Login
Home
Charts
Search
Watchlist
Products

Subros Ltd

SUBROS·NSE
720.65+0.80%Tue, 22 Sept '26 15:31

Subros Ltd

SUBROS
NSE
720.65
+0.80%
|Tue, 22 Sept '26 15:31
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
4,718Cr
Close
Close Price
723.25
Industry
Industry
Auto Ancillaries - AC
PE
Price To Earnings
28.37
PS
Price To Sales
1.21
Revenue
Revenue
3,909Cr
Rev Gr TTM
Revenue Growth TTM
13.78%
PAT Gr TTM
PAT Growth TTM
6.38%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
8137328328108288219088788809481,0501,032
Growth YoY
Revenue Growth YoY%
17.011.911.216.81.812.19.38.46.215.415.617.5
Expenses
ExpensesCr
743673754733752745816796811866957951
Operating Profit
Operating ProfitCr
706077777676938268819281
OPM
OPM%
8.68.19.39.59.29.210.29.37.88.68.87.8
Other Income
Other IncomeCr
3733656620-276
Interest Expense
Interest ExpenseCr
344323322323
Depreciation
DepreciationCr
292832313232343131323129
PBT
PBTCr
423445474946625555456656
Tax
TaxCr
15715121213161414101714
PAT
PATCr
272730353633464141354942
Growth YoY
PAT Growth YoY%
175.0225.266.5158.036.122.651.816.711.95.66.81.7
NPM
NPM%
3.33.73.74.34.44.05.14.74.63.74.74.0
EPS
EPS
4.14.14.75.45.65.07.16.36.25.37.66.4
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
8137328328108288219088788809481,0501,032
Growth YoY
Revenue Growth YoY%
17.011.911.216.81.812.19.38.46.215.415.617.5
Expenses
ExpensesCr
743673754733752745816796811866957951
Operating Profit
Operating ProfitCr
706077777676938268819281
OPM
OPM%
8.68.19.39.59.29.210.29.37.88.68.87.8
Other Income
Other IncomeCr
3733656620-276
Interest Expense
Interest ExpenseCr
344323322323
Depreciation
DepreciationCr
292832313232343131323129
PBT
PBTCr
423445474946625555456656
Tax
TaxCr
15715121213161414101714
PAT
PATCr
272730353633464141354942
Growth YoY
PAT Growth YoY%
175.0225.266.5158.036.122.651.816.711.95.66.81.7
NPM
NPM%
3.33.73.74.34.44.05.14.74.63.74.74.0
EPS
EPS
4.14.14.75.45.65.07.16.36.25.37.66.4

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
1,3111,5351,9132,1241,9931,7962,2392,8063,0713,3683,7563,909
Growth
Revenue Growth%
9.117.124.611.1-6.2-9.924.725.49.49.711.513.8
Expenses
ExpensesCr
1,1591,3671,7031,8961,8041,6422,0902,6392,8163,0453,4313,586
Operating Profit
Operating ProfitCr
152168210228189154149168254322324323
OPM
OPM%
11.610.911.010.79.58.66.66.08.39.68.68.3
Other Income
Other IncomeCr
3-24676211102015213031
Interest Expense
Interest ExpenseCr
42484142361611712111010
Depreciation
DepreciationCr
878892799092102110117128125123
PBT
PBTCr
26882114124564571141204220221
Tax
TaxCr
2-52238399132343535555
PAT
PATCr
241361768547324898151166166
Growth
PAT Growth%
19.6-44.9359.425.911.3-44.1-31.447.5103.754.210.06.4
NPM
NPM%
1.80.93.23.64.32.61.41.73.24.54.44.3
EPS
EPS
4.02.210.112.413.07.35.07.315.023.125.425.5
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
1,3111,5351,9132,1241,9931,7962,2392,8063,0713,3683,7563,909
Growth
Revenue Growth%
9.117.124.611.1-6.2-9.924.725.49.49.711.513.8
Expenses
ExpensesCr
1,1591,3671,7031,8961,8041,6422,0902,6392,8163,0453,4313,586
Operating Profit
Operating ProfitCr
152168210228189154149168254322324323
OPM
OPM%
11.610.911.010.79.58.66.66.08.39.68.68.3
Other Income
Other IncomeCr
3-24676211102015213031
Interest Expense
Interest ExpenseCr
42484142361611712111010
Depreciation
DepreciationCr
878892799092102110117128125123
PBT
PBTCr
26882114124564571141204220221
Tax
TaxCr
2-52238399132343535555
PAT
PATCr
241361768547324898151166166
Growth
PAT Growth%
19.6-44.9359.425.911.3-44.1-31.447.5103.754.210.06.4
NPM
NPM%
1.80.93.23.64.32.61.41.73.24.54.44.3
EPS
EPS
4.02.210.112.413.07.35.07.315.023.125.425.5

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
1212121313131313131313
Reserves
ReservesCr
3233353926677397828118549431,0811,231
Current Liabilities
Current LiabilitiesCr
444620738635577593627620626697762
Non Current Liabilities
Non Current LiabilitiesCr
22215815565596254566967128
Total Liabilities
Total LiabilitiesCr
1,0011,1251,2971,3801,3881,4491,5051,5431,6511,8592,134
Current Assets
Current AssetsCr
3354264855575416316906858071,0131,230
Non Current Assets
Non Current AssetsCr
666699812823847818815858844846904
Total Assets
Total AssetsCr
1,0011,1251,2971,3801,3881,4491,5051,5431,6511,8592,134
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
1212121313131313131313
Reserves
ReservesCr
3233353926677397828118549431,0811,231
Current Liabilities
Current LiabilitiesCr
444620738635577593627620626697762
Non Current Liabilities
Non Current LiabilitiesCr
22215815565596254566967128
Total Liabilities
Total LiabilitiesCr
1,0011,1251,2971,3801,3881,4491,5051,5431,6511,8592,134
Current Assets
Current AssetsCr
3354264855575416316906858071,0131,230
Non Current Assets
Non Current AssetsCr
666699812823847818815858844846904
Total Assets
Total AssetsCr
1,0011,1251,2971,3801,3881,4491,5051,5431,6511,8592,134

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
151111315100239155151141166175105
Investing Cash Flow
Investing Cash FlowCr
-69-75-231-126-93-58-100-145-92-165-137
Financing Cash Flow
Financing Cash FlowCr
-82-35-7217-148-68-534-65-137
Net Cash Flow
Net Cash FlowCr
0113-8-328-1-18-3-25
Free Cash Flow
Free Cash FlowCr
823384-271419245314758-42
CFO To PAT
CFO To PAT%
631.6839.9520.9131.7281.5326.0464.2293.4169.5116.163.6
CFO To EBITDA
CFO To EBITDA%
99.466.0150.344.0126.3100.5101.484.065.154.232.5
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
151111315100239155151141166175105
Investing Cash Flow
Investing Cash FlowCr
-69-75-231-126-93-58-100-145-92-165-137
Financing Cash Flow
Financing Cash FlowCr
-82-35-7217-148-68-534-65-137
Net Cash Flow
Net Cash FlowCr
0113-8-328-1-18-3-25
Free Cash Flow
Free Cash FlowCr
823384-271419245314758-42
CFO To PAT
CFO To PAT%
631.6839.9520.9131.7281.5326.0464.2293.4169.5116.163.6
CFO To EBITDA
CFO To EBITDA%
99.466.0150.344.0126.3100.5101.484.065.154.232.5

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
5291,2731,7431,7418432,0112,1381,9583,3603,6544,1414,718
Price To Earnings
Price To Earnings
23.096.428.822.89.942.565.840.834.424.325.028.4
Price To Sales
Price To Sales
0.40.80.90.80.41.11.00.71.11.11.11.2
Price To Book
Price To Book
1.63.74.32.61.12.52.62.33.53.33.33.8
EV To EBITDA
EV To EBITDA
5.49.59.78.14.612.613.811.312.911.212.914.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
27.825.325.325.425.023.621.419.122.023.222.522.5
OPM
OPM%
11.610.911.010.79.58.66.66.08.39.68.68.3
NPM
NPM%
1.80.93.23.64.32.61.41.73.24.54.44.3
ROCE
ROCE%
10.88.317.218.018.38.66.68.815.418.917.417.4
ROE
ROE%
7.23.815.011.211.36.03.95.510.213.813.313.3
ROA
ROA%
2.41.24.75.56.13.32.23.15.98.17.87.8
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
5291,2731,7431,7418432,0112,1381,9583,3603,6544,1414,718
Price To Earnings
Price To Earnings
23.096.428.822.89.942.565.840.834.424.325.028.4
Price To Sales
Price To Sales
0.40.80.90.80.41.11.00.71.11.11.11.2
Price To Book
Price To Book
1.63.74.32.61.12.52.62.33.53.33.33.8
EV To EBITDA
EV To EBITDA
5.49.59.78.14.612.613.811.312.911.212.914.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
27.825.325.325.425.023.621.419.122.023.222.522.5
OPM
OPM%
11.610.911.010.79.58.66.66.08.39.68.68.3
NPM
NPM%
1.80.93.23.64.32.61.41.73.24.54.44.3
ROCE
ROCE%
10.88.317.218.018.38.66.68.815.418.917.417.4
ROE
ROE%
7.23.815.011.211.36.03.95.510.213.813.313.3
ROA
ROA%
2.41.24.75.56.13.32.23.15.98.17.87.8
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
- **Subros is India’s largest maker of air-conditioning and thermal systems, born in 1985 as a three-way joint venture between Subros, Suzuki, and the Japanese thermal-technology leader DENSO**. From the start, the company’s playbook has been to lock in deep technical partnerships, build everything that matters in-house, and then methodically widen the customer base - first passenger cars, then trucks, buses, railways, and now the cooling systems inside electric and hydrogen vehicles. # Business segments A single integrated thermal-products engine that spans automotive, rail, and residential cooling - all fed by the same in-house compressor, tooling, and R&D backbone - and is now pivoting hard toward the electric-vehicle thermal systems that will define its next decade. ## 1. Automotive thermal systems: the core factory that cools India’s vehicles **Subros makes the complete air-conditioning system - from the compressor that pumps refrigerant to the HVAC unit in the dashboard - and sells it to almost every major vehicle maker in the country, with a commanding 41% share of both the passenger-car and truck AC markets.** - **One-stop shop for vehicle cooling** - the company designs and manufactures HVAC assemblies, compressors, heat exchangers, AC lines, radiators, fans, and blower motors, so an automaker can source an entire thermal loop from a single supplier rather than stitching it together from multiple vendors. - **The Maruti anchor** - sales to related parties (primarily Maruti Suzuki and its affiliates) make up roughly 85% of total revenue, which gives the business enormous volume stability and has shaped a manufacturing footprint deliberately placed next to Maruti’s own factories in Manesar and Gujarat. - **Beyond the family car** - the same thermal know-how has been packaged into modular truck-cabin AC kits that fit a wide range of pickups and heavy vehicles with minimal changes, bus air-conditioners spanning 4 kW to 36 kW, and rugged off-roader AC systems for construction and farm machinery. - **Clean-fuel shift is already underway** - products for CNG, hybrid, and electric vehicles now contribute 21% of total revenue, and the company has developed battery thermal management, traction-motor cooling, and integrated thermal systems for hydrogen fuel-cell buses, putting it inside the powertrain conversation, not just the cabin. - **Commodity costs are passed through** - the company has formal arrangements with its major customers to adjust pricing when raw-material costs swing, which protects margins in a business where metal and refrigerant prices can move sharply. ## 2. Railway air-conditioning: a small but credentialled public-sector entry **Subros has turned its automotive AC expertise into approved, order-winning systems for Indian Railways’ LHB coaches and driver cabins - a segment where product certification is the barrier to entry and every order builds the reference list for the next.** - **The RDSO stamp unlocks the market** - the company has secured product and facility approval from the Research Designs and Standards Organisation, the railways’ technical gatekeeper, for its coach roof-mounted air-conditioners. - **Full-scope supplier** - with orders for both driver-cabin units and passenger-coach RMPU (Roof-Mounted Package Unit) systems, Subros now covers the complete air-conditioning requirement of a modern LHB rake. ## 3. Residential and commercial cooling: the factory that builds home ACs **Subros runs a fully integrated plant in Himachal Pradesh that makes window, split, and light-commercial air-conditioners - a business that diversifies the company beyond the auto cycle and uses the same core competency in heat exchangers and compressors.