Subros (SUBROS)₹604.95−1.23%Other Industrial Products
In the Jun 2026 quarter (consolidated), Subros reported sales of ₹1,031 Cr, up 17.6% from Jun 2025, and net profit of ₹41.88 Cr, up 2.4% year on year. For the year to Mar 2026, sales were ₹3,749 Cr and net profit ₹166 Cr.
Company filings, consolidated accounts; latest reported quarter Jun 2026
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 813 | 731 | 831 | 809 | 827 | 821 | 908 | 877 | 879 | 947 | 1,048 | 1,031 |
| Expenses | 743 | 672 | 755 | 732 | 751 | 744 | 816 | 795 | 810 | 866 | 958 | 951 |
| Operating Profit | 69.82 | 59.91 | 76.84 | 76.79 | 75.81 | 75.82 | 92.83 | 81.75 | 67.80 | 80.76 | 91.74 | 80.85 |
| OPM % | 9.1% | 8.0% | 9.0% | 10.0% | 9.0% | 9.0% | 10.0% | 9.0% | 8.0% | 9.0% | 9.0% | 8.0% |
| Other Income | 3.01 | 7.01 | 3.99 | 3.01 | 6.01 | 4.99 | 6.01 | 6.01 | 20.01 | −2.01 | 7.99 | 6.01 |
| Interest | 3.01 | 4.01 | 4.01 | 3.01 | 2.01 | 3.01 | 3.01 | 2.01 | 2.01 | 3.01 | 2.01 | 3.01 |
| Depreciation | 29.04 | 28.02 | 32.03 | 30.99 | 32.01 | 31.99 | 33.99 | 31.03 | 31.03 | 32.01 | 31.03 | 29.03 |
| Profit before tax | 41.92 | 33.92 | 44.94 | 46.95 | 48.95 | 45.89 | 61.92 | 54.93 | 54.92 | 44.89 | 65.90 | 55.89 |
| Tax % | 36.1% | 21.1% | 32.0% | 26.1% | 25.1% | 28.0% | 25.1% | 25.0% | 25.0% | 22.1% | 26.0% | 26.0% |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | −5.57 | 0.00 | 0.00 |
| Net Profit | 26.93 | 26.94 | 29.94 | 34.92 | 35.91 | 32.91 | 45.93 | 40.91 | 40.91 | 34.92 | 48.87 | 41.88 |
| EPS (Rs) | 4.09 | 4.10 | 4.64 | 5.34 | 5.56 | 5.04 | 7.06 | 6.24 | 6.23 | 5.31 | 7.54 | 6.34 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,297 | 1,534 | 1,911 | 2,122 | 1,989 | 1,795 | 2,238 | 2,805 | 3,067 | 3,367 | 3,749 | 3,906 |
| Expenses | 1,146 | 1,367 | 1,702 | 1,896 | 1,803 | 1,641 | 2,089 | 2,637 | 2,813 | 3,046 | 3,429 | 3,585 |
| Operating Profit | 152 | 168 | 209 | 229 | 188 | 154 | 149 | 168 | 254 | 322 | 323 | 321 |
| OPM % | 12.0% | 11.0% | 11.1% | 11.0% | 9.0% | 9.1% | 7.0% | 6.0% | 8.0% | 10.0% | 9.0% | 8.2% |
| Other Income | 2.01 | −24.02 | 6.01 | 6.01 | 62.01 | 11.01 | 8.99 | 19.99 | 13.99 | 20.02 | 29.99 | 32.00 |
| Interest | 42.09 | 48.04 | 41.05 | 42.07 | 36.06 | 16.04 | 11.01 | 7.02 | 12.02 | 11.01 | 10.02 | 10.04 |
| Depreciation | 87.01 | 87.99 | 92.06 | 79.02 | 90.02 | 92.11 | 102 | 110 | 117 | 128 | 125 | 123 |
| Profit before tax | 25.96 | 7.98 | 81.81 | 114 | 124 | 55.93 | 44.95 | 70.88 | 141 | 204 | 220 | 222 |
| Tax % | 9.1% | −63.0% | 26.0% | 33.0% | 32.0% | 16.1% | 28.1% | 32.0% | 31.0% | 26.1% | 25.0% | — |
| Exceptional items | 0.00 | −23.07 | −1.01 | −2.01 | 29.07 | 0.00 | −1.01 | 1.01 | 1.01 | 2.01 | −6.02 | −5.57 |
| Net Profit | 23.96 | 12.98 | 60.87 | 75.84 | 84.82 | 46.91 | 31.93 | 47.87 | 97.82 | 151 | 166 | 167 |
| EPS (Rs) | 3.98 | 2.19 | 10.07 | 11.66 | 12.95 | 7.23 | 4.97 | 7.32 | 14.91 | 23.00 | 25.31 | 25.42 |
| Dividend payout % | 20.1% | 23.1% | 11.1% | 11.1% | 6.0% | 10.1% | 14.1% | 14.1% | 12.1% | 11.1% | 12.0% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 11.97 | 11.98 | 11.97 | 11.97 | 12.96 | 12.96 | 12.97 | 12.97 | 12.96 | 12.96 | 12.97 | 12.97 |
