Nifty

:

23270.60

Sensex

:

74314.59

53.00 (0.23%)
-21.86 (-0.03%)

Login

Nifty
Sensex

:
:

23270.60
74314.59

53.00 (0.23%)
-21.86 (-0.03%)

V.S.T. Tillers Tractors Ltd.

Automobiles-Tractors

Rating :

49/99

BSE: 531266 | NSE: VSTTILLERS

Watchlist

NSE BSE

4201.10

17-Sep-2026

Open
High
Low
Previous Close

3990
4290
3968
3996.50

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

11556
47570416.6
6374
3950

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,637.96
33.40
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,588.14
0.59%
3.19

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.27
7.75
8.61

EBITDA CAGR (%)

10 Years
5 Years
3 Years

4.64
5.04
5.06

PAT CAGR (%)

10 Years
5 Years
3 Years

2.51
1.31
-4.72

P:E (Median)

8 Years
5 Years
3 Years

35.40
35.40
35.40

P:BV (Average)

8 Years
5 Years
3 Years

3.35
3.35
3.35

EV:EBITDA (Average)

8 Years
5 Years
3 Years

20.05
20.05
20.05

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 313.40 282.45 10.96% 328.46 301.43 8.97% 314.30 219.10 43.45% 315.15 283.43 11.19%
Expenses 273.11 244.95 11.50% 281.64 261.06 7.88% 273.60 199.55 37.11% 274.25 245.64 11.65%
EBITDA 40.29 37.50 7.44% 46.82 40.37 15.98% 40.70 19.55 108.18% 40.90 37.79 8.23%
EBIDTM 12.86% 13.28% 14.25% 13.39% 12.95% 8.92% 12.98% 13.33%
Other Income 28.07 25.89 8.42% -31.20 -0.92 - 7.02 -8.85 - 2.64 26.76 -90.13%
Interest 0.44 0.38 15.79% 0.45 0.41 9.76% 0.51 0.48 6.25% 0.57 0.56 1.79%
Depreciation 5.43 6.41 -15.29% 6.26 6.39 -2.03% 6.38 6.38 0.00% 6.46 6.46 0.00%
PBT 62.49 56.60 10.41% 8.91 32.65 -72.71% 40.83 3.84 963.28% 36.51 57.53 -36.54%
Tax 13.76 12.04 14.29% 3.62 7.67 -52.80% 10.11 2.14 372.43% 11.08 12.60 -12.06%
PAT 48.73 44.56 9.36% 5.29 24.98 -78.82% 30.72 1.70 1,707.06% 25.43 44.93 -43.40%
PATM 15.55% 15.78% 1.61% 8.29% 9.77% 0.78% 8.07% 15.85%
EPS 56.01 51.22 9.35% 6.08 28.71 -78.82% 35.31 1.95 1,710.77% 29.23 51.64 -43.40%

