Auto Ancillary · Founded 1985 · www.subros.com · BSE 517168 · NSE SUBROS LTD. · ISIN INE287B01021
No Notes Added Yet
Business
Subros Ltd. is a leading manufacturer of thermal products for the automotive industry in India. Its core business involves designing, manufacturing, and supplying a wide range of automotive air conditioning (AC) systems and components, engine cooling systems, and other thermal management solutions. The company's primary customers are Original Equipment Manufacturers (OEMs) in the passenger vehicle segment, as well as commercial vehicles, off-road vehicles, and railway AC segments. Subros makes money by selling these manufactured components and integrated systems directly to automotive manufacturers.
Revenue Mix
Subros operates primarily as an integrated thermal product supplier for the automotive sector. While specific revenue breakdown percentages by product are not consistently disclosed publicly, its major product categories include:
Automotive Air Conditioning Systems (core segment, including compressors, condensers, evaporators, HVAC units)
Engine Cooling Systems (radiators, intercoolers)
Heat Exchangers
Tubes & Hoses
Blowers, Heaters, and other related components.
The automotive AC system segment is historically its largest contributor, making it a market leader in this category for passenger vehicles in India.
Industry
Subros operates within the Indian auto ancillary sector, which is highly integrated with the cyclical performance of the automotive industry. The sector is competitive, with both domestic and international players. Subros holds a strong market leadership position in the automotive AC segment, particularly for passenger vehicles in India. It is a key and long-standing supplier to Maruti Suzuki India Ltd. (MSIL), which provides significant stability. The company also supplies to other major OEMs like Mahindra & Mahindra, Tata Motors, and others, solidifying its position as a dominant player in automotive thermal management.
MOAT
OEM Integration & Switching Costs: Subros has a deep, long-standing relationship with Maruti Suzuki India Ltd. (MSIL), which is also a promoter. This integration creates high switching costs for MSIL, ensuring a stable and significant customer base. It signifies trust in quality and technological capability.
Technological Prowess & Global Partnership: A joint venture with Denso Corporation (Japan), a global leader in automotive components, provides Subros with access to advanced technology, R&D capabilities, and global best practices in thermal management.
Scale & Vertical Integration: Subros possesses significant manufacturing capacities across multiple locations in India and is vertically integrated across various components of the thermal management system, leading to cost efficiencies and quality control.
Growth Drivers
Indian Automotive Market Growth: The long-term growth trajectory of the Indian passenger vehicle and commercial vehicle markets will directly drive demand for Subros's products.
Increased AC Penetration: Rising disposable incomes and consumer preference for comfort are expected to increase AC penetration, especially in entry-level vehicles and commercial vehicles.
Electric Vehicle (EV) Transition: EVs require sophisticated thermal management for batteries and cabins. Subros's expertise positions it to develop and supply advanced thermal solutions for the growing EV market.
Content Per Vehicle: As vehicles become more advanced and feature-rich, the value of thermal management systems per vehicle is expected to increase.
Diversification: Expansion into new segments like railway AC, off-road vehicles, and potential exports can open new revenue streams.
Risks
Customer Concentration: A substantial portion of Subros's revenue is derived from Maruti Suzuki India Ltd., making it vulnerable to any significant slowdown in MSIL's sales or changes in its sourcing strategy.
Automotive Industry Cyclicality: The company's performance is directly tied to the cyclical nature of the automotive industry. Downturns in vehicle sales can significantly impact revenues and profitability.
Commodity Price Volatility: Fluctuations in raw material prices (e.g., aluminum, copper, steel) directly affect manufacturing costs and can impact profit margins.
Technological Disruption: While EVs are an opportunity, failure to rapidly adapt its product portfolio to new EV thermal management requirements or emergence of new specialized competitors could pose a risk.
Intense Competition: The auto ancillary market remains competitive, requiring continuous investment in R&D and manufacturing efficiency.
Management & Ownership
Subros Ltd. is a professionally managed company with a unique ownership structure. It is jointly promoted by the Surjan Singh & Sons family, Denso Corporation of Japan (a global leader in automotive technology), and Suzuki Motor Corporation of Japan (the parent company of Maruti Suzuki). This promoter backing provides strong technical expertise, strategic guidance, and a foundational customer relationship. The long-standing presence of these promoters suggests stability and a commitment to quality and technological advancement.
