| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 813 | 732 | 832 | 810 | 828 | 821 | 908 | 878 | 880 | 948 | 1,050 | 1,032 | |
Growth YoY Revenue Growth YoY% | 17.0 | 11.9 | 11.2 | 16.8 | 1.8 | 12.1 | 9.3 | 8.4 | 6.2 | 15.4 | 15.6 | 17.5 |
| 743 | 673 | 754 | 733 | 752 | 745 | 816 | 796 | 811 | 866 | 957 | 951 | |
| 70 | 60 | 77 | 77 | 76 | 76 | 93 | 82 | 68 | 81 | 92 | 81 | |
OPM OPM% | 8.6 | 8.1 | 9.3 | 9.5 | 9.2 | 9.2 | 10.2 | 9.3 | 7.8 | 8.6 | 8.8 | 7.8 |
| 3 | 7 | 3 | 3 | 6 | 5 | 6 | 6 | 20 | -2 | 7 | 6 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 4 | 3 | 2 | 3 | 3 | 2 | 2 | 3 | 2 | 3 |
Depreciation DepreciationCr | 29 | 28 | 32 | 31 | 32 | 32 | 34 | 31 | 31 | 32 | 31 | 29 |
PBT PBTCr | 42 | 34 | 45 | 47 | 49 | 46 | 62 | 55 | 55 | 45 | 66 | 56 |
| 15 | 7 | 15 | 12 | 12 | 13 | 16 | 14 | 14 | 10 | 17 | 14 | |
| 27 | 27 | 30 | 35 | 36 | 33 | 46 | 41 | 41 | 35 | 49 | 42 | |
Growth YoY PAT Growth YoY% | 175.0 | 225.2 | 66.5 | 158.0 | 36.1 | 22.6 | 51.8 | 16.7 | 11.9 | 5.6 | 6.8 | 1.7 |
NPM NPM% | 3.3 | 3.7 | 3.7 | 4.3 | 4.4 | 4.0 | 5.1 | 4.7 | 4.6 | 3.7 | 4.7 | 4.0 |
| 4.1 | 4.1 | 4.7 | 5.4 | 5.6 | 5.0 | 7.1 | 6.3 | 6.2 | 5.3 | 7.6 | 6.4 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 813 | 732 | 832 | 810 | 828 | 821 | 908 | 878 | 880 | 948 | 1,050 | 1,032 | |
Growth YoY Revenue Growth YoY% | 17.0 | 11.9 | 11.2 | 16.8 | 1.8 | 12.1 | 9.3 | 8.4 | 6.2 | 15.4 | 15.6 | 17.5 |
| 743 | 673 | 754 | 733 | 752 | 745 | 816 | 796 | 811 | 866 | 957 | 951 | |
| 70 | 60 | 77 | 77 | 76 | 76 | 93 | 82 | 68 | 81 | 92 | 81 | |
OPM OPM% | 8.6 | 8.1 | 9.3 | 9.5 | 9.2 | 9.2 | 10.2 | 9.3 | 7.8 | 8.6 | 8.8 | 7.8 |
| 3 | 7 | 3 | 3 | 6 | 5 | 6 | 6 | 20 | -2 | 7 | 6 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 4 | 3 | 2 | 3 | 3 | 2 | 2 | 3 | 2 | 3 |
Depreciation DepreciationCr | 29 | 28 | 32 | 31 | 32 | 32 | 34 | 31 | 31 | 32 | 31 | 29 |
PBT PBTCr | 42 | 34 | 45 | 47 | 49 | 46 | 62 | 55 | 55 | 45 | 66 | 56 |
| 15 | 7 | 15 | 12 | 12 | 13 | 16 | 14 | 14 | 10 | 17 | 14 | |
| 27 | 27 | 30 | 35 | 36 | 33 | 46 | 41 | 41 | 35 | 49 | 42 | |
Growth YoY PAT Growth YoY% | 175.0 | 225.2 | 66.5 | 158.0 | 36.1 | 22.6 | 51.8 | 16.7 | 11.9 | 5.6 | 6.8 | 1.7 |
NPM NPM% | 3.3 | 3.7 | 3.7 | 4.3 | 4.4 | 4.0 | 5.1 | 4.7 | 4.6 | 3.7 | 4.7 | 4.0 |
| 4.1 | 4.1 | 4.7 | 5.4 | 5.6 | 5.0 | 7.1 | 6.3 | 6.2 | 5.3 | 7.6 | 6.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,311 | 1,535 | 1,913 | 2,124 | 1,993 | 1,796 | 2,239 | 2,806 | 3,071 | 3,368 | 3,756 | 3,909 |
