| VST Tillers Tractors Ltd | Industry : (Automobile) | |
|---|---|---|
|
BSE Code : 531266 |
NSE Symbol : VSTTILLERS |
P/E(TTM) : 50.93 |
|
ISIN Demat : INE764D01017 |
Div & Yield% : 0.35 |
EPS(TTM) : 111.84 |
|
Book Value(₹) : 1,225.56 |
Market Cap(₹Cr) : 4,922.95 |
Face Value(₹) : 10.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 994.55 | 968.05 | 1,006.43 | 853.86 | 764.24 |
| Other Income | 38.31 | 60.58 | 24.95 | 34.09 | 46.08 |
| Stock Adjustments | -18.28 | 7.31 | 3.24 | 2.53 | -10.33 |
| Total Income | 1,014.58 | 1,035.94 | 1,034.62 | 890.48 | 799.99 |
| EXPENDITURE : | |||||
| Raw Materials | 665.21 | 664.81 | 707.93 | 580.67 | 499.08 |
| Power and Fuel Cost | 4.28 | 4.32 | 4.18 | 3.94 | 3.11 |
| Other Manufacturing Expenses | 18.26 | 17.21 | 16.52 | 13.89 | 11.75 |
| Selling and Administration Expenses | 67.78 | 65.87 | 61.41 | 51.36 | 44.46 |
| Miscellaneous Expenses | 8.62 | 12.24 | 12.66 | 11.15 | 18.94 |
| Employee Benefit Expenses | 100.77 | 86.28 | 79.09 | 70.64 | 81.95 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 149.65 | 185.21 | 152.84 | 158.82 | 140.71 |
| Interest | 2.22 | 2.59 | 1.96 | 1.60 | 4.41 |
| Gross Profit | 147.43 | 182.62 | 150.88 | 157.22 | 136.30 |
| Depreciation | 25.48 | 27.01 | 26.94 | 25.04 | 17.08 |
| Profit Before Tax | 121.95 | 155.61 | 123.94 | 132.18 | 119.22 |
| Current Tax | 25.85 | 29.47 | 30.61 | 30.68 | 30.33 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 1.65 | 4.63 | 0.97 | 2.19 | -1.88 |
| Reported Net Profit | 94.46 | 121.51 | 92.36 | 99.31 | 90.78 |
| Extraordinary Items | 2.54 | 3.20 | 1.04 | 0.80 | 0.01 |
| Adjusted Net Profit | 91.92 | 118.31 | 91.32 | 98.51 | 90.77 |
| Adjustment below Net Profit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit/Loss Balance carried down | 615.42 | 515.50 | 440.42 | 358.39 | 267.61 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 17.28 | 21.60 | 17.28 | 17.28 | 0.00 |
| P & L Balance carried down | 692.59 | 615.42 | 515.50 | 440.42 | 358.39 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 200.00 | 200.00 | 250.00 | 200.00 | 200.00 |
| Dividend Per Share(Rs) | 20.00 | 20.00 | 25.00 | 20.00 | 20.00 |
| Earnings Per Share-Unit Curr | 109.28 | 140.65 | 106.90 | 114.95 | 105.07 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 1,161.35 | 1,069.58 | 954.28 | 867.57 | 772.70 |
| Book Value(Adj)-Unit Curr | 1,161.35 | 1,069.58 | 954.28 | 867.57 | 772.70 |