VST Industries Limited
NSE:VSTIND.NS
351.5 (INR) • At close November 1, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 14,204.7 | 12,901.1 | 11,766.147 | 11,097.958 | 12,380.506 | 10,976.15 | 9,464.126 | 9,441.189 | 8,789.33 | 8,299.852 | 7,846.899 | 6,636.98 | 6,801.276 | 5,784.322 | 4,721.641 | 3,810.767 | 3,399.679 | 3,361.96 | 3,450.873 |
| Cost of Revenue
| 9,229.1 | 6,209.6 | 5,257.485 | 4,887.124 | 6,053.407 | 5,562.54 | 4,756.467 | 4,728 | 4,391.389 | 4,025.847 | 3,883.647 | 3,242.561 | 3,150.088 | 2,853.421 | 2,618.446 | 1,809.281 | 1,369.072 | 1,165.359 | 1,197.431 |
| Gross Profit
| 4,975.6 | 6,691.5 | 6,508.662 | 6,210.834 | 6,327.099 | 5,413.61 | 4,707.659 | 4,713.189 | 4,397.941 | 4,274.005 | 3,963.252 | 3,394.419 | 3,651.188 | 2,930.901 | 2,103.195 | 2,001.486 | 2,030.607 | 2,196.601 | 2,253.442 |
| Gross Profit Ratio
| 0.35 | 0.519 | 0.553 | 0.56 | 0.511 | 0.493 | 0.497 | 0.499 | 0.5 | 0.515 | 0.505 | 0.511 | 0.537 | 0.507 | 0.445 | 0.525 | 0.597 | 0.653 | 0.653 |
| Reseach & Development Expenses
| 102.01 | 75.91 | 75.91 | 48.005 | 72.237 | 68.148 | 53.658 | 39.647 | 40.128 | 36.088 | 44.597 | 23.232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 1,346.036 | 42.905 | 42.905 | 39.86 | 27.13 | 21.138 | 17.167 | 20.079 | 19.783 | 20.023 | 18.852 | 16.998 | 149.712 | 1,566.593 | 1,277.706 | 1,175.402 | 1,191.537 | 10.694 | 10.752 |
| Selling & Marketing Expenses
| 425.563 | 303.676 | 303.676 | 283.918 | 335.19 | 250.02 | 277.061 | 609.356 | 610.636 | 502.271 | 485.612 | 535.335 | 502.346 | 0 | 0 | 0 | 0 | 264.563 | 266.342 |
| SG&A
| 1,824.7 | 346.581 | 346.581 | 323.778 | 362.32 | 271.158 | 294.228 | 629.435 | 630.419 | 522.294 | 504.464 | 552.333 | 652.058 | 1,566.593 | 1,277.706 | 1,175.402 | 1,191.537 | 275.257 | 277.094 |
| Other Expenses
| 796 | 764 | 5.378 | 12.204 | 10.119 | 8.873 | 8.159 | 8.073 | 9.32 | 0 | 11.412 | 11.932 | 19.997 | 0 | -124.1 | 126.079 | 0 | 0 | 0 |
| Operating Expenses
| 1,824.7 | 3,166.6 | 2,638.174 | 2,402.718 | 2,598.212 | 2,295.864 | 2,159.36 | 2,617.824 | 2,333.939 | 2,156.343 | 1,850.946 | 1,764.663 | 1,730.336 | 1,578.319 | 1,124.105 | 1,262.583 | 1,168.061 | 871.275 | 832.655 |
| Operating Income
| 3,150.9 | 3,524.899 | 3,815.371 | 3,755.166 | 3,728.887 | 3,117.746 | 2,319.667 | 1,728.895 | 1,871.78 | 2,014.347 | 2,065.48 | 1,524.366 | 1,920.852 | 1,352.582 | 979.09 | 738.903 | 862.546 | 1,287.147 | 1,396.369 |
| Operating Income Ratio
| 0.222 | 0.273 | 0.324 | 0.338 | 0.301 | 0.284 | 0.245 | 0.183 | 0.213 | 0.243 | 0.263 | 0.23 | 0.282 | 0.234 | 0.207 | 0.194 | 0.254 | 0.383 | 0.405 |
| Total Other Income Expenses Net
| 796 | 763.985 | 466.709 | 417.86 | 473.63 | 388.999 | 474.872 | 738.993 | 394.007 | 273.244 | 174.298 | 316.199 | 185.729 | 0 | -124.1 | 126.079 | 0 | -431.914 | -250.817 |
| Income Before Tax
| 3,946.9 | 4,288.9 | 4,282.08 | 4,173.026 | 4,202.517 | 3,506.745 | 2,794.539 | 2,467.888 | 2,265.787 | 2,287.591 | 2,239.778 | 1,840.565 | 2,106.581 | 1,352.582 | 854.99 | 864.982 | 862.546 | 855.233 | 1,145.552 |
| Income Before Tax Ratio
| 0.278 | 0.332 | 0.364 | 0.376 | 0.339 | 0.319 | 0.295 | 0.261 | 0.258 | 0.276 | 0.285 | 0.277 | 0.31 | 0.234 | 0.181 | 0.227 | 0.254 | 0.254 | 0.332 |
| Income Tax Expense
| 931.2 | 1,019.1 | 1,079.769 | 1,065.083 | 1,161.596 | 1,238.302 | 975.608 | 795.799 | 734.665 | 765.512 | 738.252 | 578.083 | 681.495 | 402.477 | 234.901 | 245.805 | 277.773 | 299.294 | 410.45 |
| Net Income
| 3,015.652 | 3,269.8 | 3,202.3 | 3,107.943 | 3,040.921 | 2,268.443 | 1,818.931 | 1,672.089 | 1,531.122 | 1,522.079 | 1,501.526 | 1,262.482 | 1,425.086 | 950.105 | 620.089 | 619.177 | 584.773 | 555.939 | 443.954 |
| Net Income Ratio
| 0.212 | 0.253 | 0.272 | 0.28 | 0.246 | 0.207 | 0.192 | 0.177 | 0.174 | 0.183 | 0.191 | 0.19 | 0.21 | 0.164 | 0.131 | 0.162 | 0.172 | 0.165 | 0.129 |
| EPS
| 17.75 | 19.25 | 18.85 | 18.3 | 17.9 | 13.35 | 10.71 | 8.92 | 9.01 | 8.96 | 8.84 | 81.76 | 92.29 | 61.53 | 40.18 | 40.1 | 37.87 | 36 | 28.75 |
| EPS Diluted
| 17.75 | 19.25 | 18.85 | 18.3 | 17.9 | 13.35 | 10.71 | 8.92 | 9.01 | 8.96 | 8.84 | 81.76 | 92.29 | 61.53 | 40.18 | 40.1 | 37.87 | 36 | 28.75 |
| EBITDA
| 3,532 | 3,826.9 | 3,873.817 | 3,803.602 | 3,695.576 | 3,164.079 | 2,711.308 | 2,098.074 | 2,182.003 | 2,333.389 | 2,331.193 | 1,749.351 | 2,116.176 | 1,596.747 | 1,158.601 | 897.962 | 1,000.598 | 1,402.767 | 1,499.632 |
| EBITDA Ratio
| 0.249 | 0.297 | 0.329 | 0.343 | 0.298 | 0.288 | 0.286 | 0.222 | 0.248 | 0.281 | 0.297 | 0.264 | 0.311 | 0.276 | 0.245 | 0.236 | 0.294 | 0.417 | 0.435 |