Cigarettes/Tobacco · Founded 1930 · www.vsthyd.com · BSE 509966 · NSE VST INDUS. · ISIN INE710A01016
No Notes Added Yet
Business
VST Industries Ltd. is an India-based company primarily engaged in the manufacturing and marketing of cigarettes and unmanufactured tobacco. Its core business model revolves around sourcing quality tobacco, processing it into various cigarette brands, and distributing these products through an extensive pan-India network to reach consumers. The company generates revenue through the sale of its manufactured tobacco products.
Revenue Mix
VST Industries' revenue is predominantly derived from its cigarettes segment. While the company also deals in unmanufactured tobacco, its primary focus and significant revenue contributor is the sale of finished cigarette products. Specific granular breakdowns of revenue contribution between cigarettes and unmanufactured tobacco are typically not disclosed, but the cigarette segment forms the overwhelming majority.
Industry
The Indian tobacco industry is highly regulated, characterized by significant taxation, advertising bans, and health warnings. It is dominated by a few large players, with ITC Ltd. being the market leader, followed by Godfrey Phillips India Ltd. VST Industries Ltd. is the third-largest player in the organized Indian cigarette market, primarily focusing on the economy and mid-price segments. Its positioning is built on established brands catering to a value-conscious consumer base, competing on price and accessibility within its target segments.
MOAT
VST Industries possesses several competitive advantages:
Brand Equity & Loyalty: Established brands like Charminar, VST, and Kingston enjoy recognition and loyalty among specific consumer segments.
Extensive Distribution Network: A robust pan-India distribution system is critical for consumer goods like cigarettes, ensuring product availability even in remote areas.
Regulatory Barriers: The highly regulated nature of the tobacco industry, including licensing requirements and stringent operating conditions, acts as a significant barrier to entry for new competitors.
Cost Efficiency: While not as vertically integrated as the market leader, VST Industries benefits from its experience and scale in procurement and manufacturing, contributing to cost competitiveness in its target segments.
Growth Drivers
Demographic Factors: India's large and growing population, particularly among legal smoking age groups, provides a consistent consumer base.
Rural Market Penetration: Untapped or under-penetrated rural and semi-urban markets offer potential for volume growth.
Shift from Unorganized to Organized Sector: A gradual shift from illicit or unorganized tobacco products to legitimate, branded cigarettes can benefit organized players.
Premiumization within Segments: While primarily an economy player, VST could benefit from consumers upgrading within its portfolio to slightly higher-priced variants or new product introductions.
Innovation in Product Offerings: Introduction of new pack sizes, filter types, or flavors (within regulatory limits) to cater to evolving consumer preferences.
Risks
Regulatory Scrutiny: Increasing health awareness and government focus on tobacco control could lead to stricter regulations, including higher excise duties, more extensive graphic warnings, and plain packaging mandates.
Taxation: Frequent and substantial increases in taxes (excise duties, GST) on tobacco products reduce affordability, compress margins, and can depress demand for legitimate cigarettes.
Health Awareness & Consumption Decline: Growing public health campaigns and awareness about smoking risks may lead to a gradual reduction in overall tobacco consumption.
Illicit Trade: High taxes often fuel the growth of illicit and smuggled cigarettes, which are cheaper and unregulated, posing a significant threat to legal sales volumes.
ESG Concerns: Increasing pressure from investors and society regarding environmental, social, and governance (ESG) factors in the tobacco sector can impact valuations and access to capital.
Management & Ownership
VST Industries Ltd. benefits from professional management with significant experience in the tobacco sector. British American Tobacco (BAT) is a key institutional shareholder, providing technical assistance and oversight. The company operates with a Board of Directors overseeing strategic direction and professional executives managing day-to-day operations. The ownership structure includes a substantial stake held by the BAT group, along with other institutional and public shareholders.