Growth Revenue Growth% | 9.1 | 17.1 | 24.6 | 11.1 | -6.2 | -9.9 | 24.7 | 25.4 | 9.4 | 9.7 | 11.5 | 13.8 |
| 1,159 | 1,367 | 1,703 | 1,896 | 1,804 | 1,642 | 2,090 | 2,639 | 2,816 | 3,045 | 3,431 | 3,586 | |
| 152 | 168 | 210 | 228 | 189 | 154 | 149 | 168 | 254 | 322 | 324 | 323 | |
OPM OPM% | 11.6 | 10.9 | 11.0 | 10.7 | 9.5 | 8.6 | 6.6 | 6.0 | 8.3 | 9.6 | 8.6 | 8.3 |
| 3 | -24 | 6 | 7 | 62 | 11 | 10 | 20 | 15 | 21 | 30 | 31 | |
Interest Expense Interest ExpenseCr | 42 | 48 | 41 | 42 | 36 | 16 | 11 | 7 | 12 | 11 | 10 | 10 |
Depreciation DepreciationCr | 87 | 88 | 92 | 79 | 90 | 92 | 102 | 110 | 117 | 128 | 125 | 123 |
PBT PBTCr | 26 | 8 | 82 | 114 | 124 | 56 | 45 | 71 | 141 | 204 | 220 | 221 |
| 2 | -5 | 22 | 38 | 39 | 9 | 13 | 23 | 43 | 53 | 55 | 55 | |
PAT PATCr | 24 | 13 | 61 | 76 | 85 | 47 | 32 | 48 | 98 | 151 | 166 | 166 |
Growth PAT Growth% | 19.6 | -44.9 | 359.4 | 25.9 | 11.3 | -44.1 | -31.4 | 47.5 | 103.7 | 54.2 | 10.0 | 6.4 |
NPM NPM% | 1.8 | 0.9 | 3.2 | 3.6 | 4.3 | 2.6 | 1.4 | 1.7 | 3.2 | 4.5 | 4.4 | 4.3 |
| 4.0 | 2.2 | 10.1 | 12.4 | 13.0 | 7.3 | 5.0 | 7.3 | 15.0 | 23.1 | 25.4 | 25.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,311 | 1,535 | 1,913 | 2,124 | 1,993 | 1,796 | 2,239 | 2,806 | 3,071 | 3,368 | 3,756 | 3,909 |
Growth Revenue Growth% | 9.1 | 17.1 | 24.6 | 11.1 | -6.2 | -9.9 | 24.7 | 25.4 | 9.4 | 9.7 | 11.5 | 13.8 |
| 1,159 | 1,367 | 1,703 | 1,896 | 1,804 | 1,642 | 2,090 | 2,639 | 2,816 | 3,045 | 3,431 | 3,586 | |
| 152 | 168 | 210 | 228 | 189 | 154 | 149 | 168 | 254 | 322 | 324 | 323 | |
OPM OPM% | 11.6 | 10.9 | 11.0 | 10.7 | 9.5 | 8.6 | 6.6 | 6.0 | 8.3 | 9.6 | 8.6 | 8.3 |
| 3 | -24 | 6 | 7 | 62 | 11 | 10 | 20 | 15 | 21 | 30 | 31 | |
Interest Expense Interest ExpenseCr | 42 | 48 | 41 | 42 | 36 | 16 | 11 | 7 | 12 | 11 | 10 | 10 |
Depreciation DepreciationCr | 87 | 88 | 92 | 79 | 90 | 92 | 102 | 110 | 117 | 128 | 125 | 123 |
PBT PBTCr | 26 | 8 | 82 | 114 | 124 | 56 | 45 | 71 | 141 | 204 | 220 | 221 |
| 2 | -5 | 22 | 38 | 39 | 9 | 13 | 23 | 43 | 53 | 55 | 55 | |
PAT PATCr | 24 | 13 | 61 | 76 | 85 | 47 | 32 | 48 | 98 | 151 | 166 | 166 |
Growth PAT Growth% | 19.6 | -44.9 | 359.4 | 25.9 | 11.3 | -44.1 | -31.4 | 47.5 | 103.7 | 54.2 | 10.0 | 6.4 |
NPM NPM% | 1.8 | 0.9 | 3.2 | 3.6 | 4.3 | 2.6 | 1.4 | 1.7 | 3.2 | 4.5 | 4.4 | 4.3 |
| 4.0 | 2.2 | 10.1 | 12.4 | 13.0 | 7.3 | 5.0 | 7.3 | 15.0 | 23.1 | 25.4 | 25.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 12 | 12 | 12 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
