VST Tillers Tractors Ltd
NSE: VSTTILLERS BSE: 531266
₹3896.60
-114 (2.84%)
Fri, 30 Oct 2026, 09:12 pm
Market Cap (in Cr)3381.45
PE Ratio31.00
Dividend0.64
Producer Manufacturing
Trucks/Construction/Farm Machinery
24.5KVST Tillers Tractors Income Statement
| Particulars | Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total revenue | 1.30B | 1.62B | 1.89B | 2.74B | 3.45B | 4.25B | 5.29B | 4.80B | 6.23B | 5.50B | 6.45B | 6.75B | 7.63B | 6.15B | 5.44B | 7.64B | 8.54B | 10.06B | 9.68B | 9.95B |
| Gross profit | 121.23M | 191.28M | 214.44M | 415.89M | 895.63M | 1.05B | 1.10B | 1.09B | 1.58B | 1.29B | 1.55B | 1.45B | 1.70B | 1.12B | 741.88M | 1.46B | 1.69B | 1.81B | 1.83B | 1.71B |
| Operating expenses (excl. COGS) | -11.80M | -15.20M | -17.90M | -16.86M | -286.74M | -386.76M | -424.77M | -415.35M | -439.89M | -348.77M | -558.36M | -548.82M | -591.54M | -671.38M | -587.15M | -561.46M | -595.35M | -760.48M | -828.35M | -825.76M |
| Selling/general/admin expenses, total | — | — | — | — | -286.74M | -386.76M | -420.42M | -394.84M | -414.09M | -367.57M | -542.53M | -520.80M | -581.75M | -647.02M | -580.03M | -618.58M | -622.19M | -736.93M | -806.09M | -795.65M |
| Research & development | -766.84K | -2.29M | -3.27M | -3.49M | -3.37M | -4.01M | -3.67M | -15.08M | -3.81M | -2.55M | -16.81M | -25.45M | -43.92M | -53.85M | -64.23M | -222.60M | -370.00M | -15.31M | -13.13M | -13.03M |
| Selling/general/admin expenses, other | — | — | — | — | -283.38M | -382.75M | -416.75M | -379.76M | -410.28M | -365.02M | -525.71M | -495.35M | -537.83M | -593.18M | -515.80M | -395.98M | -252.19M | -721.62M | -792.96M | -782.62M |
| Other operating expenses, total | -11.80M | -15.20M | -17.90M | -16.86M | 0 | 0 | -4.35M | -20.51M | -25.80M | 18.80M | -15.83M | -28.03M | -9.78M | -24.35M | -7.11M | 57.12M | 26.84M | -23.55M | -22.26M | -30.11M |
| Operating income | 109.44M | 176.09M | 196.53M | 399.03M | 608.88M | 658.30M | 679.22M | 676.75M | 1.14B | 942.71M | 986.74M | 897.12M | 1.11B | 453.19M | 154.73M | 896.80M | 1.09B | 1.05B | 1.00B | 884.39M |
| Non-operating income, total | 2.71M | 16.41M | 21.99M | 40.64M | 9.13M | 52.14M | 54.37M | 19.47M | 76.84M | 62.83M | 113.55M | 261.72M | 413.08M | 262.14M | 76.30M | 295.45M | 232.15M | 188.93M | 554.33M | 335.13M |
| Interest expense, net of interest capitalized | -10.98M | -4.49M | -5.34M | -5.30M | -6.74M | -7.16M | -8.24M | -12.84M | -123.75K | -1.01M | -2.16M | -924.14K | -1.57M | -2.45M | -1.60M | -19.42M | -16.03M | -19.56M | -25.93M | -22.25M |
| Interest capitalized | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Non-operating income, excl. interest expenses | 14.83M | 21.01M | 26.21M | 45.57M | 26.58M | 59.29M | 63.23M | 33.48M | 75.35M | 62.88M | 64.11M | 100.93M | 153.89M | 99.48M | 199.40M | 24.44M | 62.54M | 82.73M | 108.58M | 106.40M |
| Non-operating interest income | 3.05M | 4.01M | 4.56M | 6.77M | 4.27M | 5.93M | 616.76K | 828.70K | 4.38M | 278.35K | 508.64K | 40.56M | 103.78M | 55.99M | 18.17M | 34.98M | 31.53M | 32.03M | 21.82M | 21.14M |
| Miscellaneous non-operating expense | 11.79M | 17.00M | 21.65M | 38.80M | 22.31M | 53.37M | 62.61M | 32.65M | 70.98M | 62.60M | 63.60M | 60.37M | 50.11M | 43.50M | 181.23M | -10.55M | 31.00M | 50.70M | 86.75M | 85.25M |
| Unusual income/expense | -1.14M | -104.85K | 1.11M | 370.45K | -10.71M | 7.13K | -613.83K | -1.17M | 1.61M | 957.27K | 51.60M | 161.71M | 260.76M | 165.10M | -121.50M | 290.44M | 185.64M | 125.75M | 471.68M | 250.98M |
