VST Industries Ltd - Stock Valuation and Financial Performance

BSE: 509966 | NSE: VSTIND | Cigarettes/Tobacco | Small Cap

VST Industries Share Price

3,565 -11.65 -0.33%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on VST Industries

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Semi Strong

VST Industries stock performance -

mw4me loader
P/E Ratio (SA):
19.55
Market Cap:
5,515.1 Cr.
52-wk low:
3,099.2
52-wk high:
4,328.5

Is VST Industries Ltd an attractive stock to invest in?

1. Is VST Industries Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that VST Industries Ltd is a good quality company.

2. Is VST Industries Ltd undervalued or overvalued?

The key valuation ratios of VST Industries Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is VST Industries Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of VST Industries Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of VST Industries:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
VST Industries Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 47.4%43%39%30.7%30.6%33.1%38.6%33.6%30.8%27%-
Value Creation
Index
2.42.11.81.21.21.41.91.51.20.9-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 7898368839229481,0991,2391,1111,1781,2921,747
Sales YoY Gr.-6%5.6%4.4%2.7%16%12.8%-10.4%6.1%9.7%-
Adj EPS 979490.590.4111.2133.6181.4187.9201197.2182.7
YoY Gr.--3.1%-3.8%-0.1%23%20.1%35.8%3.6%6.9%-1.9%-
BVPS (₹) 210.2222.8238.2349377430509.7609695.1762.4752.9
Adj Net
Profit
150145140140172206280290310305282
Cash Flow from Ops. 130118132146420290331286277181-
Debt/CF from Ops. 0000000000-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 5.6%6.4%1.4%9.7%
Adj EPS 8.2%12.1%2.8%-1.9%
BVPS15.4%15.1%14.4%9.7%
Share Price 7.8% 0.5% 2.3% 13.7%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
47.4433930.730.633.138.633.630.82724.1
Op. Profit
Mgn %
28.22926.926.93132.133.53734.929.619.4
Net Profit
Mgn %
1917.415.815.118.118.822.626.126.323.616.1
Debt to
Equity
0000000000-
Working Cap
Days
70757262961099790859090
Cash Conv.
Cycle
2729262551543010233636

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to 24.10%

Sales growth has been subdued in last 3 years 1.41%

Net Profit has been subdued in last 3 years 2.83%

Sales growth is not so good in last 4 quarters at 3.89%

Latest Financials - VST Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 182.7 40.2
TTM Sales (₹ Cr.) 1,747 471
BVPS (₹.) 752.9 0
Reserves (₹ Cr.) 1,147 231
P/BV 4.74 0.00
PE 19.55 88.94
From the Market
52 Week Low / High (₹) 3099.15 / 4328.45
All Time Low / High (₹) 49.70 / 4856.45
Market Cap (₹ Cr.) 5,515
Equity (₹ Cr.) 15.4
Face Value (₹) 10
Industry PE 25.8

Management X-Ray of VST Industries:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of VST Industries

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales7898368839229481,0991,2391,1111,1781,292
Operating Expenses 571594646675654746825701767910
Manufacturing Costs13121113141718272830
Material Costs383398435468470550599479514621
Employee Cost 707780908992102115116120
Other Costs 106107119104808710580108139
Operating Profit 218243237248294353415410412383
Operating Profit Margin (%) 27.6%29.0%26.9%26.9%31.0%32.1%33.5%36.9%34.9%29.6%
Other Income 32182020253947424776
Interest 0000000000
Depreciation 27323137394142353030
Exceptional Items 0000000000
Profit Before Tax 224229227231279351420417428429
Tax 7477737998124116107108102
Profit After Tax 150152153152182227304311320327
PAT Margin (%) 19.0%18.2%17.3%16.4%19.2%20.6%24.5%28.0%27.2%25.3%
Adjusted EPS (₹)97.298.699.298.1117.8146.9196.9201.3207.4211.8
Dividend Payout Ratio (%)72%71%71%76%66%65%52%57%68%71%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 3283473705395826647879401,0731,177
Share Capital 15151515151515151515
Reserves 3133313555245676497729251,0581,162
Minority Interest0000000000
Debt0000000000
Long Term Debt0000000000
Short Term Debt0000000000
Trade Payables50786556588314311010397
Others Liabilities 367388371180399427441410392362
Total Liabilities 7458128067751,0391,1741,3711,4611,5691,636