| Reserves | 304 | 322 | 334 | 391 | 665 | 737 | 780 | 809 | 851 | 941 | 1,078 | 1,228 |
| Borrowings | 420 | 390 | 404 | 385 | 244 | 155 | 51.98 | 32.97 | 18.99 | 34.98 | 40.96 | 29.98 |
| Other Liabilities | 235 | 275 | 372 | 508 | 455 | 482 | 601 | 648 | 657 | 661 | 725 | 860 |
| Total Liabilities | 971 | 999 | 1,123 | 1,295 | 1,377 | 1,386 | 1,447 | 1,503 | 1,541 | 1,649 | 1,857 | 2,131 |
| Fixed Assets | 535 | 561 | 495 | 668 | 687 | 763 | 742 | 724 | 720 | 743 | 716 | 753 |
| CWIP | 87.79 | 53.85 | 149 | 89.85 | 85.81 | 65.88 | 53.90 | 60.87 | 85.83 | 79.79 | 78.84 | 52.86 |
| Investments | 0.00 | 0.00 | 1.01 | 2.01 | 2.01 | 1.01 | 5.01 | 5.01 | 25.07 | 5.01 | 116 | 143 |
| Other Assets | 348 | 384 | 477 | 536 | 603 | 555 | 646 | 712 | 709 | 821 | 946 | 1,181 |
| Inventories | 173 | 177 | 205 | 240 | 249 | 234 | 281 | 319 | 339 | 375 | 374 | 452 |
| Trade receivables | 79.25 | 99.35 | 130 | 162 | 168 | 190 | 205 | 227 | 209 | 284 | 453 | 578 |
| Cash & equivalents | 8.03 | 8.03 | 4.01 | 20.07 | 90.33 | 91.24 | 119 | 119 | 88.30 | 122 | 77.21 | 38.11 |
| Total Assets | 971 | 999 | 1,123 | 1,295 | 1,377 | 1,386 | 1,447 | 1,503 | 1,541 | 1,649 | 1,857 | 2,131 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 141 | 151 | 111 | 315 | 99.89 | 239 | 154 | 151 | 141 | 166 | 175 | 105 |
| Cash from investing activity | −94.25 | −69.19 | −75.20 | −231 | −126 | −93.22 | −58.15 | −100 | −145 | −92.15 | −165 | −137 |
| Cash from financing activity | −48.18 | −82.28 | −35.10 | −72.19 | 17.06 | −149 | −68.16 | −53.16 | 4.01 | −65.24 | −13.03 | 7.02 |
| Net cash flow | −1.01 | 0.00 | 1.01 | 13.06 | −8.03 | −3.01 | 28.10 | −1.01 | −1.01 | 8.03 | −3.01 | −25.09 |
| Capex | 94.35 | 70.30 | 155 | 232 | 127 | 98.45 | 64.26 | 106 | 110 | 120 | 119 | 151 |
| Free cash flow | 46.78 | 81.67 | 32.89 | 83.67 | −25.88 | 140 | 91.57 | 44.84 | 30.87 | 46.84 | 57.80 | −41.85 |
| CFO / OP % | 106.1% | 103.1% | 67.0% | 157.0% | 54.1% | 138.1% | 108.0% | 107.1% | 90.1% | 75.1% | 72.1% | 55.1% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 24 | 28 | 31 | 31 | 29 | 35 | 42 | 37 | 27 | 34 | 49 | 56 |
| Inventory days | 78 | 73 | 70 | 66 | 61 | 61 | 80 | 70 | 57 | 60 | 56 | 60 |
| Days payable | 48 | 53 | 81 | 111 | 95 | 99 | 129 | 106 | 82 | 80 | 83 | 81 |
| Cash conversion cycle | 53 | 48 | 20 | −15 | −5 | −3 | −8 | 0 | 3 | 14 | 22 | 35 |
| Working capital days | −36 | −33 | −47 | −52 | −29 | −23 | −16 | −9 | −6 | 7 | 17 | 42 |
| ROCE % | 8.0% | 9.0% | 12.0% | 16.0% | 19.0% | 13.0% | 8.0% | 7.0% | 9.0% | 16.0% | 20.0% | 20.0% |
For the Jun 2026 quarter, Subros reported sales of ₹1,031 Cr, up 17.6% year on year and net profit of ₹41.88 Cr, up 2.4% year on year. The operating margin was 8.0%.
Subros' sales for the year to Mar 2026 were ₹3,749 Cr; over the last twelve months they were ₹3,906 Cr.
Net profit for the year to Mar 2026 was ₹166 Cr, and ₹167 Cr over the last twelve months. Earnings per share over the same trailing period were ₹25.42.
Subros reported borrowings of ₹29.98 Cr at Mar 2026, against cash and equivalents of ₹38.11 Cr.
Cash from operations was ₹105 Cr in the year to Mar 2026; after capital spending, free cash flow was −₹41.85 Cr.