Outlook
VST Industries operates in a mature yet resilient industry in India. The company benefits from established brand loyalty, a strong distribution network, and high barriers to entry in the organized cigarette market. These factors provide a stable base for cash flow generation and maintain its position as a key player in the economy and mid-price segments. However, the outlook is significantly tempered by persistent regulatory risks, particularly the constant threat of higher taxation and stricter tobacco control measures, which can impact volumes and profitability. Growing health awareness and the persistent challenge from illicit trade also present headwinds. While VST's strategic focus on cost efficiency and market penetration within its segments can help mitigate some of these challenges, significant top-line growth could remain constrained by the overarching regulatory and public health environment.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 476 | 424 | 461 | 471 | 454 | 414 | 450 | 492 | 689 | 862 |
| Other Income | 30 | 9 | 8 | 8 | 10 | 11 | 12 | 9 | 9 | 20 |
| Total Income | 506 | 433 | 469 | 478 | 464 | 425 | 462 | 501 | 699 | 881 |
| Total Expenditure | 379 | 351 | 393 | 402 | 384 | 337 | 372 | 406 | 481 | 812 |
| Operating Profit | 126 | 82 | 76 | 76 | 79 | 88 | 91 | 95 | 218 | 69 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 11 | 10 | 11 | 11 | 12 | 12 | 12 | 14 | 63 | 11 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 115 | 72 | 65 | 166 | 67 | 76 | 78 | 81 | 155 | 58 |
| Provision for Tax | 27 | 19 | 17 | 29 | 14 | 20 | 19 | 21 | 38 | 16 |
| Profit After Tax | 88 | 54 | 48 | 136 | 53 | 56 | 59 | 60 | 117 | 42 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 88 | 54 | 48 | 136 | 53 | 56 | 59 | 60 | 117 | 42 |
| Adjusted Earnings Per Share | 5.2 | 3.2 | 2.8 | 8 | 3.1 | 3.3 | 3.5 | 3.5 | 6.9 | 2.5 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 883 | 922 | 948 | 1099 | 1239 | 1111 | 1178 | 1292 | 1420 | 1398 | 1465 | 2493 |
| Other Income | 20 | 20 | 25 | 39 | 47 | 42 | 47 | 76 | 80 | 35 | 41 | 50 |
| Total Income | 903 | 942 | 972 | 1138 | 1287 | 1153 | 1225 | 1369 | 1500 | 1433 | 1506 | 2543 |
| Total Expenditure | 646 | 675 | 654 | 746 | 825 | 701 | 767 | 910 | 1067 | 1119 | 1015 | 2071 |
| Operating Profit | 258 | 268 | 319 | 392 | 462 | 452 | 458 | 459 | 433 | 314 | 491 | 473 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 31 | 37 | 39 | 41 | 42 | 35 | 30 | 30 | 38 | 44 | 101 | 100 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 0 | 0 |
| Profit Before Tax | 227 | 231 | 279 | 351 | 420 | 417 | 428 | 429 | 395 | 370 | 390 | 372 |
| Provision for Tax | 73 | 79 | 98 | 124 | 116 | 107 | 108 | 102 | 93 | 79 | 98 | 94 |
| Profit After Tax | 153 | 152 | 182 | 227 | 304 | 311 | 320 | 327 | 302 | 290 | 292 | 278 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 153 | 152 | 182 | 227 | 304 | 311 | 320 | 327 | 302 | 290 | 292 | 278 |
| Adjusted Earnings Per Share | 9 | 8.9 | 10.7 | 13.4 | 17.9 | 18.3 | 18.9 | 19.3 | 17.8 | 17.1 | 17.2 | 16.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 5% | 4% | 6% | 5% |
| Operating Profit CAGR | 56% | 2% | 2% | 7% |