Reserves ReservesCr | 323 | 335 | 392 | 667 | 739 | 782 | 811 | 854 | 943 | 1,081 | 1,231 |
| 444 | 620 | 738 | 635 | 577 | 593 | 627 | 620 | 626 | 697 | 762 | |
| 222 | 158 | 155 | 65 | 59 | 62 | 54 | 56 | 69 | 67 | 128 | |
| 1,001 | 1,125 | 1,297 | 1,380 | 1,388 | 1,449 | 1,505 | 1,543 | 1,651 | 1,859 | 2,134 | |
| 335 | 426 | 485 | 557 | 541 | 631 | 690 | 685 | 807 | 1,013 | 1,230 | |
| 666 | 699 | 812 | 823 | 847 | 818 | 815 | 858 | 844 | 846 | 904 | |
| 1,001 | 1,125 | 1,297 | 1,380 | 1,388 | 1,449 | 1,505 | 1,543 | 1,651 | 1,859 | 2,134 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 12 | 12 | 12 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
Reserves ReservesCr | 323 | 335 | 392 | 667 | 739 | 782 | 811 | 854 | 943 | 1,081 | 1,231 |
| 444 | 620 | 738 | 635 | 577 | 593 | 627 | 620 | 626 | 697 | 762 | |
| 222 | 158 | 155 | 65 | 59 | 62 | 54 | 56 | 69 | 67 | 128 | |
| 1,001 | 1,125 | 1,297 | 1,380 | 1,388 | 1,449 | 1,505 | 1,543 | 1,651 | 1,859 | 2,134 | |
| 335 | 426 | 485 | 557 | 541 | 631 | 690 | 685 | 807 | 1,013 | 1,230 | |
| 666 | 699 | 812 | 823 | 847 | 818 | 815 | 858 | 844 | 846 | 904 | |
| 1,001 | 1,125 | 1,297 | 1,380 | 1,388 | 1,449 | 1,505 | 1,543 | 1,651 | 1,859 | 2,134 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 151 | 111 | 315 | 100 | 239 | 155 | 151 | 141 | 166 | 175 | 105 | |
| -69 | -75 | -231 | -126 | -93 | -58 | -100 | -145 | -92 | -165 | -137 | |
| -82 | -35 | -72 | 17 | -148 | -68 | -53 | 4 | -65 | -13 | 7 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 13 | -8 | -3 | 28 | -1 | -1 | 8 | -3 | -25 |
Free Cash Flow Free Cash FlowCr | 82 | 33 | 84 | -27 | 141 | 92 | 45 | 31 | 47 | 58 | -42 |
CFO To PAT CFO To PAT% | 631.6 | 839.9 | 520.9 | 131.7 | 281.5 | 326.0 | 464.2 | 293.4 | 169.5 | 116.1 | 63.6 |
CFO To EBITDA CFO To EBITDA% | 99.4 | 66.0 | 150.3 | 44.0 | 126.3 | 100.5 | 101.4 | 84.0 | 65.1 | 54.2 | 32.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 151 | 111 | 315 | 100 | 239 | 155 | 151 | 141 | 166 | 175 | 105 | |
| -69 | -75 | -231 | -126 | -93 | -58 | -100 | -145 | -92 | -165 | -137 | |
| -82 | -35 | -72 | 17 | -148 | -68 | -53 | 4 | -65 | -13 | 7 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 13 | -8 | -3 | 28 | -1 | -1 | 8 | -3 | -25 |
Free Cash Flow Free Cash FlowCr | 82 | 33 | 84 | -27 | 141 | 92 | 45 | 31 | 47 | 58 | -42 |