Fixed Assets

Gross Block417437442257270330344364416842
Accumulated Depreciation2082392683775116157192221252
Net Fixed Assets209198174220195213187173195590
CWIP 004113401333100
Investments 181171162174416575753887971577
Inventories268366377329253282298297296349
Trade Receivables8121212271415153343
Cash Equivalents 47422120383737211520
Others Assets33231919765267344956
Total Assets 7458128067751,0391,1741,3711,4611,5691,636

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 130118132146420290331286277181
PBT 224229227231279351420417428429
Adjustment -5151218165-4-6-14-42
Changes in Working Capital -18-47-41-252266321-18-31-111
Tax Paid -72-80-65-78-101-129-105-107-106-94
Cash Flow From Investing Activity -183-24-18-264-148-155-144-9647
Capex -52-24-52-45-43-26-22-46-48-404
Net Investments 22202827-221-122-133-98-56431
Others 116000000819
Cash Flow From Financing Activity -113-126-130-130-139-144-177-159-187-224
Net Proceeds from Shares 00000000-11-8
Net Proceeds from Borrowing 0000000000
Interest Paid 0000000000
Dividend Paid -97-108-130-130-139-144-177-159-176-215
Others -16-1800000000
Net Cash Flow -1-6-22-217-20-17-55
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)48.0545.5343.0233.4232.4536.4141.9135.9831.829.06
ROCE (%)71.6768.4263.6650.9349.8656.2857.9248.3142.5138.06
Asset Turnover Ratio2.22.212.552.861.51.071.081.041.031.04
PAT to CFO Conversion(x)0.870.780.860.962.311.281.090.920.870.55
Working Capital Days
Receivable Days4222564468
Inventory Days58676657788277746970
Payable Days50596047444769967659

VST Industries Ltd Stock News

VST Industries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of VST Industries on 28-Mar-2024 16:01 is ₹3,565.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 28-Mar-2024 16:01 the market cap of VST Industries stood at ₹5,515.1.
The latest P/E ratio of VST Industries as of 28-Mar-2024 16:01 is 19.55.
The latest P/B ratio of VST Industries as of 28-Mar-2024 16:01 is 4.74.
The 52-week high of VST Industries is ₹4,328.5 and the 52-week low is ₹3,099.2.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of VST Industries is ₹1,747 ( Cr.) .

About VST Industries Ltd

VST Industries Ltd. is an India-based company, which is engaged in manufacture of cigarettes containing tobacco and unmanufactured tobacco.The Vazir Sultan Tobacco Company Limited was incorporated on November 10, 1930, under the Hyderabad Companies Act No. IV of 1320 Fasli and now governed under the Companies Act, 1956/2013. The name of the Company was subsequently changed to VST Industries Limited on 30th April, 1983. The Company has its Registered Office at Azamabad, Hyderabad. The Company’s shares are listed on BSE Limited and National Stock Exchange of India Limited.

Business area of the company

The Company has a manufacturing facility at Hyderabad and Toopran (Telangana) and its principal activities are manufacture & sale of cigarettes and unmanufactured tobacco.

Brands of the company

  • SHAH-I-DECCAN  
  • GOLD RESERVE  
  • GOLD PREMIUM  
  • CHARMINAR  
  • START UP  
  • MOMENTS  
  • CHARMS  
  • THINK  
  • VIJAY  
  • SHAAN  
  • XL
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.