Outlook
Subros is well-positioned to leverage the long-term growth prospects of the Indian automotive industry, driven by rising disposable incomes and increasing demand for comfort features like AC. Its strong relationship with Maruti Suzuki, coupled with the technological backing from Denso, provides a significant competitive edge and a stable demand base. The company's focus on developing advanced thermal management solutions, particularly for the evolving electric vehicle segment, presents a substantial growth opportunity. However, its high reliance on the cyclical auto industry and a single major customer (MSIL) exposes it to industry downturns or shifts in OEM strategies. Managing raw material price volatility and adapting to rapid technological advancements in the EV space will be crucial for sustained profitability and market leadership.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 832 | 810 | 828 | 821 | 908 | 878 | 880 | 948 | 1050 | 1032 |
| Other Income | 4 | 3 | 6 | 5 | 6 | 6 | 20 | 6 | 8 | 6 |
| Total Income | 835 | 813 | 835 | 826 | 915 | 884 | 899 | 953 | 1057 | 1038 |
| Total Expenditure | 754 | 733 | 752 | 745 | 816 | 796 | 811 | 866 | 957 | 951 |
| Operating Profit | 81 | 80 | 83 | 81 | 99 | 88 | 88 | 87 | 100 | 87 |
| Interest | 4 | 3 | 2 | 3 | 3 | 2 | 2 | 3 | 2 | 3 |
| Depreciation | 32 | 31 | 32 | 32 | 34 | 31 | 31 | 32 | 31 | 29 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8 | 0 | 0 |
| Profit Before Tax | 45 | 47 | 49 | 46 | 62 | 54 | 54 | 44 | 67 | 56 |
| Provision for Tax | 15 | 12 | 12 | 13 | 16 | 14 | 14 | 10 | 17 | 14 |
| Profit After Tax | 31 | 35 | 36 | 33 | 46 | 41 | 41 | 35 | 50 | 41 |
| Adjustments | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
| Profit After Adjustments | 30 | 35 | 36 | 33 | 46 | 41 | 41 | 35 | 49 | 42 |
| Adjusted Earnings Per Share | 4.7 | 5.4 | 5.6 | 5 | 7.1 | 6.3 | 6.2 | 5.3 | 7.6 | 6.4 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1311 | 1535 | 1913 | 2124 | 1993 | 1796 | 2239 | 2806 | 3071 | 3368 | 3756 | 3910 |
| Other Income | 3 | 7 | 7 | 10 | 20 | 20 | 10 | 20 | 16 | 21 | 38 | 40 |
| Total Income | 1313 | 1542 | 1920 | 2135 | 2013 | 1815 | 2248 | 2827 | 3087 | 3388 | 3794 | 3947 |
| Total Expenditure | 1159 | 1367 | 1703 | 1896 | 1804 | 1651 | 2090 | 2639 | 2818 | 3045 | 3431 | 3585 |
| Operating Profit | 155 | 175 | 217 | 238 | 209 | 164 | 158 | 188 | 269 | 343 | 363 | 362 |
| Interest | 42 | 48 | 41 | 42 | 36 | 16 | 11 | 7 | 12 | 11 | 10 | 10 |
| Depreciation | 87 | 88 | 92 | 79 | 90 | 92 | 102 | 110 | 117 | 128 | 125 | 123 |
| Exceptional Income / Expenses | 0 | -31 | -2 | -3 | 41 | 0 | 0 | 0 | 0 | 0 | -8 | -8 |
| Profit Before Tax | 26 | 8 | 82 | 114 | 124 | 56 | 45 | 71 | 141 | 204 | 220 | 221 |
| Provision for Tax | 2 | -5 | 22 | 38 | 39 | 9 | 13 | 23 | 43 | 53 | 55 | 55 |
| Profit After Tax | 24 | 13 | 61 | 76 | 85 | 47 | 32 | 48 | 98 | 151 | 166 | 167 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 24 | 13 | 61 | 76 | 85 | 47 | 32 | 48 | 98 | 151 | 166 | 167 |
| Adjusted Earnings Per Share | 4 | 2.2 | 10.1 | 11.7 | 13 | 7.3 | 5 | 7.3 | 15 | 23.1 | 25.4 | 25.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 12% | 10% | 16% | 11% |
