VSTIND Report

VST Industries Limited
Stock Exchange: NSE
Sector: tobacco
2889.8
Last session price
2889.8
Price now
Currency: INR
Reporting currency: INR
ISIN: INE710A01016
INN:
.

VSTIND financial statements

* Numbers in millions
Year
 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 TTM
Capitalization *
 30 258 23 918 30 270 25 033 25 227 47 071 47 104 52 895 44 979 49 864 44 624
EV *
 29 898 23 486 29 851 24 673 25 087 46 952 46 819 52 631 44 717 49 770 49 770
Stock price ¤
 1959.45 1548.9 1960.25 1621.1 1633.7 3048.25 3050.4 3425.4 2912.8 3229.1 2889.8
Number of shares *
 15 15 15 15 15 15 15 15 15 15 15
EPS
 92,29 81,76 97,24 98,57 99,15 108,28 117,79 146,90 196,93 201,27 201,27
Revenue *
 6 801 6 637 7 847 8 300 8 789 9 441 9 464 10 976 12 381 11 098 11 098
Net income *
 1 425 1 262 1 502 1 522 1 531 1 672 1 819 2 268 3 041 3 108 3 108
Operating profit *
 1 921 1 630 2 112 2 118 2 064 2 095 2 548 3 118 3 729 3 808 3 808
Total liabilities *
 4 215 4 395 4 269 4 794 4 566 2 587 4 820 5 428 6 100 5 453 5 453
Net debt *
 -360 -432 -419 -360 -141 -119 -285 -264 -262 -94 -94
Total assets *
 7 117 7 436 7 551 8 260 8 271 7 957 10 641 12 068 13 970 14 858 14 858
Equity *
 2 902 3 041 3 282 3 467 3 704 5 371 5 821 6 640 7 871 9 404 9 404
Cash and investments *
 2 380 2 387 2 198 2 050 1 741 1 819 4 517 6 099 7 774 8 938 8 938

Over the past 10 years, the maximum capitalization of VST Industries Limited is 52 895, the minimum is 23 918.
Maximum net income 3 108, Minimum net income 1 262.
The maximum price of VSTIND shares is 3425.4, the minimum price is 1548.9.

.

VSTIND valuation

Year
 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 TTM
P/E
 21,23 18,95 20,16 16,45 16,48 28,15 25,90 23,32 14,79 16,04 14,36
P/B
 10,43 7,86 9,22 7,22 6,81 8,76 8,09 7,97 5,71 5,30 4,75
P/S
 4,45 3,60 3,86 3,02 2,87 4,99 4,98 4,82 3,63 4,49 4,02
E/P
 5% 5% 5% 6% 6% 4% 4% 4% 7% 6% 7%
P/FCF
 25,91 29,82 38,79 26,83 31,67 46,59 12,57 20,02 14,53 20,79 18,61
.

VSTIND profitability

Year
 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 TTM
ROE
 49% 42% 46% 44% 41% 31% 31% 34% 39% 33%
ROA
 20% 17% 20% 18% 19% 21% 17% 19% 22% 21%
ROIC
 66% 54% 64% 60% 54% 38% 43% 46% 46% 40%