SUBROS
|
SUBROS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹3,371 Cr | ₹3,082 Cr | ₹2,822 Cr | ₹2,251 Cr | ₹1,806 Cr |
| Sales | ₹3,357 Cr | ₹3,071 Cr | ₹2,811 Cr | ₹2,247 Cr | ₹1,800 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹3.10 Cr | ₹1.47 Cr | ₹4.67 Cr | ₹0.74 Cr | ₹3.32 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹11 Cr | ₹9.68 Cr | ₹6.48 Cr | ₹3.73 Cr | ₹2.32 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹3,368 Cr | ₹3,071 Cr | ₹2,806 Cr | ₹2,239 Cr | ₹1,796 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹3.54 Cr | ₹-11 Cr | ₹12 Cr | ₹-23 Cr | ₹-13 Cr |
| Raw Material Consumed | ₹2,429 Cr | ₹2,279 Cr | ₹2,138 Cr | ₹1,684 Cr | ₹1,304 Cr |
| Opening Raw Materials | ₹286 Cr | ₹264 Cr | ₹231 Cr | ₹219 Cr | ₹184 Cr |
| Purchases Raw Materials | ₹2,429 Cr | ₹2,301 Cr | ₹2,171 Cr | ₹1,696 Cr | ₹1,339 Cr |
| Closing Raw Materials | ₹286 Cr | ₹286 Cr | ₹264 Cr | ₹231 Cr | ₹219 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹43 Cr | ₹38 Cr | ₹36 Cr | ₹32 Cr | ₹28 Cr |
| Electricity & Power | ₹43 Cr | ₹38 Cr | ₹36 Cr | ₹32 Cr | ₹28 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹322 Cr | ₹284 Cr | ₹248 Cr | ₹227 Cr | ₹188 Cr |
| Salaries, Wages & Bonus | ₹276 Cr | ₹244 Cr | ₹214 Cr | ₹198 Cr | ₹166 Cr |
| Contributions to EPF & Pension Funds | ₹12 Cr | ₹11 Cr | ₹9.53 Cr | ₹8.89 Cr | ₹8.13 Cr |
| Workmen and Staff Welfare Expenses | ₹30 Cr | ₹26 Cr | ₹22 Cr | ₹17 Cr | ₹11 Cr |
| Other Employees Cost | ₹3.57 Cr | ₹3.04 Cr | ₹2.58 Cr | ₹2.58 Cr | ₹2.58 Cr |
| Other Manufacturing Expenses | ₹147 Cr | ₹132 Cr | ₹120 Cr | ₹94 Cr | ₹76 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹37 Cr | ₹33 Cr | ₹30 Cr | ₹25 Cr | ₹19 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹110 Cr | ₹99 Cr | ₹89 Cr | ₹69 Cr | ₹57 Cr |
| General and Administration Expenses | ₹23 Cr | ₹22 Cr | ₹21 Cr | ₹19 Cr | ₹16 Cr |
| Rent , Rates & Taxes | ₹4.18 Cr | ₹3.92 Cr | ₹3.81 Cr | ₹4.73 Cr | ₹3.60 Cr |
| Insurance | ₹6.20 Cr | ₹6.15 Cr | ₹6.09 Cr | ₹6.39 Cr | ₹5.00 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹4.91 Cr | ₹4.06 Cr | ₹4.00 Cr | ₹3.92 Cr | ₹4.44 Cr |
| Traveling and conveyance | ₹6.24 Cr | ₹7.09 Cr | ₹5.76 Cr | ₹2.72 Cr | ₹1.48 Cr |
| Other Administration | ₹1.56 Cr | ₹1.24 Cr | ₹1.15 Cr | ₹1.04 Cr | ₹1.12 Cr |
| Selling and Distribution Expenses | ₹54 Cr | ₹50 Cr | ₹45 Cr | ₹37 Cr | ₹27 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹54 Cr | ₹50 Cr | ₹45 Cr | ₹37 Cr | ₹27 Cr |
| Miscellaneous Expenses | ₹24 Cr | ₹24 Cr | ₹20 Cr | ₹20 Cr | ₹28 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹0.50 Cr | - | - | - | - |
| Losson disposal of fixed assets(net) | ₹0.60 Cr | ₹0.92 Cr | ₹0.54 Cr | ₹0.74 Cr | ₹0.34 Cr |
| Losson foreign exchange fluctuations | - | - | - | ₹1.14 Cr | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹23 Cr | ₹23 Cr | ₹19 Cr | ₹18 Cr | ₹27 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹3,045 Cr | ₹2,818 Cr | ₹2,639 Cr | ₹2,090 Cr | ₹1,651 Cr |