| Operating Profit CAGR | 6% | 25% | 17% | 9% |
| PAT CAGR | 10% | 51% | 29% | 21% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -37% | 21% | 16% | 18% |
| ROE Average | 14% | 13% | 10% | 10% |
| ROCE Average | 19% | 18% | 14% | 13% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 335 | 347 | 404 | 680 | 752 | 795 | 824 | 867 | 956 | 1094 | 1244 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 189 | 157 | 153 | 57 | 23 | 25 | 13 | 5 | 0 | 0 | 24 |
| Other Non-Current Liabilities | 33 | 7 | 12 | 41 | 94 | 126 | 137 | 148 | 165 | 203 | 363 |
| Total Current Liabilities | 444 | 620 | 751 | 661 | 599 | 593 | 627 | 630 | 653 | 753 | 832 |
| Total Liabilities | 1001 | 1130 | 1320 | 1440 | 1468 | 1538 | 1602 | 1650 | 1774 | 2050 | 2463 |
| Fixed Assets | 563 | 497 | 670 | 690 | 765 | 745 | 726 | 723 | 745 | 719 | 730 |
| Other Non-Current Assets | 103 | 207 | 152 | 167 | 139 | 162 | 186 | 232 | 195 | 262 | 434 |
| Total Current Assets | 335 | 426 | 499 | 583 | 563 | 631 | 690 | 695 | 834 | 1069 | 1300 |
| Total Assets | 1001 | 1130 | 1320 | 1440 | 1468 | 1538 | 1602 | 1650 | 1774 | 2050 | 2463 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 2 | 1 | 2 | 15 | 7 | 4 | 33 | 31 | 31 | 39 | 36 |
| Cash Flow from Operating Activities | 151 | 111 | 315 | 100 | 239 | 154 | 151 | 141 | 165 | 175 | 105 |
| Cash Flow from Investing Activities | -69 | -75 | -231 | -126 | -93 | -58 | -100 | -145 | -92 | -165 | -137 |
| Cash Flow from Financing Activities | -82 | -35 | -72 | 17 | -148 | -68 | -53 | 4 | -65 | -13 | 7 |
| Net Cash Inflow / Outflow | -0 | 1 | 13 | -8 | -3 | 28 | -1 | -1 | 8 | -3 | -25 |
| Closing Cash & Cash Equivalent | 2 | 2 | 15 | 7 | 4 | 33 | 31 | 31 | 39 | 36 | 12 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 3.99 | 2.2 | 10.09 | 11.69 | 13 | 7.26 | 4.98 | 7.35 | 14.96 | 23.08 | 25.39 |
| CEPS(Rs) | 18.41 | 16.85 | 25.43 | 23.77 | 26.85 | 21.38 | 20.67 | 24.25 | 32.82 | 42.72 | 44.54 |
| DPS(Rs) | 0.8 | 0.5 | 1.1 | 1.3 | 0.8 | 0.7 | 0.7 | 1 | 1.8 | 2.6 | 3 |
| Book NAV/Share(Rs) | 55.86 | 57.92 | 67.42 | 104.23 | 115.28 | 121.88 | 126.27 | 132.94 | 146.54 | 167.72 | 190.71 |
| Core EBITDA Margin(%) | 10.23 | 9.63 | 10.66 | 10.74 | 9.48 | 8 | 6.61 | 5.93 | 8.18 | 9.56 | 8.63 |
| EBIT Margin(%) | 4.58 | 3.22 | 6.27 | 7.35 | 8.04 | 4.02 | 2.5 | 2.75 | 4.94 | 6.38 | 6.11 |
| Pre Tax Margin(%) | 1.77 | 0.46 | 4.18 | 5.37 | 6.22 | 3.12 | 2.01 | 2.51 | 4.56 | 6.04 | 5.86 |
| PAT Margin (%) | 1.61 | 0.76 | 3.07 | 3.59 | 4.26 | 2.62 | 1.44 | 1.7 | 3.17 | 4.47 | 4.41 |
| Cash Profit Margin (%) | 7.43 | 5.81 | 7.75 | 7.3 | 8.79 | 7.73 | 5.99 | 5.61 | 6.95 | 8.27 | 7.73 |
| ROA(%) | 2.43 | 1.24 | 4.94 | 5.52 | 5.83 | 3.15 | 2.07 | 2.95 | 5.7 | 7.87 | 7.34 |
| ROE(%) | 7.34 | 3.86 | 16.11 | 14.06 | 11.85 | 6.13 | 4.01 | 5.67 | 10.71 | 14.69 | 14.17 |
| ROCE(%) | 9.32 | 7.58 | 16.03 | 18.24 | 17.61 | 8.13 | 6.33 | 8.5 | 15.79 | 20.29 | 18.74 |
| Receivable days | 21.85 | 24.06 | 27.02 | 28.23 | 32.65 | 39.77 | 34.91 | 28.09 | 29.09 | 39.77 | 49.87 |
| Inventory Days | 42.95 | 40.02 | 41.22 | 41.98 | 44.26 | 52.11 | 48.55 | 42.43 | 42.26 | 40.55 | 40.06 |
