VST Industries Ltd

NSE: VSTIND BSE: 509966

₹233.89

(-0.49%)

Thu, 05 Mar 2026, 04:00 am

MTF 5xInvest in VST Industries Ltd with 5x Leverage Buy with MTF

Market Cap39.7B

PE Ratio17.38

Dividend4.28

Consumer Non-Durables

Tobacco

24.5K

VST Industries Balance Sheet

Income Statement Balance Sheet Cashflow

Particulars	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Interest expense on debt	-820.00K	-924.00K	-1.28M	-1.29M	-273.00K	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Pretax equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total assets	3.49B	4.13B	4.70B	5.13B	5.72B	6.50B	7.24B	7.58B	7.71B	8.40B	8.38B	8.13B	10.79B	12.20B	14.07B	14.94B	15.91B	16.54B	17.20B	18.16B
Total current assets	846.62M	1.11B	1.04B	1.67B	2.15B	2.94B	5.08B	5.46B	5.31B	6.11B	5.84B	5.48B	8.05B	9.57B	11.64B	12.51B	11.42B	8.32B	11.88B	12.88B
Cash and short term investments	149.45M	344.68M	46.40M	137.06M	63.76M	289.70M	2.38B	2.43B	2.25B	2.11B	1.81B	1.92B	4.52B	6.10B	7.89B	9.05B	7.83B	3.95B	2.82B	3.50B
Cash & equivalents	19.75M	334.44M	44.98M	38.15M	62.34M	89.62M	359.75M	122.72M	469.35M	270.51M	212.34M	199.42M	375.88M	368.58M	374.54M	208.34M	154.09M	197.40M	351.55M	175.46M
Short term investments	129.71M	10.25M	1.42M	98.91M	1.41M	200.08M	2.02B	2.30B	1.78B	1.84B	1.60B	1.72B	4.14B	5.73B	7.51B	8.84B	7.68B	3.76B	2.47B	3.32B
Total receivables, net	113.02M	139.71M	139.62M	174.90M	283.61M	275.48M	273.91M	421.23M	137.79M	167.51M	168.93M	144.86M	293.89M	174.04M	174.22M	180.77M	573.93M	825.20M	970.99M	1.00B
Accounts receivable - trade, net	40.34M	57.20M	43.18M	48.85M	145.09M	127.66M	126.21M	236.94M	77.79M	119.53M	123.75M	120.41M	273.31M	143.17M	153.66M	152.13M	333.04M	431.78M	463.95M	640.61M
Other receivables	72.68M	82.51M	96.45M	126.05M	138.52M	147.82M	147.70M	184.29M	60.01M	47.98M	45.18M	24.45M	20.58M	30.87M	20.56M	28.64M	240.88M	393.42M	507.04M	360.36M
Total inventory	494.66M	580.00M	760.97M	1.34B	1.79B	2.36B	2.38B	2.53B	2.68B	3.66B	3.77B	3.29B	2.53B	2.82B	2.98B	2.97B	2.96B	3.49B	4.55B	4.85B
Other current assets, total	51.85M	41.93M	35.98M	16.30M	13.98M	20.84M	32.40M	54.10M	222.45M	148.55M	69.08M	103.87M	684.51M	450.81M	557.73M	255.62M	16.47M	2.48M	3.49B	3.49B
Total non-current assets	2.65B	3.02B	3.66B	3.46B	3.57B	3.56B	2.15B	2.12B	2.40B	2.29B	2.54B	2.65B	2.74B	2.63B	2.43B	2.43B	4.49B	8.22B	5.32B	5.28B
Long term investments	1.61B	1.84B	2.23B	1.94B	1.91B	1.71B	226.84M	47.91M	53.70M	33.40M	26.56M	22.23M	21.98M	24.11M	19.29M	29.25M	2.03B	2.02B	2.00B	1.99B
Note receivable - long term	—	—	—	—	0	0	9.36M	15.23M	17.23M	6.88M	3.87M	4.35M	1.49M	1.34M	1.23M	2.12M	833.00K	371.00K	345.00K	316.00K
