Nifty
Sensex
:
:
24967.75
81635.91
97.65 (0.39%)
329.06 (0.40%)

Automobiles-Tractors

Rating :
67/99

BSE: 531266 | NSE: VSTTILLERS

5357.30
25-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  5366
  •  5468.6
  •  5275
  •  5315.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  33399
  •  179019782.1
  •  5468.6
  •  3082

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,626.96
  • 40.33
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,552.25
  • 0.37%
  • 4.43

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.61%
  • 1.54%
  • 18.23%
  • FII
  • DII
  • Others
  • 1.4%
  • 18.13%
  • 5.09%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.40
  • 5.41
  • -0.40

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.15
  • 3.85
  • -2.73

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.45
  • 0.80
  • 0.22

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.79
  • 31.79
  • 31.79

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.72
  • 2.72
  • 2.72

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.77
  • 15.77
  • 15.77

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
140.13
107.6
138.38
169.8
P/E Ratio
38.23
49.79
38.71
31.55
Revenue
963
995
1150
1296
EBITDA
124
149
120
173
Net Income
121
93
109
122
ROA
10.7
7.7
12.3
13.7
P/B Ratio
5.01
4.62
4.26
3.84
ROE
13.85
9.66
10.25
12
FCFF
45
59
FCFF Yield
1.61
2.12
Net Debt
-483
-491
-449
-499
BVPS
1069.58
1159.11
1257.84
1393.67

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
282.45
190.59
48.20%
301.43
273.44
10.24%
219.10
169.96
28.91%
283.43
278.51
1.77%
Expenses
244.95
177.21
38.23%
261.06
233.61
11.75%
199.55
160.42
24.39%
245.64
235.40
4.35%
EBITDA
37.50
13.38
180.27%
40.37
39.83
1.36%
19.55
9.54
104.93%
37.79
43.11
-12.34%
EBIDTM
13.28%
7.02%
13.39%
14.57%
8.92%
5.61%
13.33%
15.48%
Other Income
25.89
21.32
21.44%
-0.92
10.39
-
-8.85
18.16
-
26.76
13.91
92.38%
Interest
0.38
0.51
-25.49%
0.41
0.52
-21.15%
0.48
0.59
-18.64%
0.56
0.48
16.67%
Depreciation
6.41
6.25
2.56%
6.39
6.67
-4.20%
6.38
6.78
-5.90%
6.46
6.88
-6.10%
PBT
56.60
27.94
102.58%
32.65
43.03
-24.12%
3.84
20.33
-81.11%
57.53
49.66
15.85%
Tax
12.04
5.09
136.54%
7.67
7.91
-3.03%
2.32
3.38
-31.36%
12.42
13.21
-5.98%
PAT
44.56
22.85
95.01%
24.98
35.12
-28.87%
1.52
16.95
-91.03%
45.11
36.45
23.76%
PATM
15.78%
11.99%
8.29%
12.84%
0.69%
9.97%
15.92%
13.09%
EPS
51.18
26.01
96.77%
28.26
40.22
-29.74%
1.48
19.53
-92.42%
51.85
42.19
22.90%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Net Sales
1,086.41
994.55
968.05
1,006.43
Net Sales Growth
19.06%
2.74%
-3.81%
 
Cost Of Goods Sold
744.57
683.49
657.50
704.69
Gross Profit
341.84
311.05
310.55
301.74
GP Margin
31.47%
31.28%
32.08%
29.98%
Total Expenditure
951.20
883.21
843.42
878.54
Power & Fuel Cost
-
4.28
4.32
4.18
% Of Sales
-
0.43%
0.45%
0.42%
Employee Cost
-
100.77
86.28
79.09
% Of Sales
-
10.13%
8.91%
7.86%
Manufacturing Exp.
-
13.55
13.71
14.26
% Of Sales
-
1.36%
1.42%
1.42%
General & Admin Exp.
-
40.20
36.83
28.78
% Of Sales
-
4.04%
3.80%
2.86%
Selling & Distn. Exp.
-
34.90
34.92
37.41
% Of Sales
-
3.51%
3.61%
3.72%
Miscellaneous Exp.
-
6.00
9.85
10.14
% Of Sales
-
0.60%
1.02%
1.01%
EBITDA
135.21
111.34
124.63
127.89
EBITDA Margin
12.45%
11.20%
12.87%
12.71%
Other Income
42.88
38.31
60.58
24.95
Interest
1.83
2.22
2.59
1.96
Depreciation
25.64
25.48
27.01
26.94
PBT
150.62
121.95
155.61
123.94
Tax
34.45
27.49
34.10
31.58
Tax Rate
22.87%
22.54%
21.91%
25.48%
PAT
116.17
92.97
121.07
92.36
PAT before Minority Interest
116.17
92.97
121.07
92.36
Minority Interest
0.00
0.00
0.00
0.00
PAT Margin
10.69%
9.35%
12.51%
9.18%
PAT Growth
4.31%
-23.21%
31.08%
 