| Operating Profit (Excl OI) | ₹322 Cr | ₹252 Cr | ₹168 Cr | ₹149 Cr | ₹144 Cr |
| Other Income | ₹21 Cr | ₹16 Cr | ₹20 Cr | ₹9.55 Cr | ₹20 Cr |
| Interest Received | ₹6.44 Cr | ₹6.75 Cr | ₹5.30 Cr | ₹3.92 Cr | ₹5.23 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | ₹0.01 Cr | - | ₹1.31 Cr | - | - |
| Provision Written Back | - | - | - | ₹2.25 Cr | - |
| Foreign Exchange Gains | ₹4.68 Cr | ₹3.14 Cr | ₹1.44 Cr | - | ₹12 Cr |
| Others | ₹9.58 Cr | ₹6.60 Cr | ₹12 Cr | ₹3.38 Cr | ₹2.00 Cr |
| Operating Profit | ₹343 Cr | ₹269 Cr | ₹188 Cr | ₹158 Cr | ₹164 Cr |
| Interest | ₹11 Cr | ₹12 Cr | ₹6.78 Cr | ₹11 Cr | ₹16 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹1.17 Cr | ₹4.82 Cr | ₹1.94 Cr | ₹2.85 Cr | ₹9.94 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.28 Cr | ₹0.25 Cr | - | - | - |
| Other Interest | ₹10 Cr | ₹6.60 Cr | ₹4.84 Cr | ₹8.07 Cr | ₹6.31 Cr |
| PBDT | ₹332 Cr | ₹257 Cr | ₹181 Cr | ₹147 Cr | ₹148 Cr |
| Depreciation | ₹128 Cr | ₹117 Cr | ₹110 Cr | ₹102 Cr | ₹92 Cr |
| Profit Before Taxation & Exceptional Items | ₹203 Cr | ₹141 Cr | ₹71 Cr | ₹45 Cr | ₹56 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹204 Cr | ₹141 Cr | ₹71 Cr | ₹45 Cr | ₹56 Cr |
| Provision for Tax | ₹53 Cr | ₹43 Cr | ₹23 Cr | ₹13 Cr | ₹9.02 Cr |
| Current Income Tax | ₹61 Cr | ₹25 Cr | ₹12 Cr | ₹8.04 Cr | ₹9.90 Cr |
| Deferred Tax | ₹-9.70 Cr | ₹-9.40 Cr | ₹-6.13 Cr | ₹-5.30 Cr | ₹-8.70 Cr |
| Other taxes | ₹1.26 Cr | ₹27 Cr | ₹17 Cr | ₹10 Cr | ₹7.81 Cr |
| Profit After Tax | ₹151 Cr | ₹98 Cr | ₹48 Cr | ₹32 Cr | ₹47 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹151 Cr | ₹98 Cr | ₹48 Cr | ₹32 Cr | ₹47 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹606 Cr | ₹519 Cr | ₹477 Cr | ₹450 Cr | ₹406 Cr |
| Appropriations | ₹756 Cr | ₹616 Cr | ₹525 Cr | ₹482 Cr | ₹453 Cr |
| General Reserves | - | - | - | ₹1.50 Cr | ₹1.50 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹14 Cr | ₹10 Cr | ₹5.91 Cr | ₹3.85 Cr | ₹1.78 Cr |
| Equity Dividend % | ₹130.00 | ₹90.00 | ₹50.00 | ₹35.00 | ₹35.00 |
| Earnings Per Share | ₹23.08 | ₹14.96 | ₹7.35 | ₹4.98 | ₹7.26 |
| Adjusted EPS | ₹23.08 | ₹14.96 | ₹7.35 | ₹4.98 | ₹7.26 |
Compare Income Statement of peers of SUBROS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SUBROS | ₹6,606.4 Cr | -6.7% | -9.9% | 56.5% | Stock Analytics | |
| SAMVARDHANA MOTHERSON INTERNATIONAL | ₹109,502.0 Cr | -1.5% | -0.3% | -14.4% | Stock Analytics | |
| BOSCH | ₹108,605.0 Cr | -1.2% | -5% | 5.2% | Stock Analytics | |
| UNO MINDA | ₹70,896.6 Cr | -0.5% | -10% | 26.4% | Stock Analytics | |
| ENDURANCE TECHNOLOGIES | ₹40,142.4 Cr | 0.5% | -3.4% | 17.9% | Stock Analytics | |
| SONA BLW PRECISION FORGINGS | ₹30,523.4 Cr | 3.9% | 18.5% | -30.8% | Stock Analytics | |
SUBROS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SUBROS | -6.7% |
-9.9% |
56.5% |
| SENSEX | -1.4% |
1.7% |
4.8% |
You may also like the below Video Courses