Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Subros Ltd

SUBROS
NSE
778.55
0.03%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Subros Ltd

SUBROS
NSE
778.55
0.03%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
5,079Cr
Close
Close Price
778.55
Industry
Industry
Auto Ancillaries - AC
PE
Price To Earnings
31.25
PS
Price To Sales
1.41
Revenue
Revenue
3,614Cr
Rev Gr TTM
Revenue Growth TTM
9.83%
PAT Gr TTM
PAT Growth TTM
20.60%
Peer Comparison
How does SUBROS stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
SUBROS
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
748693813732832810828821908878880948
Growth YoY
Revenue Growth YoY%
9.8-2.217.011.911.216.81.812.19.38.46.215.4
Expenses
ExpensesCr
697646743673754733752745816796811866
Operating Profit
Operating ProfitCr
514770607777767693826881
OPM
OPM%
6.86.88.68.19.39.59.29.210.29.37.88.6
Other Income
Other IncomeCr
523733656620-2
Interest Expense
Interest ExpenseCr
223443233223
Depreciation
DepreciationCr
282729283231323234313132
PBT
PBTCr
262042344547494662555545
Tax
TaxCr
861571512121316141410
PAT
PATCr
181427273035363346414135
Growth YoY
PAT Growth YoY%
9.816.4175.0225.266.5158.036.122.651.816.711.95.6
NPM
NPM%
2.42.03.33.73.74.34.44.05.14.74.63.7
EPS
EPS
2.82.14.14.14.75.45.65.07.16.36.25.3

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
1,2021,3111,5351,9132,1241,9931,7962,2392,8063,0713,3683,614
Growth
Revenue Growth%
2.29.117.124.611.1-6.2-9.924.725.49.49.77.3
Expenses
ExpensesCr
1,0651,1591,3671,7031,8961,8041,6422,0902,6392,8163,0453,290
Operating Profit
Operating ProfitCr
137152168210228189154149168254322325
OPM
OPM%
11.411.610.911.010.79.58.66.66.08.39.69.0
Other Income
Other IncomeCr
13-246762111020152130
Interest Expense
Interest ExpenseCr
39424841423616117121111
Depreciation
DepreciationCr
79878892799092102110117128128
PBT
PBTCr
2026882114124564571141204216
Tax
TaxCr
02-522383991323435353
PAT
PATCr
20241361768547324898151163
Growth
PAT Growth%
-3.719.6-44.9359.425.911.3-44.1-31.447.5103.754.28.0
NPM
NPM%
1.71.80.93.23.64.32.61.41.73.24.54.5
EPS
EPS
3.34.02.210.112.413.07.35.07.315.023.124.9

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
121212121313131313131313
Reserves
ReservesCr
3053233353926677397828118549431,0811,145
Current Liabilities
Current LiabilitiesCr
412444620738635577593627620626697735
Non Current Liabilities
Non Current LiabilitiesCr
24422215815565596254566967107
Total Liabilities
Total LiabilitiesCr
9731,0011,1251,2971,3801,3881,4491,5051,5431,6511,8592,001
Current Assets
Current AssetsCr
3013354264855575416316906858071,0131,148
Non Current Assets
Non Current AssetsCr
672666699812823847818815858844846853
Total Assets
Total AssetsCr
9731,0011,1251,2971,3801,3881,4491,5051,5431,6511,8592,001

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
141151111315100239155151141166175
Investing Cash Flow
Investing Cash FlowCr
-94-69-75-231-126-93-58-100-145-92-165
Financing Cash Flow
Financing Cash FlowCr
-48-82-35-7217-148-68-534-65-13
Net Cash Flow
Net Cash FlowCr
-10113-8-328-1-18-3
Free Cash Flow
Free Cash FlowCr
47823384-271419245314758
CFO To PAT
CFO To PAT%
704.2631.6839.9520.9131.7281.5326.0464.2293.4169.5116.1
CFO To EBITDA
CFO To EBITDA%
103.299.466.0150.344.0126.3100.5101.484.065.154.2

