VST Industries Ltd
VST Industries is engaged inter-alia in manufacture and trading of Cigarettes, Tobacco and Tobacco products.(Source : 202003 Annual Report Page No: 93)
- Market Cap ₹ 5,110 Cr.
- Current Price ₹ 3,310
- High / Low ₹ 4,538 / 2,748
- Stock P/E 83.2
- Book Value ₹ 162
- Dividend Yield 3.11 %
- ROCE 34.4 %
- ROE 24.9 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Stock is providing a good dividend yield of 3.11%.
- Company has been maintaining a healthy dividend payout of 67.44%
Cons
- Stock is trading at 20.42 times its book value
- Promoter holding is low: 32.16%
- Earnings include an other income of Rs.33.42 Cr.
Peer comparison
Sector: Tobacco Products Industry: Cigarettes
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Operating Profit |
OPM % |
Other Income |
Interest |
Depreciation |
Profit before tax |
Tax % |
Net Profit |
EPS in Rs |
Raw PDF |
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | |
---|---|---|---|---|---|
349 | 333 | 339 | 380 | 471 | |
251 | 253 | 256 | 313 | 401 | |
Operating Profit | 98 | 80 | 83 | 67 | 70 |
OPM % | 28% | 24% | 25% | 18% | 15% |
Other Income | -3 | 17 | 17 | 35 | 33 |
Interest | 0 | 0 | 0 | 0 | 0 |
Depreciation | 10 | 12 | 14 | 16 | 18 |
Profit before tax | 85 | 86 | 86 | 86 | 86 |
Tax % | 48% | 35% | 32% | 28% | 27% |
Net Profit | 44 | 56 | 58 | 62 | 62 |
EPS in Rs | 28.75 | 36.00 | 37.87 | 40.10 | 40.16 |
Dividend Payout % | 43% | 56% | 53% | 75% | 75% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 12% |
TTM: | 24% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 4% |
TTM: | 40% |
Stock Price CAGR | |
---|---|
10 Years: | 15% |
5 Years: | 14% |
3 Years: | 2% |
1 Year: | 18% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 22% |
Last Year: | 25% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | |
---|---|---|---|---|---|
15 | 15 | 15 | 15 | 15 | |
Reserves | 179 | 198 | 219 | 227 | 235 |
Borrowings | 0 | 0 | 0 | 0 | 0 |
147 | 191 | 224 | 259 | 310 | |
Total Liabilities | 341 | 404 | 459 | 502 | 560 |
90 | 96 | 120 | 127 | 134 | |
CWIP | 1 | 2 | 3 | 5 | 7 |
Investments | 161 | 184 | 223 | 194 | 191 |
89 | 121 | 113 | 175 | 228 | |
Total Assets | 341 | 404 | 459 | 502 | 560 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | |
---|---|---|---|---|---|
68 | 71 | 68 | 22 | 52 | |
-62 | -29 | -61 | 24 | -5 | |
-22 | -23 | -37 | -37 | -55 | |
Net Cash Flow | -16 | 20 | -30 | 9 | -7 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | |
---|---|---|---|---|---|
ROCE % | 42% | 35% | 26% | 34% | |
Debtor Days | 4 | 6 | 5 | 5 | 11 |
Inventory Turnover | 2.15 | 2.07 | 1.74 | 1.69 |
Documents
Recent announcements
- Board to consider FY21 Results & Dividend on April 21, 2021 1d
- Board Meeting Intimation for Consideration And Approval Of Audited Financial Results. 1d
- Disclosure With Reference To SEBI Circular No.SEBI/HO/DDHS/CIR/P/2018/144 Dated November 26, 2018 10 Apr
- Statement Of Investor Complaints For The Quarter Ended March 2021 8 Apr
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 8 Apr
View all
Annual reports
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2012
from nse
-
Financial Year 2011
from bse
-
Financial Year 2011
from nse
-
Financial Year 2010
from bse
-
Financial Year 2010
from nse