Nifty
Sensex
:
:
10482.20
34812.99
-103.00 (-0.97%)
-345.56 (-0.98%)

Cigarettes/Tobacco

Rating :
64/99

BSE: 509966 | NSE: VSTIND

2971.25
-113.70 (-3.69%)
12-Nov-2018 | 3:42PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  3129.80
  •  3135.00
  •  2940.50
  •  3084.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1009
  •  29.98
  •  3515.00
  •  2470.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,776.42
  • 22.07
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,738.83
  • 2.51%
  • 8.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.16%
  • 27.64%
  • 12.09%
  • FII
  • DII
  • Others
  • 0.09%
  • 16.06%
  • 11.96%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.55
  • 3.73
  • 2.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.92
  • 6.15
  • 4.37

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.40
  • 3.91
  • 5.91

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.79
  • 19.36
  • 23.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.18
  • 7.56
  • 7.99

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.46
  • 12.19
  • 13.62

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Net Sales
-
471.47
380.49
340.17
336.53
345.09
356.03
Net Sales Growth
-
23.91%
11.85%
1.08%
-2.48%
-3.07%
 
Cost Of Goods Sold
-
261.85
180.93
136.91
116.53
119.74
125.68
Gross Profit
-
209.63
199.56
203.26
219.99
225.34
230.35
GP Margin
-
44.46%
52.45%
59.75%
65.37%
65.30%
64.70%
Total Expenditure
-
389.00
313.35
256.58
256.01
243.34
267.40
Power & Fuel Cost
-
2.17
2.20
2.36
2.14
2.27
2.48
% Of Sales
-
0.46%
0.58%
0.69%
0.64%
0.66%
0.70%
Employee Cost
-
51.68
44.05
41.30
50.99
37.20
37.27
% Of Sales
-
10.96%
11.58%
12.14%
15.15%
10.78%
10.47%
Manufacturing Exp.
-
4.25
3.51
3.96
4.02
3.68
3.80
% Of Sales
-
0.90%
0.92%
1.16%
1.19%
1.07%
1.07%
General & Admin Exp.
-
17.39
16.01
14.45
31.33
32.60
46.99
% Of Sales
-
3.69%
4.21%
4.25%
9.31%
9.45%
13.20%
Selling & Distn. Exp.
-
35.45
34.30
37.49
34.33
34.20
38.62
% Of Sales
-
7.52%
9.01%
11.02%
10.20%
9.91%
10.85%
Miscellaneous Exp.
-
16.22
32.36
20.10
16.66
13.65
12.55
% Of Sales
-
3.44%
8.50%
5.91%
4.95%
3.96%
3.52%
EBITDA
-
82.47
67.14
83.59
80.52
101.75
88.63
EBITDA Margin
-
17.49%
17.65%
24.57%
23.93%
29.49%
24.89%
Other Income
-
33.42
22.79
16.61
16.66
23.22
15.38
Interest
-
0.03
0.13
0.13
0.09
0.08
0.61
Depreciation
-
17.95
15.91
13.81
11.56
10.33
9.53
PBT
-
97.91
73.89
86.25
85.52
114.56
93.87
Tax
-
23.49
24.58
27.78
29.93
41.05
39.13
Tax Rate
-
27.47%
28.42%
32.21%
35.00%
48.04%
41.69%
PAT
-
62.01
61.92
58.48
55.59
44.40
54.74
PAT before Minority Interest
-
62.01
61.92
58.48
55.59
44.40
54.74
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
13.15%
16.27%
17.19%
16.52%
12.87%
15.38%
PAT Growth
-
0.15%
5.88%
5.20%
25.20%
-18.89%
 