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
3425291,2731,7431,7418432,0112,1381,9583,3603,654
Price To Earnings
Price To Earnings
17.923.096.428.822.89.942.565.840.834.424.3
Price To Sales
Price To Sales
0.30.40.80.90.80.41.11.00.71.11.1
Price To Book
Price To Book
1.11.63.74.32.61.12.52.62.33.53.3
EV To EBITDA
EV To EBITDA
4.95.49.59.78.14.612.613.811.312.911.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
32.232.630.530.230.129.428.125.823.426.227.8
OPM
OPM%
11.411.610.911.010.79.58.66.66.08.39.6
NPM
NPM%
1.71.80.93.23.64.32.61.41.73.24.5
ROCE
ROCE%
9.110.88.317.218.018.38.66.68.815.418.9
ROE
ROE%
6.37.23.815.011.211.36.03.95.510.213.8
ROA
ROA%
2.12.41.24.75.56.13.32.23.15.98.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Overview** Subros Limited, established in 1985, is India’s largest manufacturer of air conditioning and thermal products for automotive and non-automotive applications. As a leading joint venture, the company combines Indian entrepreneurial strength with global technological expertise through equity partners including Indian Promoters (36.79%), DENSO Corporation (Japan – 20%), Suzuki Motor Corporation (11.96%), and public shareholders (31.25%). Subros operates eight manufacturing and technical facilities across India—located in Noida, Manesar, Nalagarh, Chennai, Pune, and Karsanpura—and serves diverse sectors including passenger cars, commercial vehicles (trucks, buses, tractors), refrigerated transport (reefers), railways, and home air conditioning. The company reported revenue from operations of **₹3,368 crore (~$401 million)** in FY 2024–25, reflecting strong growth momentum. With a dominant market position, Subros holds: - **42% share** in passenger car AC systems - **43–54% share** in truck AC and blower units (latest data: 43% in Aug 2025, up from 45–54% historically) --- ### **Core Capabilities & Infrastructure (as of Aug 2025)** #### **1. Advanced Engineering & R&D Centers** - **Subros Technical Center (STC), Noida**: Supports end-to-end product design, development, and validation using virtual prototyping and simulation under diverse climatic conditions. - **Denso Subros Engineering Centre (DSEC), Noida**: A strategic JV (74% DENSO, 26% Subros) focused on application engineering for AC and engine cooling systems. It features: - Environment Test Chamber (-30°C to +60°C) - Calorimeter, vibration testers, salt spray chambers, burst and pulsation tests - Collaborative work has reduced development time by **35%** and cut costs by **30%** - Aiming for **100% design localization in India**, aligned with EV, hybrid, and CNG trends #### **2. Subros Tool Engineering Center (STEC), Noida** - Equipped with CNC machining centers, Wire EDM, CNC lathe, and CAE tools (Mold Flow, HyperForm, Ad Stefan) - Enables precision design and development of **tools and dies** for automotive OEMs and Tier 1 suppliers - Diversification into tooling supports import substitution, cost efficiency, and supply chain resilience #### **3. Manufacturing Facilities** - **Noida Heat Exchanger Plant**: Produces brazed multi-flow condensers, heater cores, and RS evaporators - **Manesar Plant**: Adjacent to Maruti Suzuki, produces REC condensers, HVAC assemblies, kitting parts, and ECM assemblies; includes a dedicated HVAC facility nearby - **Nalagarh Plant (Himachal Pradesh)**: Fully integrated facility manufacturing residential and commercial ACs (window, split units), with in-house production of fin-tube heat exchangers, plastic molds, and cross-flow fans - **New Greenfield Plant in Kharkhoda, Haryana (under construction)**: Signals commitment to **sustainable manufacturing**, supports future EV/automotive growth, and enhances capacity --- ### **Strategic Growth Initiatives (Aug 2025 Update)** #### **1. Expansion into New Segments & Markets** - **Railway Sector**: Entered with AC systems for Indian Railways coaches; dedicated testing and manufacturing infrastructure established - **Commercial Vehicles**: Developing modular, compact, and cost-effective AC kits for truck cabins (N2/N3 categories), compatible across platforms - **Tractor Segment**: Targeting expansion from ₹3 crore to over ₹20 crore in revenue in 3–4 years; initial exports underway (K2 radiators & AC kits); high-growth potential in USA - **Aftermarket & Exports**: Strategic focus on increasing aftermarket revenue (long-term goal: double current levels) and expanding global footprint #### **2. Electrification & Green Mobility** - Active development of thermal solutions for **electric and hybrid vehicles**, including: - EV HVAC systems - Battery and traction motor cooling - Controllers and e-Compressors (BCM) - Solutions for **hydrogen fuel cell buses** - 15% of new business acquisitions are in **alternative fuel technologies** (EV, hybrid, CNG) - Product roadmap aligned with government initiatives: **CAFE, FAME, PLI**, and net-zero by 2070 - Developed **inverter-based home ACs using R32 refrigerant**, contributing to environmental sustainability #### **3. Innovation & Technology Investment** - Focus on **AI, IoT, automation**, and partnerships with startups and academic institutions - In-house software development for thermal controllers - 7 new patents secured in FY 2023–24; recognized by **SAEINDIA** for innovation - Emphasis on reducing emissions, improving energy efficiency, and adhering to safety standards --- ### **Sustainability & Localization Strategy** - **>80% localization** across products, enhancing supply chain agility and reducing forex/logistics risks - Strong emphasis on **Make in India**, with in-house design capabilities and indigenous component development - Greenfield plant in Kharkhoda reinforces sustainable manufacturing practices - Closed-loop approach integrating material science, circular economy principles, and energy security