SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

VST Auto Parts Pvt Ltd. - (Amalgamated)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Trading | Small Cap | VST Auto Parts Share Price

BSE Share Price
Not Listed

VST Auto Parts Pvt Ltd. - (Amalgamated)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Trading | Small Cap | VST Auto Parts Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹0 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹0
TTM Sales
₹145 Cr.
Book Value per Share
-
P/E Ratio
0.00
Industry PE
37.3
Price to Book (P/B)
0.00
Price to Sales (P/S)
0.00
EV/EBITDA
0.00
Dividend Yield
NAN%
Profitability Efficiency
Return on Equity (ROE)
9.14%
Return on Capital Employed (ROCE)
11.05%
Return on Assets (ROA)
5.22%
Operating Profit Margin
4.1%
Net Profit Margin
2.16%
Gross Profit Margin
3.3%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-18.72%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-18.41%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
-0.64%
Asset Quality
Promoter Holding
%
Pledged shares (%) of Promoter's holding (%)
%
Reserves
₹36 Cr.
Equity
₹0 Cr.
Face Value
₹100
All Time Low / High
- / -

VST Auto Parts Pvt . - (Amalgamated) stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

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.

Value Creation

Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19TTM
ROCE % 33.4%55.5%33.4%22.8%11.5%15.2%12.8%13.3%11.1%-
Value Creation
Index
1.43.01.40.6-0.20.1-0.1-0.1-0.2-

Growth Parameters

Sales 69.291.8115151157184193178145145
Sales YoY Gr.-32.7%24.7%32.2%3.6%17.2%5.2%-8%-18.7%-
Adj EPS 5,793.812,019.98,629.97,193.53,394.25,372.84,878.15,232.55,196.10
YoY Gr.-107.5%-28.2%-16.6%-52.8%58.3%-9.2%7.3%-0.7%-
BVPS (₹) 14,887.424,582.831,585.737,316.740,06944,173.249,051.354,283.959,469.20
Adj Net
Profit
3.57.25.24.323.22.93.13.10
Cash Flow from Ops. 3.52.40.2-2.58.4-1.3-1.86.71.6-
Debt/CF from Ops. 2.93.873.2-9.32.4-17.8-13.83.211.8-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales NA-0.9%-7.7%-18.7%
Adj EPS NA-6.3%-1.1%-0.7%
BVPSNA9.8%10.4%9.6%
Share Price - - - -

Key Financial Parameters

Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19TTM
Return on
Equity %
38.960.930.720.98.812.810.510.19.10
Op. Profit
Mgn %
9.413.18.25.93.23.83.54.14.1NAN
Net Profit
Mgn %
57.94.52.91.31.81.51.82.20
Debt to
Equity
1.10.60.610.90.90.90.70.5-
Working Cap
Days
010610410010996971071350
Cash Conv.
Cycle
0-7,703-3,68375867480911130

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Sales69.2291.83114.51151.41156.91183.86193.36177.85144.55
Operating Expenses + 62.7279.82105.17142.50151.93176.88186.67170.57138.61
Manufacturing Costs0000.370.171.341.970.320.41
Material Costs2.02-2.97-1.07134.03142.28164.54172.20155.07126.32
Employee Cost 0003.434.096.105.819.046.15
Other Costs 60.7082.78106.244.675.394.896.696.135.73
Operating Profit 6.5012.019.348.904.986.986.697.285.94
Operating Profit Margin (%) 9.4%13.1%8.2%5.9%3.2%3.8%3.5%4.1%4.1%
Other Income + 0000.110.800.490.450.440.51
Exceptional Items 000000000
Interest 1.121.131.402.252.142.292.182.371.64
Depreciation 0.160.150.260.340.600.370.530.500.46
Profit Before Tax 5.2210.737.686.423.034.804.434.864.34
Tax 1.743.522.512.1111.581.511.721.23
Profit After Tax 3.487.215.184.322.043.222.933.143.12
PAT Margin (%) 5.0%7.9%4.5%2.9%1.3%1.8%1.5%1.8%2.2%
Adjusted EPS (₹)5,793.812,019.98,629.97,193.53,394.25,373.94,878.15,232.55,196.1
Dividend Payout Ratio (%)7.80%16.60%16.20%17.40%15.70%19.50%0%0%0%

Valuation of VST Auto Parts - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19

Equity and Liabilities

Shareholders Fund + 8.9314.7518.9522.3924.0426.5029.4332.5735.68
Share Capital 0.060.060.060.060.060.060.060.060.06
Reserves 8.8714.6918.8922.3323.9826.4429.3732.5135.62
Debt +10.06911.7222.9920.4022.5525.0221.6218.03
Long Term Debt2.36006600.490.360
Short Term Debt7.70911.7216.9914.4022.5524.5321.2718.03
Minority Interest000000000
Trade Payables3.632.702.573.025.351.640.701.572.81
Others Liabilities 6.208.376.953.032.989.354.694.842.42
Total Liabilities 28.8234.8240.1951.4452.7760.0559.8460.6058.94

Fixed Assets

Net Fixed Assets +0.530.581.361.331.100.941.581.260.93
Gross Block1.131.322.362.673.043.244.414.614.70
Accumulated Depreciation0.590.7411.331.942.302.833.343.77
CWIP 000000000
Investments 000000000
Inventories7.3010.2711.3423.9021.7519.4421.6122.6626.79
Trade Receivables10.6012.1115.2617.7819.5721.3124.6222.5321.89
Cash Equivalents 4.674.383.412.775.348.546.086.993.54
Others Assets 5.727.488.825.6559.815.967.155.80
Total Assets 28.8234.8240.1951.4452.7760.0559.8460.6058.94

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Cash Flow From Operating Activity + 3.462.370.16-2.488.39-1.27-1.836.711.56
PBT 5.2210.737.686.423.034.804.434.864.34
Adjustment 1.291.291.682.482.632.582.752.771.93
Changes in Working Capital -1.25-6.75-5.89-8.963.91-7.29-7.150.48-3.5
Tax Paid -1.80-2.90-3.32-2.42-1.18-1.35-1.86-1.39-1.21
Cash Flow From Investing Activity + -0.01-0.19-1.08-0.51-0.31-0.41-1.16-0.20-0.12
Capex -0.01-0.19-1.04-0.31-0.37-0.21-1.17-0.19-0.13
Net Investments 000000000
Others 00-0.04-0.200.06-0.190.01-0.010
Cash Flow From Financing Activity + -1.93-2.47-0.092.10-5.564.620.41-5.66-4.89
Net Proceeds from Shares 000000000
Net Proceeds from Borrowing 000000000
Interest Paid -1.09-1.09-1.42-2.20-2.09-2.38-2.18-2.28-1.52
Dividend Paid 0-0.31-1.39-0.98-0.88-1.15000
Others -0.83-1.062.725.27-2.598.152.59-3.38-3.37
Net Cash Flow 1.52-0.29-1.01-0.902.532.95-2.570.85-3.46

Financial Ratio

PARTICULARSMar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Ratios
ROE (%)38.9260.9130.7320.888.7712.7610.4710.139.14
ROCE (%)33.3655.5233.3822.8211.5315.1812.7713.2711.05
Asset Turnover Ratio2.42.893.053.33.013.263.232.952.42
PAT to CFO Conversion(x)0.990.330.03-0.574.11-0.39-0.622.140.5
Working Capital Days
Receivable Days55.9045.1043.6039.8043.4040.6043.4048.4056.10
Inventory Days38.5034.9034.4042.5053.1040.9038.8045.4062.40
Payable Days655.40-389.20-900.307.6010.707.802.502.706.30

Management X-Ray

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

VST Auto Parts Pvt Ltd. - (Amalgamated) FAQs

The current trading price of VST Auto Parts on 01-Jan-1970 05:30 is ₹0.00.

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 31-Dec-1969 the market cap of VST Auto Parts stood at ₹0.00 Cr

The latest P/E ratio of VST Auto Parts as of 31-Dec-1969 is 0.00.

The latest P/B ratio of VST Auto Parts as of 31-Dec-1969 is 0.00.

The 52-week high of VST Auto Parts is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of VST Auto Parts is ₹145 ( Cr.) .

Data is not available for this company.

No data found

No data found

About VST Auto Parts Pvt Ltd. - (Amalgamated)

No data to display
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: