| Subros Ltd | Industry : (Auto Ancillaries) | |
|---|---|---|
|
BSE Code : 517168 |
NSE Symbol : SUBROS |
P/E(TTM) : 26.15 |
|
ISIN Demat : INE287B01021 |
Div & Yield% : 0.44 |
EPS(TTM) : 26.37 |
|
Book Value(₹) : 190.69 |
Market Cap(₹Cr) : 4,498.00 |
Face Value(₹) : 2.00 |
| Particulars | Dec '26 | Dec '25 | Dec '24 | Dec '23 | Dec '22 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 3,755.52 | 3,367.57 | 3,070.57 | 2,806.28 | 2,238.64 |
| Other Income | 38.65 | 20.78 | 14.67 | 20.57 | 9.92 |
| Stock Adjustments | 15.99 | -3.54 | 11.33 | -12.42 | 23.03 |
| Total Income | 3,810.16 | 3,384.81 | 3,096.57 | 2,814.43 | 2,271.59 |
| EXPENDITURE : | |||||
| Raw Materials | 2,752.17 | 2,428.65 | 2,278.60 | 2,137.91 | 1,684.11 |
| Power and Fuel Cost | 47.38 | 42.80 | 38.32 | 36.28 | 31.70 |
| Other Manufacturing Expenses | 127.62 | 110.20 | 88.89 | 84.72 | 67.19 |
| Selling and Administration Expenses | 126.66 | 113.46 | 115.71 | 100.21 | 83.11 |
| Miscellaneous Expenses | 37.37 | 24.15 | 22.08 | 19.53 | 19.79 |
| Employee Benefit Expenses | 364.11 | 322.45 | 284.09 | 247.72 | 227.05 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 354.85 | 343.11 | 268.88 | 188.08 | 158.64 |
| Interest | 9.63 | 11.48 | 11.67 | 6.78 | 10.91 |
| Gross Profit | 345.22 | 331.63 | 257.21 | 181.30 | 147.73 |
| Depreciation | 124.93 | 128.17 | 116.51 | 110.28 | 102.35 |
| Profit Before Tax | 220.29 | 203.46 | 140.70 | 71.02 | 45.38 |
| Current Tax | 62.21 | 62.76 | 52.44 | 12.18 | 8.06 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -7.70 | -9.70 | -9.40 | 10.75 | 4.74 |
| Reported Net Profit | 165.78 | 150.41 | 97.66 | 48.09 | 32.58 |
| Extraordinary Items | -3.72 | 4.02 | 1.22 | 0.53 | -0.53 |
| Adjusted Net Profit | 169.50 | 146.39 | 96.44 | 47.56 | 33.11 |
| Adjustment below Net Profit | 1.25 | -0.58 | -2.42 | 0.15 | 0.73 |
| Profit/Loss Balance carried down | 742.45 | 605.87 | 518.65 | 476.48 | 449.24 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 18.46 | 13.24 | 8.02 | 6.07 | 6.07 |
| P & L Balance carried down | 891.02 | 742.45 | 605.87 | 518.65 | 476.48 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 150.00 | 130.00 | 90.00 | 50.00 | 35.00 |
| Dividend Per Share(Rs) | 3.00 | 2.60 | 1.80 | 1.00 | 0.70 |
| Earnings Per Share-Unit Curr | 25.41 | 23.06 | 14.97 | 7.37 | 4.99 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 190.69 | 167.69 | 146.52 | 132.92 | 126.23 |
| Book Value(Adj)-Unit Curr | 190.69 | 167.69 | 146.52 | 132.92 | 126.23 |
