VST Industries Ltd - Stock Valuation and Financial Performance

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

VST Industries Share Price

313.80 -4.45 -1.40%
as on 21-Nov'24 16:59

DeciZen - make an informed investing decision on VST Industries

Overall Rating
Bole Toh

1. Quality

2. Valuation

Undervalued

3. Price Trend

VST Industries stock performance -

mw4me loader
P/E Ratio (SA):
22.24
Market Cap:
5,405.8 Cr.
52-wk low:
288.6
52-wk high:
486.7

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 Undervalued zone.

3. Is VST Industries Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of VST Industries Ltd is likely to Fall 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'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 68.4%63.7%50.9%49.9%56.3%57.9%48.3%42.5%38.1%32.5%-
Value Creation
Index
3.93.62.62.63.03.32.62.01.71.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 8368839229481,0991,2391,1111,1781,2921,4201,826
Sales YoY Gr.-5.6%4.4%2.7%16%12.8%-10.4%6.1%9.7%9.9%-
Adj EPS 8.58.28.210.112.116.517.118.317.917.614.3
YoY Gr.--3.8%0%23%20.1%35.8%3.6%6.9%-1.9%-1.9%-
BVPS (₹) 20.321.731.734.339.146.355.463.269.373.566.7
Adj Net
Profit
145140140172206280290310305299243
Cash Flow from Ops. 118132146420290331286277181167-
Debt/CF from Ops. 0000000000-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 6.1%5.3%8.5%9.9%
Adj EPS 8.4%7.7%1%-1.9%
BVPS15.4%13.5%9.9%6.1%
Share Price 6.3% -4.9% 1.6% 6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
433930.730.633.138.633.630.82724.620.4
Op. Profit
Mgn %
2926.926.93132.133.53734.929.624.917
Net Profit
Mgn %
17.415.815.118.118.822.626.126.323.62113.3
Debt to
Equity
00000000000
Working Cap
Days
757262961099790859010095
Cash Conv.
Cycle
2926255154301023365149

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to 20.40%

Sales growth has been subdued in last 3 years 8.54%

Net Profit has been subdued in last 3 years 0.97%

Sales growth is not so good in last 4 quarters at 6.58%

Latest Financials - VST Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 14.3 3.7
TTM Sales (₹ Cr.) 1,826 471
BVPS (₹.) 66.7 0
Reserves (₹ Cr.) 963 231
P/BV 4.77 0.00
PE 22.24 87.18
From the Market
52 Week Low / High (₹) 288.64 / 486.70
All Time Low / High (₹) 4.52 / 486.70
Market Cap (₹ Cr.) 5,406
Equity (₹ Cr.) 169.9
Face Value (₹) 10
Industry PE 28.6

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'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales8368839229481,0991,2391,1111,1781,2921,420
Operating Expenses 5946466756547468257017679101,067
Manufacturing Costs12111314171827283029
Material Costs398435468470550599479514621755
Employee Cost 7780908992102115116120130
Other Costs 107119104808710580108139154
Operating Profit 243237248294353415410412383353
Operating Profit Margin (%) 29.0%26.9%26.9%31.0%32.1%33.5%36.9%34.9%29.6%24.9%
Other Income 18202025394742477680
Interest 0000000000
Depreciation 32313739414235303038
Exceptional Items 0000000000
Profit Before Tax 229227231279351420417428429395
Tax 7773799812411610710810293
Profit After Tax 152153152182227304311320327302
PAT Margin (%) 18.2%17.3%16.4%19.2%20.6%24.5%28.0%27.2%25.3%21.2%
Adjusted EPS (₹)9.09.08.910.713.417.918.318.919.317.8
Dividend Payout Ratio (%)71%71%76%66%65%52%57%68%71%77%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 3473705395826647879401,0731,1771,249
Share Capital 15151515151515151515
Reserves 3313555245676497729251,0581,1621,234
Minority Interest0000000000
Debt0000000000
Long Term Debt0000000000
Short Term Debt0000000000
Trade Payables786556588314311010397118
Others Liabilities 388371180399427441410392362338
Total Liabilities 8128067751,0391,1741,3711,4611,5691,6361,705

Fixed Assets

Gross Block437442257270330344364416842545
Accumulated Depreciation2392683775116157192221252277
Net Fixed Assets198174220195213187173195590268
CWIP 0411340133310047
Investments 171162174416575753887971577447
Inventories366377329253282298297296349455
Trade Receivables12121227141515334346
Cash Equivalents 42212038373721152035
Others Assets231919765267344956406
Total Assets 8128067751,0391,1741,3711,4611,5691,6361,705

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 118132146420290331286277181167
PBT 229227231279351420417428429395
Adjustment 151218165-4-6-14-42-38
Changes in Working Capital -47-41-252266321-18-31-111-99
Tax Paid -80-65-78-101-129-105-107-106-94-91
Cash Flow From Investing Activity 3-24-18-264-148-155-144-964779
Capex -24-52-45-43-26-22-46-48-404-92
Net Investments 202827-221-122-133-98-56431156
Others 600000081915
Cash Flow From Financing Activity -126-130-130-139-144-177-159-187-224-231
Net Proceeds from Shares 0000000-11-80
Net Proceeds from Borrowing 0000000000
Interest Paid 0000000000
Dividend Paid -108-130-130-139-144-177-159-176-215-231
Others -18000000000
Net Cash Flow -6-22-217-20-17-5516
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)45.5343.0233.4232.4536.4141.9135.9831.829.0624.86
ROCE (%)68.4263.6650.9349.8656.2857.9248.3142.5138.0632.46
Asset Turnover Ratio2.212.552.861.51.071.081.041.031.041.1
PAT to CFO Conversion(x)0.780.860.962.311.281.090.920.870.550.55
Working Capital Days
Receivable Days2225644689
Inventory Days67665778827774697080
Payable Days59604744476996765952

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 21-Nov-2024 16:59 is ₹313.8.
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 21-Nov-2024 16:59 the market cap of VST Industries stood at ₹5,405.8.
The latest P/E ratio of VST Industries as of 21-Nov-2024 16:59 is 22.24.
The latest P/B ratio of VST Industries as of 21-Nov-2024 16:59 is 4.77.
The 52-week high of VST Industries is ₹486.7 and the 52-week low is ₹288.6.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of VST Industries is ₹1,826 ( 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.