Unadjusted EPS
-
40.16
40.10
37.87
36.00
28.75
35.45

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
250.29
242.41
234.79
212.97
194.00
171.81
Share Capital
15.44
15.44
15.44
15.44
15.44
15.44
Total Reserves
234.85
226.96
219.35
197.53
178.56
156.37
Non-Current Liabilities
-12.53
-8.23
-8.96
-10.76
-4.14
-2.01
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
309.53
259.19
218.93
190.75
142.89
131.66
Trade Payables
161.33
161.73
152.74
130.73
109.88
99.05
Other Current Liabilities
94.18
43.26
35.63
23.21
14.76
14.26
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
54.02
54.20
30.56
36.81
18.25
18.35
Total Liabilities
547.29
493.37
444.76
392.96
332.75
301.46
Net Block
133.86
126.80
120.30
96.36
89.69
74.72
Gross Block
272.98
250.93
232.30
194.98
178.44
154.57
Accumulated Depreciation
139.12
124.14
112.00
98.62
88.75
79.85
Non Current Assets
263.93
325.13
336.46
282.78
251.85
194.46
Capital Work in Progress
6.81
5.42
2.87
2.25
0.96
0.75
Non Current Investment
123.26
192.91
213.29
184.17
161.21
118.98
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
283.36
168.24
108.30
110.17
80.90
107.00
Current Investments
68.15
1.15
10.00
0.00
0.00
0.00
Inventories
179.08
134.26
76.10
58.00
49.47
54.18
Sundry Debtors
14.51
4.89
4.32
5.26
4.03
6.68
Cash & Bank
6.38
13.71
4.64
34.47
14.95
30.72
Other Current Assets
15.25
0.50
0.21
1.42
12.46
15.42
Short Term Loans & Adv.
15.09
13.74
13.03
11.02
12.28
14.87
Net Current Assets
-26.17
-90.95
-110.63
-80.57
-61.99
-24.66
Total Assets
547.29
493.37
444.76
392.95
332.75
301.46

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
52.50
21.62
68.28
70.64
67.80
68.38
PBT
85.50
86.50
86.25
85.52
114.56
93.87
Adjustment
-8.56
-2.86
-0.39
-3.57
-9.13
-0.96
Changes in Working Capital
4.27
-41.94
15.67
21.62
18.95
26.82
Cash after chg. in Working capital
81.20
41.70
101.53
103.57
124.38
119.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-28.70
-20.08
-32.23
-31.94
-28.47
-52.15
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-5.29
24.21
-61.29
-28.58
-61.52
-43.02
Net Fixed Assets
-23.44
-21.18
-37.94
-17.83
-24.08
Net Investments
2.65
30.38
-36.04
-22.96
-42.23
Others
15.50
15.01
12.69
12.21
4.79
Cash from Financing Activity
-54.54
-36.76
-36.82
-22.54
-22.05
-16.46
Net Cash Inflow / Outflow
-7.33
9.07
-29.83
19.52
-15.78
8.91
Opening Cash & Equivalents
13.71
4.64
34.47
14.95
30.72
21.81
Closing Cash & Equivalent
6.38
13.71
4.64
34.47
14.95
30.72

Financial Ratios

Standalone /

Consolidated
Description
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Book Value (Rs.)
159.50
154.33
149.33
134.86
122.46
107.96
ROA
11.92%
13.20%
13.96%
15.32%
14.00%
19.53%
ROE
25.59%
26.41%
26.65%
27.98%
24.95%
36.40%
ROCE
35.30%
36.95%
39.37%
43.09%
48.07%
61.60%
Fixed Asset Turnover
4.30
4.16
3.62
3.89
4.52
4.99
Receivable days
3.15
1.67
2.26
2.34
2.60
2.78
Inventory Days
50.81
38.21
31.63
27.03
25.11
28.29
Payable days
155.13
198.60
215.66
195.79
183.21
150.39
Cash Conversion Cycle
-101.17
-158.72
-181.76
-166.42
-155.50
-119.32
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
3132.83
673.09
672.24
926.58
1042.96
154.89

Annual Reports:

News Update:


  • VST Industries - Quarterly Results
    1st Nov 2018, 13:55 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.