Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹3417 Cr.
Stock P/E
11.7
P/B
2.3
Current Price
₹201.1
Book Value
₹ 87.5
Face Value
10
52W High
₹286.4
52W Low
₹ 199.7
Dividend Yield
5.97%

VST Industries Overview

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.

VST Industries Share Price

Live · BSE / NSE · Inception: 1930
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

VST Industries Quarterly Results

#(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

VST Industries Profit & Loss

#(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

VST Industries Balance Sheet

#(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

VST Industries Cash Flow

#(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

VST Industries Ratios

# 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

Growth Rates

Compounded annual
# 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%

VST Industries Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 32.16 %
FII 1.79 %
DII (MF + Insurance) 6.03 %
Public (retail) 60.02 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 32.1632.1632.1632.1632.1632.1632.1632.1632.1632.16
FII 1.371.831.821.981.861.61.381.231.341.79
DII 15.6912.649.078.967.226.246.246.316.636.03
Public 50.7853.3756.9556.958.756060.2260.359.8760.02
Others 0000000000
Total 100100100100100100100100100100

VST Industries Peer Comparison

Cigarettes/Tobacco Edit Columns

VST Industries Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

VST Industries Pros & Cons

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 23%
  • Company is almost debt free.

Cons

  • Promoter holding is low: 32.16%.
  • Debtor days have increased from 56.21 to 66.8days.
  • The company has delivered a poor profit growth of -1% over past five years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp