| Subros Ltd | Industry : (Auto Ancillaries) | |
|---|---|---|
|
BSE Code : 517168 |
NSE Symbol : SUBROS |
P/E(TTM) : 35.50 |
|
ISIN Demat : INE287B01021 |
Div & Yield% : 0.30 |
EPS(TTM) : 24.57 |
|
Book Value(₹) : 177.50 |
Market Cap(₹Cr) : 5,690.19 |
Face Value(₹) : 2.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 3,367.57 | 3,070.57 | 2,806.28 | 2,238.64 | 1,795.65 |
| Other Income | 20.78 | 14.67 | 20.57 | 9.92 | 10.31 |
| Stock Adjustments | -3.54 | 11.33 | -12.42 | 23.03 | 13.40 |
| Total Income | 3,384.81 | 3,096.57 | 2,814.43 | 2,271.59 | 1,819.36 |
| EXPENDITURE : | |||||
| Raw Materials | 2,428.65 | 2,278.60 | 2,137.91 | 1,684.11 | 1,303.55 |
| Power and Fuel Cost | 42.80 | 38.32 | 36.28 | 31.70 | 27.72 |
| Other Manufacturing Expenses | 94.45 | 88.89 | 84.72 | 67.19 | 54.58 |
| Selling and Administration Expenses | 129.21 | 115.71 | 100.21 | 83.11 | 63.77 |
| Miscellaneous Expenses | 24.15 | 22.08 | 19.53 | 19.79 | 18.13 |
| Employee Benefit Expenses | 322.45 | 284.09 | 247.72 | 227.05 | 187.52 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 343.11 | 268.88 | 188.08 | 158.64 | 164.09 |
| Interest | 11.48 | 11.67 | 6.78 | 10.91 | 16.25 |
| Gross Profit | 331.63 | 257.21 | 181.30 | 147.73 | 147.84 |
| Depreciation | 128.17 | 116.51 | 110.28 | 102.35 | 92.11 |
| Profit Before Tax | 203.46 | 140.70 | 71.02 | 45.38 | 55.73 |
| Current Tax | 62.76 | 52.44 | 12.18 | 8.06 | 8.16 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -9.70 | -9.40 | 10.75 | 4.74 | 0.86 |
| Reported Net Profit | 150.41 | 97.66 | 48.09 | 32.58 | 46.71 |
| Extraordinary Items | 2.16 | 1.22 | 0.53 | -0.53 | -0.29 |
| Adjusted Net Profit | 148.25 | 96.44 | 47.56 | 33.11 | 47.00 |
| Adjustment below Net Profit | -0.58 | -2.42 | 0.15 | 0.73 | 0.93 |
| Profit/Loss Balance carried down | 605.87 | 518.65 | 476.48 | 449.24 | 405.82 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 13.24 | 8.02 | 6.07 | 6.07 | 4.22 |
| P & L Balance carried down | 742.45 | 605.87 | 518.65 | 476.48 | 449.24 |
| 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 (%) | 130.00 | 90.00 | 50.00 | 35.00 | 35.00 |
| Dividend Per Share(Rs) | 2.60 | 1.80 | 1.00 | 0.70 | 0.70 |
| Earnings Per Share-Unit Curr | 23.06 | 14.97 | 7.37 | 4.99 | 7.16 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 167.69 | 146.52 | 132.92 | 126.23 | 121.82 |
| Book Value(Adj)-Unit Curr | 167.69 | 146.52 | 132.92 | 126.23 | 121.82 |