 226 241 254 188 182 243 313 297 261 251 216
Total Assets 1134 1054 963 902 900 693 746 740 717 551 511

Subex Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 43 49 86 74 30 39 90 143 85 52 69
Cash Flow from Operating Activities 64 66 54 54 55 66 91 -8 9 -8 10
Cash Flow from Investing Activities -9 2 -7 -3 -11 -4 -7 -35 -38 35 -15
Cash Flow from Financing Activities -47 -36 -55 -91 -34 -13 -32 -15 -7 -9 -12
Net Cash Inflow / Outflow 8 32 -8 -41 9 49 52 -59 -35 17 -17
Closing Cash & Cash Equivalent 49 86 74 30 39 90 143 85 52 69 52

Subex Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 0.56 -1.48 -0.85 0.37 0.45 -4.79 0.92 0.37 -0.91 -3.41 -0.56
CEPS(Rs) 1.04 -1.39 -0.76 0.46 0.53 -4.52 1.17 0.55 -0.66 -3.13 -0.31
DPS(Rs) 0 0 0 0 0 0 0.75 0 0 0 0
Book NAV/Share(Rs) 11.39 14.59 13.49 13.87 14.13 9.15 9.72 9.98 9.21 5.87 5.36
Core EBITDA Margin(%) 23.59 19.45 22.98 10.47 14.75 23.61 26.22 10.37 -11.55 -5.06 -5.13
EBIT Margin(%) 22.73 -0.01 -3.7 13 14.14 -63.58 24.97 10.92 -13.09 -55.69 -6.16
Pre Tax Margin(%) 5.76 -19.09 -9.41 10.61 13.52 -65.13 24.02 10.1 -14.02 -56.53 -6.94
PAT Margin (%) 4.17 -23.04 -12.1 6.38 7.24 -73.74 13.9 6.3 -18.38 -61.9 -11.01
Cash Profit Margin (%) 5.29 -21.71 -10.71 7.97 8.63 -69.61 17.61 9.26 -13.36 -56.87 -6.06
ROA(%) 1.33 -6.79 -4.29 2.22 2.8 -33.8 7.19 2.83 -7.03 -30.23 -5.92
ROE(%) 7.88 -15.77 -6.1 2.83 3.21 -41.15 9.75 3.79 -9.5 -45.25 -9.96
ROCE(%) 8.75 -0 -1.44 5.01 6.13 -35.44 17.37 6.51 -6.72 -40.33 -5.52
Receivable days 106.09 124.56 117.46 118.96 93.47 88.73 94 107.48 122.57 113.09 114.49
Inventory Days 0 0 0 0 0 0 0 0 0 0 0
Payable days 950.75 0 0 0 0 0 0 0 0 0 0
PER(x) 18.23 0 0 20.84 12.86 0 38.63 85.94 0 0 0
Price/Book(x) 0.89 0.61 0.82 0.55 0.41 0.34 3.66 3.22 3.08 5.11 2.28
Dividend Yield(%) 0 0 0 0 0 0 2.11 0 0 0 0
EV/Net Sales(x) 2.39 1.83 1.88 1.33 0.81 0.22 5 5.08 5.33 5.12 2.13
EV/Core EBITDA(x) 10.04 8.54 6.67 12.06 5.22 0.81 17.9 36.63 -66.04 -177.66 -78.86
Net Sales Growth(%) 5.82 -10.39 10.81 -9.24 7.34 4.84 1.93 -10.37 -16.42 11.13 -7.78
EBIT Growth(%) 17.3 -100.05 0 418.91 16.79 -571.28 140.04 -60.82 -200.22 -372.78 89.8
PAT Growth(%) 322.7 -594.85 41.81 147.84 21.95 -1167.21 119.22 -59.42 -343.97 -274.4 83.6
EPS Growth(%) 180.13 -364.6 42.28 143.15 21.96 -1167.09 119.22 -59.42 -343.96 -274.41 83.6
Debt/Equity(x) 3.48 0.31 0.27 0.04 0 0 0.01 0 0 0 0
Current Ratio(x) 0.92 0.9 0.93 1.71 2.2 2.71 3.21 3.9 3.05 2.37 2.11
Quick Ratio(x) 0.92 0.9 0.93 1.71 2.2 2.71 3.21 3.9 3.05 2.37 2.11
Interest Cover(x) 1.34 -0 -0.65 5.44 22.8 -41.15 26.25 13.43 -14.14 -65.58 -7.93
Total Debt/Mcap(x) 3.89 0.51 0.33 0.07 0 0 0 0 0 0 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -8% -5% -5% -2%
Operating Profit CAGR 0% 0% 0%
PAT CAGR 0% 0%
Share Price CAGR -35% -29% -30% +1%
ROE Average -10% -22% -10% -9%
ROCE Average -6% -18% -6% -4%

Subex Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 0 %
FII 1.1 %
DII (MF + Insurance) 0.01 %
Public (retail) 100 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 0000000000
FII 1.31.231.081.051.031.740.770.770.921.1
DII 0.120.010.010.010.010.010.010.010.010.01
Public 100100100100100100100100100100
Others 0000000000
Total 100100100100100100100100100100

Subex Peer Comparison

IT - Software Edit Columns

Subex Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Subex Pros & Cons

Pros

  • Company is almost debt free.

Cons

  • Promoter holding is low: 0%.
  • Company has a low return on equity of -22% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp