VST Industries Ltd

About [ edit ]

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

Loading peers table ...

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

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

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
32.16 32.16 32.16 32.16 32.16 32.16 32.16 32.16 32.16 32.16 32.16 32.16
9.52 9.75 9.20 8.87 8.77 7.84 6.81 5.47 4.64 3.57 3.25 2.80
15.50 16.15 17.04 17.88 18.30 18.54 16.69 15.53 15.61 17.05 17.27 17.54
42.82 41.94 41.60 41.09 40.77 41.46 44.34 46.84 47.59 47.22 47.32 47.50

Documents