| Pretax income | 112.15M | 192.50M | 218.52M | 439.66M | 618.01M | 710.44M | 733.59M | 696.22M | 1.22B | 1.01B | 1.10B | 1.16B | 1.52B | 715.33M | 231.03M | 1.19B | 1.32B | 1.24B | 1.56B | 1.22B |
| Taxes | -37.99M | -66.97M | -74.50M | -150.55M | -194.75M | -248.54M | -234.32M | -210.49M | -390.20M | -310.38M | -358.96M | -331.76M | -402.52M | -254.69M | -50.97M | -284.49M | -328.72M | -315.81M | -340.97M | -274.94M |
| Non-controlling/minority interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| After tax other income/expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income before discontinued operations | 74.17M | 125.53M | 144.03M | 289.11M | 423.26M | 461.89M | 499.27M | 485.73M | 829.38M | 695.17M | 741.33M | 827.08M | 1.12B | 460.63M | 180.06M | 907.76M | 993.10M | 923.58M | 1.21B | 929.66M |
| Net income | 74.17M | 125.53M | 144.03M | 289.11M | 423.26M | 461.89M | 499.27M | 485.73M | 829.38M | 695.17M | 741.33M | 827.08M | 1.12B | 460.63M | 180.06M | 907.76M | 993.10M | 923.58M | 1.21B | 929.66M |
| Dilution adjustment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred dividends | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Diluted net income available to common stockholders | 74.17M | 125.53M | 144.03M | 289.11M | 423.26M | 461.89M | 499.27M | 485.73M | 829.38M | 695.17M | 741.33M | 827.08M | 1.12B | 460.63M | 180.06M | 907.76M | 993.10M | 923.58M | 1.21B | 929.66M |
| Basic earnings per share (Basic EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Diluted earnings per share (Diluted EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | 142.19M | 207.49M | 229.28M | 430.70M | 638.26M | 683.94M | 711.30M | 710.30M | 1.18B | 1.04B | 1.11B | 1.01B | 1.22B | 608.18M | 315.62M | 1.07B | 1.34B | 1.32B | 1.27B | 1.14B |
| EBIT | 109.44M | 176.09M | 196.53M | 399.03M | 608.88M | 658.30M | 679.22M | 676.75M | 1.14B | 942.71M | 986.74M | 897.12M | 1.11B | 453.19M | 154.73M | 896.80M | 1.09B | 1.05B | 1.00B | 884.39M |
| Total operating expenses | -1.19B | -1.45B | -1.69B | -2.34B | -2.84B | -3.59B | -4.61B | -4.13B | -5.08B | -4.56B | -5.46B | -5.86B | -6.53B | -5.69B | -5.28B | -6.75B | -7.45B | -9.01B | -8.68B | -9.06B |
| Prepaid expenses | 179.22K | 499.48K | — | — | — | 7.29M | 18.23M | 34.38M | — | — | — | 21.18M | 20.68M | 22.32M | 23.75M | 26.26M | 19.00M | 25.32M | 29.02M | 36.97M |
| Deferred income, current | — | — | — | — | — | — | — | 51.12M | 24.94M | 42.13M | 52.00M | 45.95M | 25.40M | 81.47M | 12.11M | 77.38M | 216.55M | 63.48M | 71.72M | 78.23M |
| Capital and operating lease obligations | 0 | 0 | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.44M | 7.45M | 11.29M | 10.64M | 10.64M |
| Operating lease liabilities | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Deferred tax liabilities | 41.11M | 40.48M | 38.65M | 36.99M | 15.97M | 31.25M | 36.62M | 41.05M | 55.65M | 63.87M | 57.94M | 73.26M | 83.59M | 94.22M | 70.81M | 95.62M | 113.55M | 131.20M | 186.81M | 202.80M |
| Deferred income, non-current | 0 | 0 | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 1.59M | 1.13M | 661.41K | 115.10K | 0 | 1.41M | 1.04M | 597.00K |
| Minority interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in accrued expenses | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Common dividends paid | -16.23M | -19.61M | -26.46M | -33.53M | -50.27M | -64.34M | -77.38M | -77.29M | -77.76M | -151.62M | -311.95M | 0 | -155.97M | -518.03M | -312.99M | -57.70K | -172.79M | -172.79M | -215.99M | -172.79M |
| Preferred dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