EPS
135.08
108.10
140.78
107.40

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Shareholder's Funds
1,001.86
923.62
824.45
Share Capital
8.64
8.64
8.64
Total Reserves
990.18
914.73
815.81
Non-Current Liabilities
60.11
55.85
50.12
Secured Loans
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
Long Term Provisions
8.96
6.84
4.46
Current Liabilities
203.20
187.43
216.22
Trade Payables
98.80
98.91
130.71
Other Current Liabilities
100.96
85.94
82.95
Short Term Borrowings
0.00
0.00
0.00
Short Term Provisions
3.44
2.58
2.55
Total Liabilities
1,265.17
1,166.90
1,090.79
Net Block
218.88
228.35
239.54
Gross Block
430.37
415.15
399.82
Accumulated Depreciation
211.50
186.80
160.28
Non Current Assets
296.18
305.15
320.08
Capital Work in Progress
10.06
5.24
14.11
Non Current Investment
39.56
46.04
40.58
Long Term Loans & Adv.
6.25
3.93
3.99
Other Non Current Assets
0.15
0.02
0.02
Current Assets
968.99
861.75
770.71
Current Investments
483.70
437.96
389.27
Inventories
100.72
117.80
107.91
Sundry Debtors
205.64
155.16
149.24
Cash & Bank
74.71
46.73
28.14
Other Current Assets
104.21
3.17
3.52
Short Term Loans & Adv.
99.49
100.93
92.63
Net Current Assets
765.79
674.32
554.49
Total Assets
1,265.17
1,166.90
1,090.79

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Cash From Operating Activity
76.55
48.61
36.43
PBT
120.46
155.16
123.94
Adjustment
-1.58
-22.98
11.79
Changes in Working Capital
-21.36
-54.00
-69.19
Cash after chg. in Working capital
97.52
78.18
66.53
Interest Paid
0.00
0.00
0.00
Tax Paid
-20.97
-29.57
-30.11
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-28.74
8.64
-31.57
Net Fixed Assets
-20.04
-6.46
Net Investments
-40.75
-54.60
Others
32.05
69.70
Cash from Financing Activity
-20.30
-24.50
-19.13
Net Cash Inflow / Outflow
27.50
32.75
-14.27
Opening Cash & Equivalents
43.67
10.92
25.19
Closing Cash & Equivalent
71.17
43.67
10.92

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Book Value (Rs.)
1155.59
1068.77
954.28
ROA
7.64%
10.72%
8.47%
ROE
9.67%
13.85%
11.20%
ROCE
12.74%
18.05%
15.27%
Fixed Asset Turnover
2.48
2.50
2.63
Receivable days
62.71
54.63
51.88
Inventory Days
37.98
40.51
37.51
Payable days
52.79
63.73
67.70
Cash Conversion Cycle
47.90
31.40
21.69
Total Debt/Equity
0.00
0.00
0.00
Interest Cover
55.14
60.85
64.36

News Update:


  • VST Tillers Tractors - Quarterly Results
    11th Aug 2025, 14:40 PM

    Read More
  • VST Tillers Tractors launches innovative FENTM Tractor Series
    4th Aug 2025, 15:50 PM

    The FENTM series will feature 5 fuel efficient powerful tractor models including 180 FENTM, 224 FENTM, 225 FENTM, 270 FENTM & 929 FENTM

    Read More
  • VST Tillers Tractors registers 17% rise in July sales
    1st Aug 2025, 14:59 PM

    The company has sold 6,026 power tillers in July 2025 as against 5,104 units in July 2024 exhibiting a Y-o-Y growth of 18.06%

    Read More
  • VST Tillers Tractors registers 93% rise in June sales
    1st Jul 2025, 14:21 PM

    The company has sold 6651 power tillers in June 2025

    Read More
  • VST Tillers Tractors registers 41% rise in May sales
    2nd Jun 2025, 15:30 PM

    The company has sold 439 tractors during May 2025

    Read More

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