Nifty

:

24013.10

Sensex

:

76802.90

-154.90 (-0.64%)
-607.08 (-0.78%)

Login

Nifty
Sensex

:
:

24013.10
76802.90

-154.90 (-0.64%)
-607.08 (-0.78%)

V.S.T. Tillers Tractors Ltd.

Automobiles-Tractors

Rating :

53/99

BSE: 531266 | NSE: VSTTILLERS

Watchlist

NSE BSE

4566.60

19-Jun-2026

Open
High
Low
Previous Close

4540
4634
4540
4549.30

Volume
Traded Value (lacs)
52 Week High
52 Week Low

4706
21530390.3
6374
3611.1

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,955.87
37.78
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,906.04
0.55%
3.62

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

35.06
35.06
35.06

P:BV (Average)

8 Years
5 Years
3 Years

3.34
3.34
3.34

EV:EBITDA (Average)

8 Years
5 Years
3 Years

19.83
19.83
19.83

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 328.46 301.43 8.97% 314.30 219.10 43.45% 315.15 283.43 11.19% 282.45 190.59 48.20%
Expenses 281.64 261.06 7.88% 273.60 199.55 37.11% 274.25 245.64 11.65% 244.95 177.21 38.23%
EBITDA 46.82 40.37 15.98% 40.70 19.55 108.18% 40.90 37.79 8.23% 37.50 13.38 180.27%
EBIDTM 14.25% 13.39% 12.95% 8.92% 12.98% 13.33% 13.28% 7.02%
Other Income -31.20 -0.92 - 7.02 -8.85 - 2.64 26.76 -90.13% 25.89 21.32 21.44%
Interest 0.45 0.41 9.76% 0.51 0.48 6.25% 0.57 0.56 1.79% 0.38 0.51 -25.49%
Depreciation 6.26 6.39 -2.03% 6.38 6.38 0.00% 6.46 6.46 0.00% 6.41 6.25 2.56%
PBT 8.91 32.65 -72.71% 40.83 3.84 963.28% 36.51 57.53 -36.54% 56.60 27.94 102.58%
Tax 3.62 7.67 -52.80% 10.11 2.14 372.43% 11.08 12.60 -12.06% 12.04 5.09 136.54%
PAT 5.29 24.98 -78.82% 30.72 1.70 1,707.06% 25.43 44.93 -43.40% 44.56 22.85 95.01%
PATM 1.61% 8.29% 9.77% 0.78% 8.07% 15.85% 15.78% 11.99%
EPS 6.15 29.05 -78.83% 35.72 1.98 1,704.04% 29.57 52.24 -43.40% 51.81 26.57 94.99%