CFO To PAT CFO To PAT% | 631.6 | 839.9 | 520.9 | 131.7 | 281.5 | 326.0 | 464.2 | 293.4 | 169.5 | 116.1 | 63.6 |
CFO To EBITDA CFO To EBITDA% | 99.4 | 66.0 | 150.3 | 44.0 | 126.3 | 100.5 | 101.4 | 84.0 | 65.1 | 54.2 | 32.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 529 | 1,273 | 1,743 | 1,741 | 843 | 2,011 | 2,138 | 1,958 | 3,360 | 3,654 | 4,141 | 4,718 |
Price To Earnings Price To Earnings | 23.0 | 96.4 | 28.8 | 22.8 | 9.9 | 42.5 | 65.8 | 40.8 | 34.4 | 24.3 | 25.0 | 28.4 |
Price To Sales Price To Sales | 0.4 | 0.8 | 0.9 | 0.8 | 0.4 | 1.1 | 1.0 | 0.7 | 1.1 | 1.1 | 1.1 | 1.2 |
Price To Book Price To Book | 1.6 | 3.7 | 4.3 | 2.6 | 1.1 | 2.5 | 2.6 | 2.3 | 3.5 | 3.3 | 3.3 | 3.8 |
EV To EBITDA EV To EBITDA | 5.4 | 9.5 | 9.7 | 8.1 | 4.6 | 12.6 | 13.8 | 11.3 | 12.9 | 11.2 | 12.9 | 14.7 |
GPM GPM% | 27.8 | 25.3 | 25.3 | 25.4 | 25.0 | 23.6 | 21.4 | 19.1 | 22.0 | 23.2 | 22.5 | 22.5 |
OPM OPM% | 11.6 | 10.9 | 11.0 | 10.7 | 9.5 | 8.6 | 6.6 | 6.0 | 8.3 | 9.6 | 8.6 | 8.3 |
NPM NPM% | 1.8 | 0.9 | 3.2 | 3.6 | 4.3 | 2.6 | 1.4 | 1.7 | 3.2 | 4.5 | 4.4 | 4.3 |
ROCE ROCE% | 10.8 | 8.3 | 17.2 | 18.0 | 18.3 | 8.6 | 6.6 | 8.8 | 15.4 | 18.9 | 17.4 | 17.4 |
ROE ROE% | 7.2 | 3.8 | 15.0 | 11.2 | 11.3 | 6.0 | 3.9 | 5.5 | 10.2 | 13.8 | 13.3 | 13.3 |
ROA ROA% | 2.4 | 1.2 | 4.7 | 5.5 | 6.1 | 3.3 | 2.2 | 3.1 | 5.9 | 8.1 | 7.8 | 7.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 529 | 1,273 | 1,743 | 1,741 | 843 | 2,011 | 2,138 | 1,958 | 3,360 | 3,654 | 4,141 | 4,718 |
Price To Earnings Price To Earnings | 23.0 | 96.4 | 28.8 | 22.8 | 9.9 | 42.5 | 65.8 | 40.8 | 34.4 | 24.3 | 25.0 | 28.4 |
Price To Sales Price To Sales | 0.4 | 0.8 | 0.9 | 0.8 | 0.4 | 1.1 | 1.0 | 0.7 | 1.1 | 1.1 | 1.1 | 1.2 |
Price To Book Price To Book | 1.6 | 3.7 | 4.3 | 2.6 | 1.1 | 2.5 | 2.6 | 2.3 | 3.5 | 3.3 | 3.3 | 3.8 |
EV To EBITDA EV To EBITDA | 5.4 | 9.5 | 9.7 | 8.1 | 4.6 | 12.6 | 13.8 | 11.3 | 12.9 | 11.2 | 12.9 | 14.7 |
GPM GPM% | 27.8 | 25.3 | 25.3 | 25.4 | 25.0 | 23.6 | 21.4 | 19.1 | 22.0 | 23.2 | 22.5 | 22.5 |
OPM OPM% | 11.6 | 10.9 | 11.0 | 10.7 | 9.5 | 8.6 | 6.6 | 6.0 | 8.3 | 9.6 | 8.6 | 8.3 |
NPM NPM% | 1.8 | 0.9 | 3.2 | 3.6 | 4.3 | 2.6 | 1.4 | 1.7 | 3.2 | 4.5 | 4.4 | 4.3 |
ROCE ROCE% | 10.8 | 8.3 | 17.2 | 18.0 | 18.3 | 8.6 | 6.6 | 8.8 | 15.4 | 18.9 | 17.4 | 17.4 |
ROE ROE% | 7.2 | 3.8 | 15.0 | 11.2 | 11.3 | 6.0 | 3.9 | 5.5 | 10.2 | 13.8 | 13.3 | 13.3 |
ROA ROA% | 2.4 | 1.2 | 4.7 | 5.5 | 6.1 | 3.3 | 2.2 | 3.1 | 5.9 | 8.1 | 7.8 | 7.8 |
Documents — Subros Ltd
Concall Transcript Summaries — Subros Ltd