Nifty
Sensex
:
:
11767.75
40145.50
-162.60 (-1.36%)
-540.00 (-1.33%)

Cigarettes/Tobacco

Rating :
58/99  (View)

BSE: 509966 | NSE: VSTIND

3366.10
-39.25 (-1.15%)
26-Oct-2020 | 3:55PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  3474.00
  •  3474.00
  •  3350.00
  •  3405.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6282
  •  211.46
  •  4848.00
  •  2536.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,193.81
  • 17.08
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,156.36
  • 3.06%
  • 6.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.16%
  • 26.64%
  • 18.62%
  • FII
  • DII
  • Others
  • 3.57%
  • 16.92%
  • 2.09%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.86
  • 7.01
  • 9.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.27
  • 11.80
  • 7.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.34
  • 14.71
  • 18.69

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.84
  • 22.51
  • 23.31

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.49
  • 6.49
  • 6.49

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.28
  • 13.27
  • 13.47

Quarterly Results

Standalone Figures in Rs. Crores

Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
0
0
0
0
0
0
0
0
0
0
0
0
Expenses
0
0
0
0
0
0
0
0
0
0
0
0
EBITDA
0
0
0
0
0
0
0
0
0
0
0
0
EBIDTM
0%
0%
0%
0%
0%
0%
0%
0%
Other Income
0
0
0
0
0
0
0
0
0
0
0
0
Interest
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation
0
0
0
0
0
0
0
0
0
0
0
0
PBT
0
0
0
0
0
0
0
0
0
0
0
0
Tax
0
0
0
0
0
0
0
0
0
0
0
0
PAT
0
0
0
0
0
0
0
0
0
0
0
0
PATM
0%
0%
0%
0%
0%
0%
0%
0%
EPS
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Net Sales
-
471
380
340
337
345
356
Net Sales Growth
-
24%
12%
1%
-2%
-3%
 
Cost Of Goods Sold
-
262
181
137
117
120
126
Gross Profit
-
210
200
203
220
225
230
GP Margin
-
44%
52%
60%
65%
65%
65%
Total Expenditure
-
389
313
257
256
243
267
Power & Fuel Cost
-
2
2
2
2
2
2
% Of Sales
-
0%
1%
1%
1%
1%
1%
Employee Cost
-
52
44
41
51
37
37
% Of Sales
-
11%
12%
12%
15%
11%
10%
Manufacturing Exp.
-
4
4
4
4
4
4
% Of Sales
-
1%
1%
1%
1%
1%
1%
General & Admin Exp.
-
17
16
14
31
33
47
% Of Sales
-
4%
4%
4%
9%
9%
13%
Selling & Distn. Exp.
-
35
34
37
34
34
39
% Of Sales
-
8%
9%
11%
10%
10%
11%
Miscellaneous Exp.
-
16
32
20
17
14
13
% Of Sales
-
3%
8%
6%
5%
4%
4%
EBITDA
-
82
67
84
81
102
89
EBITDA Margin
-
17%
18%
25%
24%
29%
25%
Other Income
-
33
23
17
17
23
15
Interest
-
0
0
0
0
0
1
Depreciation
-
18
16
14
12
10
10
PBT
-
98
74
86
86
115
94
Tax
-
23
25
28
30
41
39
Tax Rate
-
27%
28%
32%
35%
48%
42%
PAT
-
62
62
58
56
44
55
PAT before Minority Interest
-
62
62
58
56
44
55
Minority Interest
-
0
0
0
0
0
0
PAT Margin
-
13%
16%
17%
17%
13%
15%
PAT Growth
-
0%
6%
5%
25%
-19%
 
EPS
-
40.27
40.21
37.97
36.10
28.83
35.55

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Shareholder's Funds
250
242
235
213
194
172
Share Capital
15
15
15
15
15
15
Total Reserves
235
227
219
198
179
156
Non-Current Liabilities
-13
-8
-9
-11
-4
-2
Secured Loans
0
0
0
0
0
0
Unsecured Loans
0
0
0
0
0
0
Long Term Provisions
0
0
0
0
0
0
Current Liabilities
310
259
219
191
143
132
Trade Payables
161
162
153
131
110
99
Other Current Liabilities
94
43
36
23
15
14
Short Term Borrowings
0
0
0
0
0
0
Short Term Provisions
54
54
31
37
18
18
Total Liabilities
547
493
445
393
333
301
Net Block
134
127
120
96
90
75
Gross Block
273
251
232
195
178
155
Accumulated Depreciation
139
124
112
99
89
80
Non Current Assets
264
325
336
283
252
194
Capital Work in Progress
7
5
3
2
1
1
Non Current Investment
123
193
213
184
161
119
Long Term Loans & Adv.
0
0
0
0
0
0
Other Non Current Assets
0
0
0
0
0
0
Current Assets
283
168
108
110
81
107
Current Investments
68
1
10
0
0
0
Inventories
179
134
76
58
49
54
Sundry Debtors
15
5
4
5
4
7
Cash & Bank
6
14
5
34
15
31
Other Current Assets
15
0
0
1
12
15
Short Term Loans & Adv.
15
14
13
11
12
15
Net Current Assets
-26
-91
-111
-81
-62
-25
Total Assets
547
493
445
393
333
301

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
52
22
68
71
68
68
PBT
86
86
86
86
115
94
Adjustment
-9
-3
0
-4
-9
-1
Changes in Working Capital
4
-42
16
22
19
27
Cash after chg. in Working capital
81
42
102
104
124
120
Interest Paid
0
0
0
0
0
0
Tax Paid
-29
-20
-32
-32
-28
-52
Other Direct Exp. Paid
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
Cash From Investing Activity
-5
24
-61
-29
-62
-43
Net Fixed Assets
-23
-21
-38
-18
-24
Net Investments
3
30
-36
-23
-42
Others
16
15
13
12
5
Cash from Financing Activity
-55
-37
-37
-23
-22
-16
Net Cash Inflow / Outflow
-7
9
-30
20
-16
9
Opening Cash & Equivalents
14
5
34
15
31
22
Closing Cash & Equivalent
6
14
5
34
15
31

Financial Ratios

Standalone /

Consolidated
Description
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Book Value (Rs.)
160
154
149
135
122
108
ROA
12%
13%
14%
15%
14%
20%
ROE
26%
26%
27%
28%
25%
36%
ROCE
35%
37%
39%
43%
48%
62%
Fixed Asset Turnover
4.30
4.16
3.62
3.89
4.52
4.99
Receivable days
3
2
2
2
3
3
Inventory Days
51
38
32
27
25
28
Payable days
155
199
216
196
183
150
Cash Conversion Cycle
-101
-159
-182
-166
-156
-119
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
3,133
673
672
927
1,043
155

News Update


  • VST Industries reports marginal rise in Q1
    4th Aug 2020, 10:51 AM

    Total income of the company decreased 4.25% at Rs 326.51 crore for Q1FY21

    Read More
  • VST Industries - Quarterly Results
    3rd Aug 2020, 17:38 PM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.