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 328.46 301.43 8.97% 314.30 219.10 43.45% 315.15 283.43 11.19% 282.45 190.59 48.20%
Expenses 281.64 261.06 7.88% 273.60 199.55 37.11% 274.25 245.64 11.65% 244.95 177.21 38.23%
EBITDA 46.82 40.37 15.98% 40.70 19.55 108.18% 40.90 37.79 8.23% 37.50 13.38 180.27%
EBIDTM 14.25% 13.39% 12.95% 8.92% 12.98% 13.33% 13.28% 7.02%
Other Income -31.20 -0.92 - 7.02 -8.85 - 2.64 26.76 -90.13% 25.89 21.32 21.44%
Interest 0.45 0.41 9.76% 0.51 0.48 6.25% 0.57 0.56 1.79% 0.38 0.51 -25.49%
Depreciation 6.26 6.39 -2.03% 6.38 6.38 0.00% 6.46 6.46 0.00% 6.41 6.25 2.56%
PBT 8.91 32.65 -72.71% 40.83 3.84 963.28% 36.51 57.53 -36.54% 56.60 27.94 102.58%
Tax 3.62 7.67 -52.80% 10.11 2.32 335.78% 11.08 12.42 -10.79% 12.04 5.09 136.54%
PAT 5.29 24.98 -78.82% 30.72 1.52 1,921.05% 25.43 45.11 -43.63% 44.56 22.85 95.01%
PATM 1.61% 8.29% 9.77% 0.69% 8.07% 15.92% 15.78% 11.99%
EPS 5.88 28.26 -79.19% 35.22 1.48 2,279.73% 28.91 51.85 -44.24% 51.18 26.01 96.77%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 1,240.36 994.55 968.05 1,006.43 853.86 764.24 543.68 614.80 763.49 675.35 646.67 Net Sales Growth 24.72% 2.74% -3.81% 17.87% 11.73% 40.57% -11.57% -19.48% 13.05% 4.44% Cost Of Goods Sold 848.54 683.49 657.50 704.69 578.14 509.41 372.33 407.48 493.75 445.90 421.14 Gross Profit 391.82 311.05 310.55 301.74 275.73 254.84 171.35 207.32 269.73 229.45 225.52 GP Margin 31.59% 31.28% 32.08% 29.98% 32.29% 33.35% 31.52% 33.72% 35.33% 33.97% 34.87% Total Expenditure 1,074.44 883.21 843.42 878.54 729.13 672.08 526.18 569.90 643.76 574.00 533.59 Power & Fuel Cost - 4.28 4.32 4.18 3.94 3.11 2.71 4.40 4.35 3.90 3.75 % Of Sales - 0.43% 0.45% 0.42% 0.46% 0.41% 0.50% 0.72% 0.57% 0.58% 0.58% Employee Cost - 100.77 86.28 79.09 70.64 81.95 68.30 66.11 68.89 55.98 45.41 % Of Sales - 10.13% 8.91% 7.86% 8.27% 10.72% 12.56% 10.75% 9.02% 8.29% 7.02% Manufacturing Exp. - 13.55 13.71 14.26 11.58 9.73 12.57 12.12 12.59 9.32 8.77 % Of Sales - 1.36% 1.42% 1.42% 1.36% 1.27% 2.31% 1.97% 1.65% 1.38% 1.36% General & Admin Exp. - 40.20 36.83 28.78 26.43 22.89 19.95 20.18 22.51 21.11 10.31 % Of Sales - 4.04% 3.80% 2.86% 3.10% 3.00% 3.67% 3.28% 2.95% 3.13% 1.59% Selling & Distn. Exp. - 34.90 34.92 37.41 29.85 27.01 25.81 38.56 36.28 32.86 43.14 % Of Sales - 3.51% 3.61% 3.72% 3.50% 3.53% 4.75% 6.27% 4.75% 4.87% 6.67% Miscellaneous Exp. - 6.00 9.85 10.14 8.54 17.97 24.52 21.05 5.38 4.94 43.14 % Of Sales - 0.60% 1.02% 1.01% 1.00% 2.35% 4.51% 3.42% 0.70% 0.73% 0.16% EBITDA 165.92 111.34 124.63 127.89 124.73 92.16 17.50 44.90 119.73 101.35 113.08 EBITDA Margin 13.38% 11.20% 12.87% 12.71% 14.61% 12.06% 3.22% 7.30% 15.68% 15.01% 17.49% Other Income 4.35 38.31 60.58 24.95 34.09 46.08 23.58 44.91 45.21 26.16 12.27 Interest 1.91 2.22 2.59 1.96 1.60 1.94 1.63 2.49 1.85 3.11 2.78 Depreciation 25.51 25.48 27.01 26.94 25.04 17.08 16.35 15.79 10.86 11.81 12.54 PBT 142.85 121.95 155.61 123.94 132.18 119.22 23.10 71.53 152.23 112.58 110.03 Tax 36.85 27.49 34.10 31.58 32.87 28.45 5.10 25.47 40.25 33.18 35.90 Tax Rate 25.80% 22.54% 21.91% 25.48% 24.87% 23.86% 22.08% 35.61% 26.44% 28.63% 32.63% PAT 106.00 94.46 121.51 92.36 99.31 90.78 18.01 46.06 111.98 82.71 74.13 PAT before Minority Interest 106.00 94.46 121.51 92.36 99.31 90.78 18.01 46.06 111.98 82.71 74.13 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 8.55% 9.50% 12.55% 9.18% 11.63% 11.88% 3.31% 7.49% 14.67% 12.25% 11.46% PAT Growth 12.22% -22.26% 31.56% -7.00% 9.40% 404.05% -60.90% -58.87% 35.39% 11.57% EPS 123.26 109.84 141.29 107.40 115.48 105.56 20.94 53.56 130.21 96.17 86.20