Investments in unconsolidated subsidiaries	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other investments	1.61B	1.84B	2.23B	1.94B	1.91B	1.71B	217.49M	32.68M	36.47M	26.52M	22.69M	17.88M	20.49M	22.77M	18.06M	27.13M	2.03B	2.02B	2.00B	1.99B
Net property/plant/equipment	890.28M	970.80M	1.22B	1.31B	1.39B	1.59B	1.69B	1.84B	2.09B	1.98B	2.19B	2.24B	2.32B	2.14B	2.04B	2.06B	2.23B	6.01B	3.16B	3.09B
Gross property/plant/equipment	1.78B	1.95B	2.33B	2.55B	2.78B	3.09B	3.39B	3.64B	4.15B	4.34B	4.85B	2.61B	3.07B	3.30B	3.62B	3.98B	4.44B	8.53B	5.93B	6.27B
Deferred tax assets	126.66M	192.24M	195.82M	197.49M	245.10M	254.36M	234.63M	230.77M	257.28M	276.50M	320.27M	385.84M	394.01M	460.08M	360.14M	336.44M	215.97M	178.38M	150.40M	181.34M
Net intangible assets	16.16M	15.30M	14.44M	13.58M	12.72M	0	0	0	0	993.00K	703.00K	412.00K	122.00K	724.00K	543.00K	362.00K	180.00K	1.10M	807.00K	512.00K
Goodwill, net	—	—	—	—	0	0	0	0	0	—	0	0	0	0	0	0	0	0	0	0
Other intangibles, net	—	—	—	—	12.72M	0	0	0	0	—	703.00K	412.00K	122.00K	724.00K	543.00K	362.00K	180.00K	1.10M	807.00K	512.00K
Other long term assets, total	0	0	0	0	0	0	2.45M	3.78M	0	0	4.33M	5.06M	6.03M	6.10M	6.10M	6.63M	7.19M	6.92M	7.42M	9.06M
Short term debt	427.00K	164.00K	28.00K	8.00K	8.00K	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Current portion of LT debt and capital leases	0	0	—	0	8.00K	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short term debt excl. current portion of LT debt	427.00K	164.00K	28.00K	8.00K	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accounts payable	1.10B	1.31B	1.53B	1.62B	1.61B	1.79B	470.28M	545.09M	499.06M	775.73M	645.55M	559.90M	580.89M	830.14M	1.43B	1.31B	1.03B	968.07M	1.18B	1.27B
Income tax payable	—	6.75M	—	—	—	807.61M	162.83M	164.02M	183.71M	—	13.54M	—	—	151.01M	197.58M	180.36M	160.48M	204.09M	199.82M	153.75M
Long term debt	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term debt excl. lease liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total equity	1.94B	2.13B	2.35B	2.42B	2.50B	2.64B	2.90B	3.04B	3.28B	3.47B	3.70B	5.39B	5.82B	6.64B	7.87B	9.40B	10.74B	11.80B	12.52B	13.23B
Shareholders' equity	1.94B	2.13B	2.35B	2.42B	2.50B	2.64B	2.90B	3.04B	3.28B	3.47B	3.70B	5.39B	5.82B	6.64B	7.87B	9.40B	10.74B	11.80B	12.52B	13.23B
Common equity, total	1.94B	2.13B	2.35B	2.42B	2.50B	2.64B	2.90B	3.04B	3.28B	3.47B	3.70B	5.39B	5.82B	6.64B	7.87B	9.40B	10.74B	11.80B	12.52B	13.23B
Other common equity	1.68B	1.86B	2.09B	2.17B	2.25B	1.48B	1.63B	1.86B	2.01B	2.14B	2.29B	2.36B	2.43B	2.65B	2.91B	3.27B	3.58B	3.90B	4.21B	2.95B
Total debt	427.00K	164.00K	28.00K	8.00K	8.00K	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net debt	-149.02M	-344.52M	-46.37M	-137.06M	-63.75M	-289.70M	-2.38B	-2.43B	-2.25B	-2.11B	-1.81B	-1.92B	-4.52B	-6.10B	-7.89B	-9.05B	-7.83B	-3.95B	-2.82B	-3.50B
