IndiaOne Finance - Company Dashboard

Governance Classic Home

VST Industries LtdCigarettes and Tobacco ProductsINE710A01016Standalone₹208.92+4.81 (+2.36%)Jun-26

Valuation

Market Cap₹3.55K Cr

TTM PE12.73x

Forward PE12.13x

PEG-2.74

Book Value₹85.11

P/B2.45x

TTM EPS₹16.41

Fwd EPS₹17.23

TTM Revenue₹2.49K Cr

TTM PAT₹278.55 Cr

TTM EBITDA₹422.63 Cr

TTM EBIT₹322.05 Cr

Last Qtr PAT₹42.42 Cr

Last Qtr EBITDA₹49.67 Cr

Last Qtr EBIT₹38.50 Cr

Profitability

ROE19.27%

ROCE26.00%

TTM NPM11.17%

TTM EBITDA %16.95%

Curr OPM4.81%

Last OPM16.70%

Curr NPM—

Last NPM—

Curr EPS₹2.50

Last EPS₹6.87

Balance sheet

Equity₹169.86 Cr

Reserve₹1.28K Cr

Total Debt₹0.00 Cr

D/E0.00x

Interest %0.00%

Curr Interest₹0.00 Cr

Price / range

Close₹208.92

vs 52W High-27.05%

vs 52W Low+4.62%

MA50—

MA200—

Returns

1D+2.36%

1W+2.45%

1M-2.77%

3M-19.23%

6M-7.74%

1Y-23.12%

2Y-52.29%

3Y-34.94%

5Y+641.64%

Diwali-18.12%

Sector peers — Cigarettes and Tobacco Products

Company	Close	Mkt Cap	TTM P/E	ROE
GODFRYPHLP	2018.00	₹31.48K Cr	23.86	21.25%
VSTIND	208.92	₹3.55K Cr	12.73	19.27%
NTCIND	131.80	₹191.36 Cr	13.39	6.46%
RAGHUNAT	10.60	₹5.30 Cr	5.22	—

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	861.71+108.1%	689.40	491.85	450.37	414.12	2,045.74
Other Income	19.78	9.49	9.06	11.95	10.81	41.31
Total Income	881.49+107.4%	698.89	500.91	462.32	424.93	2,087.05
Interest	0	0	0	0	0	0
Expenditure	-823.21-135.9%	-544.34	-419.82	-383.91	-348.94	-1,697.01
PBDT	0	0	0	0	0	0
EBITDA	49.67-35.4%	208.42	85.92	78.62	76.93	449.89
Depreciation	-11.17	-63.36	-13.89	-12.16	-11.75	-101.16
EBIT	38.50-40.9%	145.06	72.03	66.46	65.18	348.73
PBT	58.28-23.3%	154.55	81.09	78.41	75.99	390.04
Tax	-15.86	-37.86	-20.86	-19.20	-19.86	-97.78
Equity	169.86	169.86	0	0	169.86	169.86
OPM	6.61	22.11	16.49	17.41	17.88	18.69
Net Profit	42.42-24.4%	116.69	60.23	59.21	56.13	292.26
NPM	4.81	16.70	12.25	13.15	13.21	14.00
EPS	2.50-24.2%	6.87	3.55	3.49	3.30	17.21

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	2,045.74+13.1%	1,809.43-1.5%	1,837.50+9.9%	1,672.51+7.2%	1,560.67+6.0%	1,472.89
Other Income	41.31	34.81	79.60	76.40	46.67	41.78
Total Income	2,087.05+13.2%	1,844.24-3.8%	1,917.10+9.6%	1,748.91+8.8%	1,607.34+6.1%	1,514.67
Expenditure	-1,697.01-7.7%	-1,575.12-3.5%	-1,522.41-15.3%	-1,320.02-11.9%	-1,179.13-7.5%	-1,097.37
Interest	0	0	0	0	0	0
PBDT	0	0	0	0	0	0
EBITDA	449.89+61.4%	278.80-21.1%	353.20-7.7%	382.69-7.0%	411.64+0.3%	410.59
Depreciation	-101.16	-44.49	-38.11	-30.20	-30.10	-35.07
EBIT	348.73+48.8%	234.31-25.6%	315.09-10.6%	352.49-7.6%	381.54+1.6%	375.52
PBT	390.04+5.5%	369.61-6.4%	394.69-8.0%	428.89+0.2%	428.21+2.6%	417.30
Tax	-97.78	-79.21	-93.12	-101.91	-107.98	-106.51
Equity	169.86	169.86	0	0	0	0
OPM (%)	18.69	20.04	21.00	25.00	27.00	28.00
Net Profit	292.26+0.6%	290.40-3.7%	301.57-7.8%	326.98+2.1%	320.23+3.0%	310.79
NPM (%)	14.00	15.75	16.00	19.00	20.00	21.00
EPS (Rs)	17.21+0.6%	17.10-91.2%	195.29-7.8%	211.75+2.1%	207.38+3.0%	201.27
CEPS	17.21	17.10	195.29	211.75	207.38	201.27

Metric	FY25-26
Revenue	2,045.74
Other Income	41.31
Total Income	2,087.05
Interest	0
Expenditure	-1,697.01
PBDT	0
EBITDA	449.89
Depreciation	-101.16
EBIT	348.73
PBT	390.04
Tax	-97.78
Equity	169.86
OPM	18.69
Net Profit	292.26
NPM	14.00
EPS	17.21

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25
Revenue	2,045.74+13.1%	1,809.43
Other Income	41.31	34.81
Total Income	2,087.05+13.2%	1,844.24
Expenditure	-1,697.01-7.7%	-1,575.12
Interest	0	0
PBDT	0	0
EBITDA	449.89+61.4%	278.80
Depreciation	-101.16	-44.49
EBIT	348.73+48.8%	234.31
PBT	390.04+5.5%	369.61
Tax	-97.78	-79.21
Equity	169.86	169.86
OPM (%)	18.69	20.04
Net Profit	292.26+0.6%	290.40
NPM (%)	14.00	15.75
EPS (Rs)	17.21+0.6%	17.10
CEPS	17.21	17.10

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

Year	Type	Amount	Ex-Date
2026	Final Dividend	12	10 Jul 2026
2025	Final Dividend	10	03 Jul 2025
2024	Final Dividend	150	14 Jun 2024
2023	Final Dividend	150	04 Aug 2023
2022	Final Dividend	140	13 Jul 2022
2021	Final Dividend	114	16 Jul 2021
2020	Final Dividend	103	20 Jul 2020
2019	Final Dividend	95	19 Aug 2019
2018	Final Dividend	77.5	18 Sep 2018
2017	Final Dividend	75	24 Jul 2017
2016	Final Dividend	70	02 Aug 2016
2015	Final Dividend	70	04 Aug 2015
2014	Final Dividend	70	28 Jul 2014
2013	Final Dividend	62.5	09 Jul 2013
2012	Final Dividend	65	15 Jun 2012
2011	Final Dividend	45	08 Jul 2011
2010	Final Dividend	30	12 Jul 2010
2009	Final Dividend	30	10 Jul 2009
2008	Final Dividend	20	11 Jul 2008

Bonus

Year	Ratio	Ex-Date
2024	10:1	06 Sep 2024

Split

No split history.

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split