| Payable days | 49.59 | 63.12 | 88.72 | 98.3 | 100.46 | 119.68 | 104.34 | 82.96 | 79.94 | 79.89 | 78.58 |
| PER(x) | 22.1 | 96.55 | 28.78 | 22.84 | 9.94 | 42.44 | 65.82 | 40.85 | 34.42 | 24.27 | 25 |
| Price/Book(x) | 1.58 | 3.66 | 4.31 | 2.56 | 1.12 | 2.53 | 2.6 | 2.26 | 3.51 | 3.34 | 3.33 |
| Dividend Yield(%) | 0.91 | 0.24 | 0.38 | 0.49 | 0.62 | 0.23 | 0.21 | 0.33 | 0.35 | 0.46 | 0.47 |
| EV/Net Sales(x) | 0.7 | 1.09 | 1.1 | 0.89 | 0.45 | 1.11 | 0.93 | 0.69 | 1.06 | 1.07 | 1.11 |
| EV/Core EBITDA(x) | 5.89 | 9.56 | 9.7 | 7.95 | 4.28 | 12.12 | 13.14 | 10.36 | 12.16 | 10.55 | 11.52 |
| Net Sales Growth(%) | 9.05 | 17.1 | 24.63 | 11.06 | -6.2 | -9.89 | 24.67 | 25.36 | 9.42 | 9.67 | 11.52 |
| EBIT Growth(%) | 15.79 | -17.8 | 120.64 | 26.5 | 2.57 | -54.69 | -22.64 | 38.1 | 96.23 | 41.19 | 6.84 |
| PAT Growth(%) | 19.63 | -44.94 | 359.42 | 25.89 | 11.27 | -44.19 | -31.44 | 47.49 | 103.71 | 54.21 | 10.04 |
| EPS Growth(%) | 19.63 | -44.95 | 359.42 | 15.77 | 11.27 | -44.13 | -31.44 | 47.49 | 103.71 | 54.21 | 10.04 |
| Debt/Equity(x) | 1.16 | 1.16 | 0.95 | 0.36 | 0.19 | 0.12 | 0.07 | 0.09 | 0.03 | 0.04 | 0.06 |
| Current Ratio(x) | 0.75 | 0.69 | 0.66 | 0.88 | 0.94 | 1.07 | 1.1 | 1.1 | 1.28 | 1.42 | 1.56 |
| Quick Ratio(x) | 0.36 | 0.36 | 0.35 | 0.51 | 0.55 | 0.59 | 0.59 | 0.57 | 0.7 | 0.92 | 1.02 |
| Interest Cover(x) | 1.63 | 1.17 | 3 | 3.7 | 4.41 | 4.47 | 5.15 | 11.45 | 13.05 | 18.73 | 23.86 |
| Total Debt/Mcap(x) | 0.74 | 0.32 | 0.22 | 0.14 | 0.17 | 0.05 | 0.03 | 0.04 | 0.01 | 0.01 | 0.02 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 36.79 | 36.79 | 36.79 | 36.79 | 36.79 | 36.79 | 36.79 | 36.79 | 36.79 | 36.79 |
| FII | 32.83 | 33.22 | 33.05 | 32.81 | 32.8 | 32.93 | 33.13 | 32.78 | 32.79 | 32.69 |
| DII | 9.96 | 10.4 | 10.67 | 10.72 | 11.18 | 11.31 | 11.29 | 11.04 | 10.76 | 10.7 |
| Public | 20.42 | 19.6 | 19.49 | 19.68 | 19.23 | 18.97 | 18.79 | 19.39 | 19.66 | 19.83 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 |
| FII | 2.14 | 2.17 | 2.16 | 2.14 | 2.14 | 2.15 | 2.16 | 2.14 | 2.14 | 2.13 |
| DII | 0.65 | 0.68 | 0.7 | 0.7 | 0.73 | 0.74 | 0.74 | 0.72 | 0.7 | 0.7 |
| Public | 1.33 | 1.28 | 1.27 | 1.28 | 1.25 | 1.24 | 1.23 | 1.26 | 1.28 | 1.29 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +12% | +10% | +16% | +11% |
| Operating Profit CAGR | +6% | +25% | +17% | +9% |
| PAT CAGR | +10% | +51% | +29% | +21% |
| Share Price CAGR | -37% | +21% | +16% | +18% |
| ROE Average | +14% | +13% | +10% | +10% |
| ROCE Average | +19% | +18% | +14% | +13% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 36.79 | 36.79 | 36.79 | 36.79 | 36.79 | 36.79 | 36.79 | 36.79 | 36.79 | 36.79 |
| FII | 32.83 | 33.22 | 33.05 | 32.81 | 32.8 | 32.93 | 33.13 | 32.78 | 32.79 | 32.69 |
| DII | 9.96 | 10.4 | 10.67 | 10.72 | 11.18 | 11.31 | 11.29 | 11.04 | 10.76 | 10.7 |
| Public | 20.42 | 19.6 | 19.49 | 19.68 | 19.23 | 18.97 | 18.79 | 19.39 | 19.66 | 19.83 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 |
| FII | 2.14 | 2.17 | 2.16 | 2.14 | 2.14 | 2.15 | 2.16 | 2.14 | 2.14 | 2.13 |
| DII | 0.65 | 0.68 | 0.7 | 0.7 | 0.73 | 0.74 | 0.74 | 0.72 | 0.7 | 0.7 |
| Public | 1.33 | 1.28 | 1.27 | 1.28 | 1.25 | 1.24 | 1.23 | 1.26 | 1.28 | 1.29 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.