Description TTM Mar 25 Mar 24 Mar 23
Net Sales 1,240.36 994.55 968.05 1,006.43 Net Sales Growth 24.72% 2.74% -3.81% Cost Of Goods Sold 848.54 683.49 657.50 704.69 Gross Profit 391.82 311.05 310.55 301.74 GP Margin 31.59% 31.28% 32.08% 29.98% Total Expenditure 1,074.44 883.21 843.42 878.54 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 165.92 111.34 124.63 127.89 EBITDA Margin 13.38% 11.20% 12.87% 12.71% Other Income 4.35 38.31 60.58 24.95 Interest 1.91 2.22 2.59 1.96 Depreciation 25.51 25.48 27.01 26.94 PBT 142.85 121.95 155.61 123.94 Tax 36.85 27.49 34.10 31.58 Tax Rate 25.80% 22.54% 21.91% 25.48% PAT 106.00 92.97 121.07 92.36 PAT before Minority Interest 106.00 92.97 121.07 92.36 Minority Interest 0.00 0.00 0.00 0.00 PAT Margin 8.55% 9.35% 12.51% 9.18% PAT Growth 12.22% -23.21% 31.08% EPS 123.26 108.10 140.78 107.40

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 1,003.80 924.07 824.45 749.54 667.57 576.91 589.90 596.37 500.02 420.11 Share Capital 8.64 8.64 8.64 8.64 8.64 8.64 8.64 8.64 8.64 8.64 Total Reserves 992.12 915.17 815.81 740.90 658.93 568.27 581.26 587.73 491.38 411.47 Non-Current Liabilities 60.11 55.85 50.12 42.82 42.88 41.80 53.08 45.93 47.80 43.23 Secured Loans 0.00 0.00 0.00 0.00 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 0.00 0.00 0.00 0.00 Long Term Provisions 8.96 6.84 4.46 0.00 0.00 0.00 0.00 0.00 2.70 2.13 Current Liabilities 203.20 187.43 216.22 173.70 174.33 109.93 105.28 143.48 83.26 70.07 Trade Payables 98.80 98.91 130.71 82.17 83.14 57.77 34.28 61.66 36.34 32.26 Other Current Liabilities 100.96 85.94 82.95 86.31 86.47 50.48 69.45 80.11 45.30 36.65 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 3.44 2.58 2.55 5.22 4.72 1.68 1.54 1.71 1.62 1.15 Total Liabilities 1,267.11 1,167.35 1,090.79 966.06 884.78 728.64 748.26 785.78 631.08 533.41 Net Block 218.88 228.35 239.54 243.85 226.01 183.92 183.07 135.50 126.60 126.99 Gross Block 430.37 415.15 399.82 380.61 346.10 287.63 273.00 214.00 199.53 189.08 Accumulated Depreciation 211.50 186.80 160.28 136.76 120.09 103.71 89.93 78.50 72.94 62.09 Non Current Assets 298.12 305.59 320.08 367.88 334.33 303.34 293.69 286.35 206.52 157.82 Capital Work in Progress 10.06 5.24 14.11 12.00 25.38 47.68 34.79 56.83 10.30 2.83 Non Current Investment 41.50 46.49 40.58 83.71 54.77 35.35 43.93 62.94 43.12 16.47 Long Term Loans & Adv. 6.25 3.93 3.99 6.21 6.09 14.07 9.30 8.46 6.27 11.53 Other Non Current Assets 0.15 0.02 0.02 0.02 0.02 0.02 0.02 0.03 0.02 0.00 Current Assets 968.99 861.75 770.71 598.17 550.45 425.30 454.56 499.43 424.56 375.59 Current Investments 483.70 437.96 389.27 329.87 257.48 121.11 121.31 141.18 144.98 119.82 Inventories 100.72 117.80 107.91 100.63 106.93 102.27 123.66 78.39 70.70 80.37 Sundry Debtors 205.64 155.16 149.24 67.57 81.81 96.16 96.40 186.11 132.28 123.77 Cash & Bank 74.71 46.73 28.14 31.29 31.93 25.83 18.83 17.30 36.57 27.68 Other Current Assets 104.21 3.17 3.52 2.16 72.30 79.93 94.35 76.44 40.04 23.95 Short Term Loans & Adv. 99.49 100.93 92.63 66.65 18.66 74.85 30.22 25.26 32.30 12.84 Net Current Assets 765.79 674.32 554.49 424.47 376.12 315.36 349.28 355.94 341.30 305.52 Total Assets 1,267.11 1,167.34 1,090.79 966.05 884.78 728.64 748.25 785.78 631.08 533.41