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 313.40 282.45 10.96% 328.46 301.43 8.97% 314.30 219.10 43.45% 315.15 283.43 11.19%
Expenses 273.11 244.95 11.50% 281.64 261.06 7.88% 273.60 199.55 37.11% 274.25 245.64 11.65%
EBITDA 40.29 37.50 7.44% 46.82 40.37 15.98% 40.70 19.55 108.18% 40.90 37.79 8.23%
EBIDTM 12.86% 13.28% 14.25% 13.39% 12.95% 8.92% 12.98% 13.33%
Other Income 28.07 25.89 8.42% -31.20 -0.92 - 7.02 -8.85 - 2.64 26.76 -90.13%
Interest 0.44 0.38 15.79% 0.45 0.41 9.76% 0.51 0.48 6.25% 0.57 0.56 1.79%
Depreciation 5.43 6.41 -15.29% 6.26 6.39 -2.03% 6.38 6.38 0.00% 6.46 6.46 0.00%
PBT 62.49 56.60 10.41% 8.91 32.65 -72.71% 40.83 3.84 963.28% 36.51 57.53 -36.54%
Tax 13.76 12.04 14.29% 3.62 7.67 -52.80% 10.11 2.32 335.78% 11.08 12.42 -10.79%
PAT 48.73 44.56 9.36% 5.29 24.98 -78.82% 30.72 1.52 1,921.05% 25.43 45.11 -43.63%
PATM 15.55% 15.78% 1.61% 8.29% 9.77% 0.69% 8.07% 15.92%
EPS 55.99 51.18 9.40% 5.88 28.26 -79.19% 35.22 1.48 2,279.73% 28.91 51.85 -44.24%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales 1,271.31 1,240.36 994.55 968.05 1,006.43 853.86 764.24 543.68 614.80 763.49 675.35 Net Sales Growth 17.02% 24.72% 2.74% -3.81% 17.87% 11.73% 40.57% -11.57% -19.48% 13.05% Cost Of Goods Sold 872.65 848.54 683.49 657.50 704.69 578.14 509.41 372.33 407.48 493.75 445.90 Gross Profit 398.66 391.82 311.05 310.55 301.74 275.73 254.84 171.35 207.32 269.73 229.45 GP Margin 31.36% 31.59% 31.28% 32.08% 29.98% 32.29% 33.35% 31.52% 33.72% 35.33% 33.97% Total Expenditure 1,102.60 1,080.84 883.21 843.42 878.54 729.13 672.08 526.18 569.90 643.76 574.00 Power & Fuel Cost - 4.68 4.28 4.32 4.18 3.94 3.11 2.71 4.40 4.35 3.90 % Of Sales - 0.38% 0.43% 0.45% 0.42% 0.46% 0.41% 0.50% 0.72% 0.57% 0.58% Employee Cost - 112.81 100.77 86.28 79.09 70.64 81.95 68.30 66.11 68.89 55.98 % Of Sales - 9.09% 10.13% 8.91% 7.86% 8.27% 10.72% 12.56% 10.75% 9.02% 8.29% Manufacturing Exp. - 14.06 13.55 13.71 14.26 11.58 9.73 12.57 12.12 12.59 9.32 % Of Sales - 1.13% 1.36% 1.42% 1.42% 1.36% 1.27% 2.31% 1.97% 1.65% 1.38% General & Admin Exp. - 41.25 40.20 36.83 28.78 26.43 22.89 19.95 20.18 22.51 21.11 % Of Sales - 3.33% 4.04% 3.80% 2.86% 3.10% 3.00% 3.67% 3.28% 2.95% 3.13% Selling & Distn. Exp. - 45.39 34.90 34.92 37.41 29.85 27.01 25.81 38.56 36.28 32.86 % Of Sales - 3.66% 3.51% 3.61% 3.72% 3.50% 3.53% 4.75% 6.27% 4.75% 4.87% Miscellaneous Exp. - 14.12 6.00 9.85 10.14 8.54 17.97 24.52 21.05 5.38 32.86 % Of Sales - 1.14% 0.60% 1.02% 1.01% 1.00% 2.35% 4.51% 3.42% 0.70% 0.73% EBITDA 168.71 159.52 111.34 124.63 127.89 124.73 92.16 17.50 44.90 119.73 101.35 EBITDA Margin 13.27% 12.86% 11.20% 12.87% 12.71% 14.61% 12.06% 3.22% 7.30% 15.68% 15.01% Other Income 6.53 11.13 38.31 60.58 24.95 34.09 46.08 23.58 44.91 45.21 26.16 Interest 1.97 2.29 2.22 2.59 1.96 1.60 1.94 1.63 2.49 1.85 3.11 Depreciation 24.53 25.50 25.48 27.01 26.94 25.04 17.08 16.35 15.79 10.86 11.81 PBT 148.74 142.85 121.95 155.61 123.94 132.18 119.22 23.10 71.53 152.23 112.58 Tax 38.57 36.85 27.49 34.10 31.58 32.87 28.45 5.10 25.47 40.25 33.18 Tax Rate 25.93% 25.80% 22.54% 21.91% 25.48% 24.87% 23.86% 22.08% 35.61% 26.44% 28.63% PAT 110.17 106.00 94.46 121.51 92.36 99.31 90.78 18.01 46.06 111.98 82.71 PAT before Minority Interest 110.17 106.00 94.46 121.51 92.36 99.31 90.78 18.01 46.06 111.98 82.71 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 8.67% 8.55% 9.50% 12.55% 9.18% 11.63% 11.88% 3.31% 7.49% 14.67% 12.25% PAT Growth -5.16% 12.22% -22.26% 31.56% -7.00% 9.40% 404.05% -60.90% -58.87% 35.39% EPS 126.63 121.84 108.57 139.67 106.16 114.15 104.34 20.70 52.94 128.71 95.07