| PAT CAGR | 1% | -4% | -1% | 7% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -23% | -14% | -8% | -0% |
| ROE Average | 21% | 23% | 26% | 32% |
| ROCE Average | 28% | 30% | 34% | 45% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 370 | 539 | 582 | 664 | 787 | 940 | 1074 | 1180 | 1252 | 1323 | 1446 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | -11 | -12 | -11 | -13 | -7 | -3 | 1 | 4 | 7 | 5 | -19 |
| Total Current Liabilities | 447 | 248 | 468 | 522 | 590 | 523 | 493 | 452 | 446 | 470 | 545 |
| Total Liabilities | 806 | 775 | 1039 | 1174 | 1371 | 1461 | 1569 | 1636 | 1705 | 1798 | 1972 |
| Fixed Assets | 174 | 220 | 195 | 213 | 187 | 173 | 195 | 590 | 268 | 307 | 244 |
| Other Non-Current Assets | 48 | 7 | 39 | 4 | 20 | 37 | 232 | 214 | 249 | 203 | 4 |
| Total Current Assets | 584 | 548 | 805 | 957 | 1164 | 1251 | 1142 | 832 | 839 | 939 | 1375 |
| Total Assets | 806 | 775 | 1039 | 1174 | 1371 | 1461 | 1569 | 1636 | 1705 | 1798 | 1972 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 36 | 14 | 12 | 29 | 26 | 26 | 9 | 4 | 9 | 24 | 6 |
| Cash Flow from Operating Activities | 132 | 146 | 420 | 290 | 331 | 286 | 277 | 181 | 167 | 193 | 218 |
| Cash Flow from Investing Activities | -24 | -18 | -264 | -148 | -155 | -144 | -96 | 47 | 79 | 10 | -31 |
| Cash Flow from Financing Activities | -130 | -130 | -139 | -144 | -177 | -159 | -187 | -224 | -231 | -221 | -170 |
| Net Cash Inflow / Outflow | -22 | -2 | 17 | -2 | -0 | -17 | -5 | 5 | 16 | -18 | 17 |
| Closing Cash & Cash Equivalent | 14 | 12 | 29 | 26 | 26 | 9 | 4 | 9 | 24 | 6 | 24 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 9.01 | 8.92 | 10.71 | 13.35 | 17.9 | 18.3 | 18.85 | 19.25 | 17.75 | 17.1 | 17.21 |
| CEPS(Rs) | 10.84 | 11.09 | 13.01 | 15.79 | 20.36 | 20.36 | 20.62 | 21.03 | 20 | 19.72 | 23.16 |
| DPS(Rs) | 6.36 | 6.82 | 7.05 | 8.64 | 9.36 | 10.36 | 12.73 | 13.64 | 13.64 | 10 | 12 |
| Book NAV/Share(Rs) | 21.65 | 31.73 | 34.27 | 39.09 | 46.34 | 55.37 | 63.19 | 69.31 | 73.54 | 77.77 | 85.01 |
| Core EBITDA Margin(%) | 11.51 | 10.96 | 21.64 | 29.82 | 30.26 | 27.85 | 26.38 | 22.88 | 19.22 | 15.41 | 21.99 |
| EBIT Margin(%) | 10.98 | 10.21 | 20.57 | 29.62 | 30.67 | 28.33 | 27.44 | 25.64 | 21.48 | 20.43 | 19.07 |
| Pre Tax Margin(%) | 10.98 | 10.21 | 20.57 | 29.62 | 30.67 | 28.33 | 27.44 | 25.64 | 21.48 | 20.43 | 19.07 |
| PAT Margin (%) | 7.42 | 6.7 | 13.39 | 19.16 | 22.19 | 21.1 | 20.52 | 19.55 | 16.41 | 16.05 | 14.29 |
| Cash Profit Margin (%) | 8.93 | 8.33 | 16.27 | 22.65 | 25.24 | 23.48 | 22.45 | 21.36 | 18.49 | 18.51 | 19.23 |
| ROA(%) | 18.92 | 19.17 | 20.05 | 20.5 | 23.9 | 21.96 | 21.14 | 20.41 | 18.05 | 16.58 | 15.51 |
| ROE(%) | 43.02 | 33.42 | 32.45 | 36.41 | 41.91 | 35.98 | 31.8 | 29.06 | 24.86 | 22.6 | 21.14 |
| ROCE(%) | 63.66 | 50.93 | 49.86 | 56.28 | 57.92 | 48.31 | 42.51 | 38.06 | 32.46 | 28.71 | 28.18 |
| Receivable days | 2.15 | 1.97 | 5.29 | 6.42 | 3.95 | 3.79 | 5.67 | 8.35 | 8.9 | 11.14 | 9.91 |
| Inventory Days | 65.74 | 57.01 | 78.2 | 82.41 | 77.18 | 73.71 | 69.32 | 70.38 | 79.88 | 94.77 | 103.44 |
| Payable days | 59.59 | 46.97 | 44.27 | 46.81 | 68.86 | 96.26 | 75.76 | 58.84 | 52.01 | 56.21 | 66.8 |