Change in accounts receivable	48.78M	-4.75M	-10.67M	5.26M	-100.66M	15.34M	1.45M	—	—	—	—	—	—	334.26M	-131.38M	-1.66M	-179.90M	-98.76M	-30.98M	-189.37M
Change in taxes payable	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	93.58M	306.25M	348.30M	154.28M	591.47M	378.53M	151.99M	248.02M	-116.48M	—	-354.64M	-717.64M	2.21B	586.08M	496.03M	-113.65M	-63.43M	-66.09M	215.14M	88.02M
Change in other assets/liabilities	0	0	—	0	0	—	-51.27M	-202.19M	80.20M	518.11M	52.83M	-5.40M	-714.51M	0	0	-71.15M	-79.12M	-408.76M	-120.14M	342.88M
Sale of fixed assets & businesses	8.68M	3.15M	848.00K	192.00K	1.11M	11.75M	52.26M	27.48M	3.01M	908.00K	8.07M	1.95M	21.91M	1.02M	2.69M	133.00K	7.18M	653.00K	26.78M	1.02B
Purchase/sale of investments, net	-392.32M	-136.11M	-316.87M	413.50M	157.83M	270.27M	-454.95M	330.06M	219.76M	202.97M	276.74M	265.81M	-2.21B	-1.22B	-1.33B	-977.18M	-556.31M	4.31B	1.56B	-663.25M
Sale/maturity of investments	7.84B	7.96B	14.81B	16.85B	19.14B	23.48B	26.37B	19.53B	16.32B	22.40B	24.92B	23.75B	48.93B	30.56B	33.16B	24.05B	27.80B	34.04B	29.03B	28.36B
Purchase of investments	-8.23B	-8.10B	-15.13B	-16.44B	-18.98B	-23.21B	-26.82B	-19.20B	-16.10B	-22.20B	-24.65B	-23.48B	-51.14B	-31.79B	-34.50B	-25.03B	-28.36B	-29.73B	-27.47B	-29.03B
Other investing cash flow items, total	0	0	0	0	0	0	0	0	0	0	0	790.00K	305.00K	170.00K	121.00K	227.00K	-3.47M	4.08M	25.00K	179.00K
Issuance/retirement of debt, net	0	0	-5.58M	-5.01M	-3.14M	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of long term debt	0	0	-5.58M	-5.01M	-3.14M	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of short term debt	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of other debt	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Total cash dividends paid	-220.52M	-220.10M	-308.84M	-361.32M	-541.99M	-540.20M	-807.61M	-1.17B	-1.13B	-1.26B	-1.30B	-1.30B	-1.39B	-1.44B	-1.77B	-1.59B	-1.76B	-2.15B	-2.31B	-2.31B
Other financing cash flow items, total	0	0	-52.49M	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Open Your Free Demat Account Now!

Step into a world of zero fees and limitless opportunities!

Version -5.76

Stocks:

All A B C D E F G H I J K L M N O P Q R S T U V W X Y Z

Explore

Calculators

Popular Calculators

Group Stocks

Others:

NSE BSE CDSL NSDL SEBI MCX MSEI NCDEX NSE IFSC INDIA INX Account Closure Form DP Investor Charter Broker Investor Charter

Pocketful Fintech Capital Private Limited (CIN U65999DL2021PTC390548) | The SEBI Registration No. allotted to us is INZ000313732. NSE Member Code: 90326 | BSE Member Code: 6808 | MCX Member Code: 57120 DP | CDSL: 12099800