Description TTM Mar 26 Mar 25 Mar 24 Mar 23
Net Sales 1,271.31 1,240.36 994.55 968.05 1,006.43 Net Sales Growth 17.02% 24.72% 2.74% -3.81% Cost Of Goods Sold 872.65 848.54 683.49 657.50 704.69 Gross Profit 398.66 391.82 311.05 310.55 301.74 GP Margin 31.36% 31.59% 31.28% 32.08% 29.98% Total Expenditure 1,102.60 1,080.84 883.21 843.42 878.54 Power & Fuel Cost - 4.68 4.28 4.32 4.18 % Of Sales - 0.38% 0.43% 0.45% 0.42% Employee Cost - 112.81 100.77 86.28 79.09 % Of Sales - 9.09% 10.13% 8.91% 7.86% Manufacturing Exp. - 14.06 13.55 13.71 14.26 % Of Sales - 1.13% 1.36% 1.42% 1.42% General & Admin Exp. - 41.25 40.20 36.83 28.78 % Of Sales - 3.33% 4.04% 3.80% 2.86% Selling & Distn. Exp. - 45.39 34.90 34.92 37.41 % Of Sales - 3.66% 3.51% 3.61% 3.72% Miscellaneous Exp. - 14.12 6.00 9.85 10.14 % Of Sales - 1.14% 0.60% 1.02% 1.01% EBITDA 168.71 159.52 111.34 124.63 127.89 EBITDA Margin 13.27% 12.86% 11.20% 12.87% 12.71% Other Income 6.53 11.13 38.31 60.58 24.95 Interest 1.97 2.29 2.22 2.59 1.96 Depreciation 24.53 25.50 25.48 27.01 26.94 PBT 148.74 142.85 121.95 155.61 123.94 Tax 38.57 36.85 27.49 34.10 31.58 Tax Rate 25.93% 25.80% 22.54% 21.91% 25.48% PAT 110.17 104.72 92.97 121.07 92.36 PAT before Minority Interest 110.17 104.72 92.97 121.07 92.36 Minority Interest 0.00 0.00 0.00 0.00 0.00 PAT Margin 8.67% 8.44% 9.35% 12.51% 9.18% PAT Growth -5.16% 12.64% -23.21% 31.08% EPS 126.63 120.37 106.86 139.16 106.16

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 1,097.34 1,003.80 924.07 824.45 749.54 667.57 576.91 589.90 596.37 500.02 Share Capital 8.65 8.64 8.64 8.64 8.64 8.64 8.64 8.64 8.64 8.64 Total Reserves 1,084.84 993.34 915.17 815.81 740.90 658.93 568.27 581.26 587.73 491.38 Non-Current Liabilities 59.76 60.11 55.85 50.12 42.82 42.88 41.80 53.08 45.93 47.80 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 12.60 8.96 6.84 4.46 0.00 0.00 0.00 0.00 0.00 2.70 Current Liabilities 190.35 203.20 187.43 216.22 173.70 174.33 109.93 105.28 143.48 83.26 Trade Payables 100.92 98.80 98.91 130.71 82.17 83.14 57.77 34.28 61.66 36.34 Other Current Liabilities 85.05 100.96 85.94 82.95 86.31 86.47 50.48 69.45 80.11 45.30 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 4.39 3.44 2.58 2.55 5.22 4.72 1.68 1.54 1.71 1.62 Total Liabilities 1,347.45 1,267.11 1,167.35 1,090.79 966.06 884.78 728.64 748.26 785.78 631.08 Net Block 210.72 218.88 228.35 239.54 243.85 226.01 183.92 183.07 135.50 126.60 Gross Block 446.07 430.37 415.15 399.82 380.61 346.10 287.63 273.00 214.00 199.53 Accumulated Depreciation 235.35 211.50 186.80 160.28 136.76 120.09 103.71 89.93 78.50 72.94 Non Current Assets 276.38 298.12 305.59 320.08 367.88 334.33 303.34 293.69 286.35 206.52 Capital Work in Progress 17.78 10.06 5.24 14.11 12.00 25.38 47.68 34.79 56.83 10.30 Non Current Investment 18.87 41.50 46.49 40.58 83.71 54.77 35.35 43.93 62.94 43.12 Long Term Loans & Adv. 7.87 6.25 3.93 3.99 6.21 6.09 14.07 9.30 8.46 6.27 Other Non Current Assets 0.14 0.15 0.02 0.02 0.02 0.02 0.02 0.02 0.03 0.02 Current Assets 1,071.07 968.99 861.75 770.71 598.17 550.45 425.30 454.56 499.43 424.56 Current Investments 614.64 483.70 437.96 389.27 329.87 257.48 121.11 121.31 141.18 144.98 Inventories 123.31 100.72 117.80 107.91 100.63 106.93 102.27 123.66 78.39 70.70 Sundry Debtors 171.71 205.64 155.16 149.24 67.57 81.81 96.16 96.40 186.11 132.28 Cash & Bank 49.82 74.71 46.73 28.14 31.29 31.93 25.83 18.83 17.30 36.57 Other Current Assets 111.58 14.23 3.17 3.52 68.81 72.30 79.93 94.35 76.44 40.04 Short Term Loans & Adv. 95.49 89.98 100.93 92.63 66.65 18.66 74.85 30.22 25.26 32.30 Net Current Assets 880.72 765.79 674.32 554.49 424.47 376.12 315.36 349.28 355.94 341.30 Total Assets 1,347.45 1,267.11 1,167.34 1,090.79 966.05 884.78 728.64 748.25 785.78 631.08