| PER(x) | 16.34 | 29.35 | 24.78 | 23.66 | 14.13 | 16.85 | 14.77 | 14.85 | 18.29 | 15.34 | 11.62 |
| Price/Book(x) | 6.8 | 8.25 | 7.74 | 8.08 | 5.46 | 5.57 | 4.41 | 4.12 | 4.42 | 3.37 | 2.35 |
| Dividend Yield(%) | 4.32 | 2.6 | 2.66 | 2.73 | 3.7 | 3.36 | 4.57 | 4.77 | 4.2 | 3.81 | 6 |
| EV/Net Sales(x) | 2.81 | 4.8 | 4.72 | 4.85 | 3.44 | 4.69 | 4 | 3.74 | 3.86 | 3.18 | 2.3 |
| EV/Core EBITDA(x) | 9.63 | 16.53 | 14.03 | 13.6 | 9.22 | 11.53 | 10.29 | 10.53 | 12.66 | 14.15 | 6.85 |
| Net Sales Growth(%) | 5.62 | 4.44 | 2.73 | 15.98 | 12.77 | -10.36 | 6.05 | 9.7 | 9.91 | -1.6 | 4.78 |
| EBIT Growth(%) | -0.95 | 1.91 | 21.03 | 25.49 | 19.84 | -0.7 | 2.61 | 0.16 | -7.97 | -6.35 | 5.53 |
| PAT Growth(%) | 0.59 | -1.04 | 20.04 | 24.71 | 34.05 | 2.2 | 3.04 | 2.11 | -7.77 | -3.7 | 0.64 |
| EPS Growth(%) | 0.59 | -1.04 | 20.04 | 24.71 | 34.05 | 2.2 | 3.04 | 2.11 | -7.77 | -3.7 | 0.64 |
| Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Current Ratio(x) | 1.31 | 2.21 | 1.72 | 1.83 | 1.97 | 2.39 | 2.31 | 1.84 | 1.88 | 2 | 2.52 |
| Quick Ratio(x) | 0.46 | 0.88 | 1.18 | 1.29 | 1.47 | 1.82 | 1.72 | 1.07 | 0.86 | 0.97 | 1.28 |
| Interest Cover(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 32.16 | 32.16 | 32.16 | 32.16 | 32.16 | 32.16 | 32.16 | 32.16 | 32.16 | 32.16 |
| FII | 1.37 | 1.83 | 1.82 | 1.98 | 1.86 | 1.6 | 1.38 | 1.23 | 1.34 | 1.79 |
| DII | 15.69 | 12.64 | 9.07 | 8.96 | 7.22 | 6.24 | 6.24 | 6.31 | 6.63 | 6.03 |
| Public | 50.78 | 53.37 | 56.95 | 56.9 | 58.75 | 60 | 60.22 | 60.3 | 59.87 | 60.02 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.5 | 0.5 | 5.46 | 5.46 | 5.46 | 5.46 | 5.46 | 5.46 | 5.46 | 5.46 |
| FII | 0.02 | 0.03 | 0.31 | 0.34 | 0.32 | 0.27 | 0.23 | 0.21 | 0.23 | 0.3 |
| DII | 0.24 | 0.2 | 1.54 | 1.52 | 1.23 | 1.06 | 1.06 | 1.07 | 1.13 | 1.02 |
| Public | 0.78 | 0.82 | 9.67 | 9.66 | 9.98 | 10.19 | 10.23 | 10.24 | 10.17 | 10.19 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.54 | 1.54 | 16.99 | 16.99 | 16.99 | 16.99 | 16.99 | 16.99 | 16.99 | 16.99 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +5% | +4% | +6% | +5% |
| Operating Profit CAGR | +56% | +2% | +2% | +7% |
| PAT CAGR | +1% | -4% | -1% | +7% |
| Share Price CAGR | -23% | -14% | -8% | 0% |
| ROE Average | +21% | +23% | +26% | +32% |
| ROCE Average | +28% | +30% | +34% | +45% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 32.16 | 32.16 | 32.16 | 32.16 | 32.16 | 32.16 | 32.16 | 32.16 | 32.16 | 32.16 |
| FII | 1.37 | 1.83 | 1.82 | 1.98 | 1.86 | 1.6 | 1.38 | 1.23 | 1.34 | 1.79 |
| DII | 15.69 | 12.64 | 9.07 | 8.96 | 7.22 | 6.24 | 6.24 | 6.31 | 6.63 | 6.03 |
| Public | 50.78 | 53.37 | 56.95 | 56.9 | 58.75 | 60 | 60.22 | 60.3 | 59.87 | 60.02 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.5 | 0.5 | 5.46 | 5.46 | 5.46 | 5.46 | 5.46 | 5.46 | 5.46 | 5.46 |
| FII | 0.02 | 0.03 | 0.31 | 0.34 | 0.32 | 0.27 | 0.23 | 0.21 | 0.23 | 0.3 |
| DII | 0.24 | 0.2 | 1.54 | 1.52 | 1.23 | 1.06 | 1.06 | 1.07 | 1.13 | 1.02 |
| Public | 0.78 | 0.82 | 9.67 | 9.66 | 9.98 | 10.19 | 10.23 | 10.24 | 10.17 | 10.19 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.54 | 1.54 | 16.99 | 16.99 | 16.99 | 16.99 | 16.99 | 16.99 | 16.99 | 16.99 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.