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

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 76.55 48.61 36.43 124.83 155.17 72.34 43.18 33.37 86.50 85.18 PBT 121.95 155.61 123.94 132.18 119.22 23.10 71.53 152.23 115.88 110.03 Adjustment -3.07 -23.43 11.79 -0.63 -15.93 17.48 -6.60 -29.59 -9.54 3.91 Changes in Working Capital -21.36 -54.00 -69.19 28.57 77.15 41.63 12.71 -54.77 17.78 10.43 Cash after chg. in Working capital 97.52 78.18 66.53 160.12 180.45 82.22 77.64 67.87 124.13 124.37 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -20.97 -29.57 -30.11 -35.29 -25.28 -9.87 -34.46 -34.50 -37.62 -39.19 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 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 0.00 0.00 0.00 0.00 Cash From Investing Activity -28.74 8.64 -31.57 -109.63 -147.99 -33.01 11.03 -36.00 -74.51 -42.77 Net Fixed Assets -20.04 -6.46 -21.32 -21.13 -36.17 -27.52 -36.96 -61.00 -17.92 -5.23 Net Investments -40.75 -54.60 -16.27 -101.33 -155.79 8.78 38.88 -16.02 -51.81 -41.14 Others 32.05 69.70 6.02 12.83 43.97 -14.27 9.11 41.02 -4.78 3.60 Cash from Financing Activity -20.30 -24.50 -19.13 -18.83 -1.52 -32.70 -53.98 -16.70 -2.98 -33.76 Net Cash Inflow / Outflow 27.50 32.75 -14.27 -3.62 5.66 6.63 0.23 -19.33 9.02 8.65 Opening Cash & Equivalents 43.67 10.92 25.19 28.82 23.15 16.52 16.29 35.62 26.61 17.96 Closing Cash & Equivalent 71.17 43.67 10.92 25.19 28.82 23.15 16.52 16.29 35.62 26.61

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

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 1157.83 1069.29 954.28 867.57 772.70 667.76 682.79 690.28 578.76 485.57 ROA 7.76% 10.76% 8.98% 10.73% 11.25% 2.44% 6.01% 15.81% 14.20% 14.74% ROE 9.82% 13.90% 11.74% 14.02% 14.59% 3.09% 7.77% 20.43% 17.99% 18.95% ROCE 12.88% 18.10% 16.00% 18.88% 19.47% 4.24% 12.48% 28.11% 25.88% 28.83% Fixed Asset Turnover 2.48 2.50 2.69 2.46 2.53 2.03 2.62 3.69 3.49 3.47 Receivable days 62.71 54.63 37.69 30.50 40.46 61.74 80.85 76.06 68.96 61.30 Inventory Days 37.98 40.51 36.25 42.39 47.57 72.44 57.82 35.62 40.69 50.85 Payable days 52.79 63.73 55.13 52.18 50.48 35.63 30.20 29.14 22.78 16.78 Cash Conversion Cycle 47.90 31.40 18.80 20.71 37.54 98.55 108.47 82.54 86.86 95.37 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 55.81 61.02 64.36 83.46 62.38 15.19 29.71 83.26 38.23 40.60

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

Top Investors:

kotak aggressive hybrid fund

nippon life india trustee ltd-a/c nippon india multi cap fund

ikigai emerging equity fund

investor education and protection fund (iepf)

Annual Reports:

News Update:

VST Tillers Tractors registers 28% growth in May sales
1st Jun 2026, 12:39 PM

Of the total, the company has sold 4019 power tillers in May 2026 as against 3047 units in May 2025
Read More
VST Tillers Tractors - Quarterly Results
16th May 2026, 00:00 AM

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.

Feedback