Description Mar 26 Mar 25 Mar 24 Mar 23
Shareholder's Funds 1,094.12 1,001.86 923.62 824.45 Share Capital 8.65 8.64 8.64 8.64 Total Reserves 1,081.63 991.40 914.73 815.81 Non-Current Liabilities 59.76 60.11 55.85 50.12 Secured Loans 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 Long Term Provisions 12.60 8.96 6.84 4.46 Current Liabilities 190.35 203.20 187.43 216.22 Trade Payables 100.92 98.80 98.91 130.71 Other Current Liabilities 85.05 100.96 85.94 82.95 Short Term Borrowings 0.00 0.00 0.00 0.00 Short Term Provisions 4.39 3.44 2.58 2.55 Total Liabilities 1,344.23 1,265.17 1,166.90 1,090.79 Net Block 210.72 218.88 228.35 239.54 Gross Block 446.07 430.37 415.15 399.82 Accumulated Depreciation 235.35 211.50 186.80 160.28 Non Current Assets 273.17 296.18 305.15 320.08 Capital Work in Progress 17.78 10.06 5.24 14.11 Non Current Investment 15.66 39.56 46.04 40.58 Long Term Loans & Adv. 7.87 6.25 3.93 3.99 Other Non Current Assets 0.14 0.15 0.02 0.02 Current Assets 1,071.07 968.99 861.75 770.71 Current Investments 614.64 483.70 437.96 389.27 Inventories 123.31 100.72 117.80 107.91 Sundry Debtors 171.71 205.64 155.16 149.24 Cash & Bank 49.82 74.71 46.73 28.14 Other Current Assets 111.58 14.23 3.17 3.52 Short Term Loans & Adv. 95.49 89.98 100.93 92.63 Net Current Assets 880.72 765.79 674.32 554.49 Total Assets 1,344.24 1,265.17 1,166.90 1,090.79

