Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹4468 Cr.
Stock P/E
27
P/B
3.5
Current Price
₹684.9
Book Value
₹ 197.1
Face Value
2
52W High
₹1179.6
52W Low
₹ 621.3
Dividend Yield
0.44%

Subros Overview

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.

Subros Share Price

Live · BSE / NSE · Inception: 1985
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Subros Quarterly Results

#(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

Subros Profit & Loss

#(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

Subros Balance Sheet

#(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

Subros Cash Flow

#(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

Subros Ratios

# 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

Growth Rates

Compounded annual
# 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%

Subros Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 36.79 %
FII 32.69 %
DII (MF + Insurance) 10.7 %
Public (retail) 19.83 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 36.7936.7936.7936.7936.7936.7936.7936.7936.7936.79
FII 32.8333.2233.0532.8132.832.9333.1332.7832.7932.69
DII 9.9610.410.6710.7211.1811.3111.2911.0410.7610.7
Public 20.4219.619.4919.6819.2318.9718.7919.3919.6619.83
Others 0000000000
Total 100100100100100100100100100100

Subros Peer Comparison

Auto Ancillary Edit Columns

Subros Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Subros Pros & Cons

Pros

  • Company has delivered good profit growth of 28% CAGR over last 5 years
  • Debtor days have improved from 79.89 to 78.58days.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 36.79%.
  • Company has a low return on equity of 13% over the last 3 years.
  • Stock is trading at 3.5 times its book value.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp