| VST Industries Ltd | Industry : (Tobacco Products) | |
|---|---|---|
|
BSE Code : 509966 |
NSE Symbol : VSTIND |
P/E(TTM) : 17.05 |
|
ISIN Demat : INE710A01016 |
Div & Yield% : 5.94 |
EPS(TTM) : 13.46 |
|
Book Value(₹) : 74.67 |
Market Cap(₹Cr) : 3,898.31 |
Face Value(₹) : 10.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 411.67 | 417.03 | 380.07 | 382.50 | 361.91 |
| Net Sales | 1,397.76 | 1,420.47 | 1,292.44 | 1,178.17 | 1,110.98 |
| Other Income | 135.29 | 79.60 | 76.40 | 46.67 | 41.79 |
| Stock Adjustments | -10.43 | 29.32 | -8.75 | 2.76 | -1.75 |
| Total Income | 1,522.62 | 1,529.39 | 1,360.09 | 1,227.60 | 1,151.02 |
| EXPENDITURE : | |||||
| Raw Materials | 786.33 | 784.16 | 612.21 | 516.26 | 477.15 |
| Power and Fuel Cost | 8.25 | 6.97 | 6.58 | 7.51 | 7.61 |
| Other Manufacturing Expenses | 27.89 | 21.58 | 22.97 | 20.84 | 13.25 |
| Selling and Administration Expenses | 115.99 | 111.64 | 96.92 | 76.21 | 39.04 |
| Miscellaneous Expenses | 31.74 | 42.27 | 41.98 | 32.12 | 46.76 |
| Employee Benefit Expenses | 138.32 | 129.96 | 120.33 | 116.35 | 114.83 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 414.10 | 432.80 | 459.09 | 458.31 | 452.38 |
| Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Gross Profit | 414.10 | 432.80 | 459.09 | 458.31 | 452.38 |
| Depreciation | 44.49 | 38.11 | 30.20 | 30.10 | 35.07 |
| Profit Before Tax | 369.61 | 394.69 | 428.89 | 428.21 | 417.31 |
| Current Tax | 82.59 | 90.15 | 98.17 | 104.18 | 105.86 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -3.38 | 2.98 | 3.74 | 3.80 | 0.65 |
| Reported Net Profit | 290.39 | 301.57 | 326.98 | 320.23 | 310.79 |
| Extraordinary Items | 78.52 | 2.04 | 0.05 | 0.53 | 0.01 |
| Adjusted Net Profit | 211.87 | 299.53 | 326.93 | 319.70 | 310.78 |
| Adjustment below Net Profit | 2.15 | 0.92 | 0.31 | -0.24 | -0.41 |
| Profit/Loss Balance carried down | 835.28 | 793.56 | 711.65 | 597.65 | 480.89 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 260.77 | 260.77 | 245.39 | 205.99 | 193.63 |
| P & L Balance carried down | 867.05 | 835.28 | 793.56 | 711.65 | 597.65 |
| 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 (%) | 136.40 | 1,500.00 | 1,500.00 | 1,400.00 | 1,140.00 |
| Dividend Per Share(Rs) | 13.64 | 150.00 | 150.00 | 140.00 | 114.00 |
| Earnings Per Share-Unit Curr | 17.10 | 195.29 | 211.75 | 207.38 | 201.27 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 77.87 | 811.05 | 763.96 | 695.70 | 609.02 |
| Book Value(Adj)-Unit Curr | 77.87 | 73.73 | 69.45 | 63.25 | 55.37 |