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity 131.61 76.55 48.61 36.43 124.83 155.17 72.34 43.18 33.37 86.50 PBT 142.85 121.95 155.61 123.94 132.18 119.22 23.10 71.53 152.23 115.88 Adjustment 34.66 -3.07 -23.43 11.79 -0.63 -15.93 17.48 -6.60 -29.59 -9.54 Changes in Working Capital -12.05 -21.36 -54.00 -69.19 28.57 77.15 41.63 12.71 -54.77 17.78 Cash after chg. in Working capital 165.46 97.52 78.18 66.53 160.12 180.45 82.22 77.64 67.87 124.13 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -33.85 -20.97 -29.57 -30.11 -35.29 -25.28 -9.87 -34.46 -34.50 -37.62 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 -136.01 -28.74 8.64 -31.57 -109.63 -147.99 -33.01 11.03 -36.00 -74.51 Net Fixed Assets -23.42 -20.04 -6.46 -21.32 -21.13 -36.17 -27.52 -36.96 -61.00 -17.92 Net Investments -108.31 -40.75 -54.60 -16.27 -101.33 -155.79 8.78 38.88 -16.02 -51.81 Others -4.28 32.05 69.70 6.02 12.83 43.97 -14.27 9.11 41.02 -4.78 Cash from Financing Activity -20.09 -20.30 -24.50 -19.13 -18.83 -1.52 -32.70 -53.98 -16.70 -2.98 Net Cash Inflow / Outflow -24.49 27.50 32.75 -14.27 -3.62 5.66 6.63 0.23 -19.33 9.02 Opening Cash & Equivalents 71.17 43.67 10.92 25.19 28.82 23.15 16.52 16.29 35.62 26.61 Closing Cash & Equivalent 46.68 71.17 43.67 10.92 25.19 28.82 23.15 16.52 16.29 35.62

Description Mar 26 Mar 25 Mar 24 Mar 23
Cash From Operating Activity 131.61 76.55 48.61 36.43 PBT 141.57 120.46 155.16 123.94 Adjustment 35.94 -1.58 -22.98 11.79 Changes in Working Capital -12.05 -21.36 -54.00 -69.19 Cash after chg. in Working capital 165.46 97.52 78.18 66.53 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -33.85 -20.97 -29.57 -30.11 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -136.01 -28.74 8.64 -31.57 Net Fixed Assets -23.42 -20.04 -6.46 Net Investments -108.31 -40.75 -54.60 Others -4.28 32.05 69.70 Cash from Financing Activity -20.09 -20.30 -24.50 -19.13 Net Cash Inflow / Outflow -24.49 27.50 32.75 -14.27 Opening Cash & Equivalents 71.17 43.67 10.92 25.19 Closing Cash & Equivalent 46.68 71.17 43.67 10.92

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 1263.74 1159.24 1069.29 954.28 867.57 772.70 667.76 682.79 690.28 578.76 ROA 8.11% 7.76% 10.76% 8.98% 10.73% 11.25% 2.44% 6.01% 15.81% 14.20% ROE 10.12% 9.81% 13.90% 11.74% 14.02% 14.59% 3.09% 7.77% 20.43% 17.99% ROCE 13.82% 12.88% 18.10% 16.00% 18.88% 19.47% 4.24% 12.48% 28.11% 25.88% Fixed Asset Turnover 3.02 2.48 2.50 2.69 2.46 2.53 2.03 2.62 3.69 3.49 Receivable days 52.03 62.71 54.63 37.69 30.50 40.46 61.74 80.85 76.06 68.96 Inventory Days 30.89 37.98 40.51 36.25 42.39 47.57 72.44 57.82 35.62 40.69 Payable days 42.95 52.79 63.73 55.13 52.18 50.48 35.63 30.20 29.14 22.78 Cash Conversion Cycle 39.96 47.90 31.40 18.80 20.71 37.54 98.55 108.47 82.54 86.86 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 63.37 55.81 61.02 64.36 83.46 62.38 15.19 29.71 83.26 38.23

Description Mar 26 Mar 25 Mar 24 Mar 23
Book Value (Rs.) 1260.03 1157.00 1068.77 954.28 ROA 8.03% 7.64% 10.72% 8.47% ROE 10.02% 9.67% 13.85% 11.20% ROCE 13.73% 12.74% 18.05% 15.27% Fixed Asset Turnover 3.02 2.48 2.50 2.63 Receivable days 52.03 62.71 54.63 51.88 Inventory Days 30.89 37.98 40.51 37.51 Payable days 42.95 52.79 63.73 67.70 Cash Conversion Cycle 39.96 47.90 31.40 21.69 Total Debt/Equity 0.00 0.00 0.00 0.00 Interest Cover 62.81 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 reports 17% decline in August 2026
1st Sep 2026, 15:50 PM

The company has sold 3,387 power tillers in August 2026
Read More
VST Tillers Tractors registers 3% growth in June sales
1st Jul 2026, 12:29 PM

The company has sold 6,671 power tillers in June 2026 as against 6,651 units in June 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.

Feedback