** - **A complete AC factory under one roof** - the Nalagarh facility houses fin-press lines, automatic brazing machines, cross-flow fan manufacturing, plastic moulding, and a fully automated paint shop, so the plant receives raw materials at one end and ships finished AC units at the other. - **Inverter and green-refrigerant ready** - the product line runs on R32 refrigerant and includes inverter split, multi-split, cassette, ductable, tower, and floor-console models, all built to BEE energy-efficiency ratings. - **Beyond cooling** - the same plant also produces heat-pump water heaters and condensing units for commercial applications, stretching the fixed-cost base across more revenue streams. ## 4. Compressors: the heart of every system, now going electric **Subros makes its own rotary compressors - the most precision-intensive component in any AC loop - and is now investing to localise the electric compressor that will sit inside Maruti Suzuki’s upcoming EVs and hybrids.** - **In-house compressor capability** - the Noida compressor plant runs precision machining centres and both Nocoloc and vacuum brazing furnaces, giving the company control over the part that determines an AC system’s efficiency, noise, and reliability. - **The EV compressor order that changes the trajectory** - in January 2026, Subros won a roughly Rs. 1,280 crore award from Maruti Suzuki to supply local electric compressors over a seven-year model lifecycle, with technical assistance from DENSO and Toyota Industries. - **Capacity is being built ahead of demand** - the board has approved a new 400,000-unit-per-year electric-compressor line at Karsanpura (Gujarat) and a 500,000-unit expansion of the existing ICE-compressor line, targeting start of production in 2027-28. ## 5. Tools and dies: the precision backbone that also serves outside customers **Subros operates a dedicated tool-engineering centre that makes the injection moulds, sheet-metal tools, and pressure-die-casting dies for its own factories - and has begun winning orders from external OEMs and the white-goods industry.** - **Self-reliance in tooling** - the Subros Tool Engineering Centre in Noida is equipped with CNC machining, wire and CNC EDM, and CAD/CAM software including Unigraphics NX and Moldflow, allowing the company to design and cut its own dies rather than depending on imported tooling. - **Third-party validation** - the centre has delivered critical tools to automotive OEMs, Tier-1 suppliers, and white-goods manufacturers, proving that its precision standards meet requirements beyond the group’s own production lines. # Manufacturing footprint and technology infrastructure **Eight plants, two technical centres, and a government-approved R&D lab give Subros the physical and intellectual capacity to design, validate, and build thermal systems at the scale India’s vehicle industry demands - without a rupee of long-term debt.** - **In-house R&D that shortens lead times** - the Subros Technical Centre in Noida runs virtual prototyping, simulation (FEA and CFD), and in-house controller-software development, and holds 14 granted patents across the product portfolio. - **Industry 4.0 on the shop floor** - IoT devices, robotics, and real-time data analytics are deployed across manufacturing, while IT systems provide live supply-chain visibility with suppliers and logistics partners. - **A debt-free balance sheet** - as of March 2025, the company carried no outstanding long-term borrowings, and ICRA has assigned a long-term rating of [ICRA] AA (Stable) and a short-term rating of [ICRA] A1+ (Positive). # Group structure and partners **Subros is a publicly listed joint venture where the Suri Group, Suzuki, and DENSO collectively hold roughly 69% of the equity - a structure that locks in both customer access and technology flow.** - **Three-way ownership with aligned interests** - Indian promoters hold 36.79%, DENSO Corporation holds 20%, and Suzuki Motor Corporation holds 11.96%, with the remaining 31.25% held by the public; the 12-member board includes three representatives from the promoter group, three from the collaborators, and six independent directors. - **The DENSO engineering link** - Subros holds a 26% stake in DENSO Subros Thermal Engineering Centre India (DSEC), a joint venture that performs application design for thermal products and operates an environmental wind tunnel capable of testing components from -30°C to +60°C under simulated sun load. - **No subsidiary complexity** - the company’s only overseas subsidiary, Thai Subros Ltd, was liquidated in 2019, and Subros currently has no other subsidiaries, keeping the corporate structure simple.

Documents — Subros Ltd

  • Q1 FY2027 Earnings Call Transcript (Jun 2026, PDF): https://www.stockscans.in/document/as-d929832f9c085f4190fe62ac.pdf
  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/ok0f4i5l84isdl6t28d36dhv.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/sjz4pjpqgm4297hs3wwxfuti.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/ifd6m33418mpqspsdjzod5g9.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/khmdiyee9o8lbq6wq56kpcsz.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/em98m22gf02j3dh7l5ehr7hy.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/2k2zxl9e5ci9i1orwclh2x2a.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/qj7vgr0695vf9n1g6cxcye4p.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/y5vjkzzxwx8zafiyxlenjb8e.pdf
  • Q1 FY2027 Investor Presentation (Jun 2026, PDF): https://www.stockscans.in/document/j62o8l91lfy15lepafpy74yh.pdf
  • Q4 FY2026 Investor Presentation (Mar 2026, PDF): https://www.stockscans.in/document/l2dkc317enanksi38okqqeib.pdf
  • Q3 FY2026 Investor Presentation (Dec 2025, PDF): https://www.stockscans.in/document/ab5z5ecjmks5dor17rk5ke9f.pdf
  • Q2 FY2026 Investor Presentation (Sep 2025, PDF): https://www.stockscans.in/document/ee1d0cw9sczsq9mtohch1tf6.pdf
  • Q4 FY2025 Investor Presentation (Mar 2025, PDF): https://www.stockscans.in/document/t14c4lkhr65b930jlj2lddke.pdf
  • Q3 FY2025 Investor Presentation (Dec 2024, PDF): https://www.stockscans.in/document/e53t94uxw7y9tbc8b9i555gn.pdf
  • Q2 FY2025 Investor Presentation (Sep 2024, PDF): https://www.stockscans.in/document/fyyeuwms8pnbupdrolim6czn.pdf
  • Q1 FY2025 Investor Presentation (Jun 2024, PDF): https://www.stockscans.in/document/my0ci653zt7nwo7y8qjxc1ya.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/72ht05ocinmjwlseij4d442m.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/vta8njhmwtyra2f1cciv0kg7.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/tranh8pimizt8xhxvr6sw48i.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/1fdm5iudeyvk5j5oi4qi7589.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/24hyfehif6ztrefvvqf5y03o.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/sw9xprlkqnougbjba0bewtaf.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/l00cvqzt49v32trm78m91g32.pdf

Concall Transcript Summaries — Subros Ltd

  • Q1 FY2027 Concall Transcript Summary (Jun 2026): https://www.stockscans.in/company/NSE%3ASUBROS/transcript-notes/202606/as-d929832f9c085f4190fe62ac.pdf