Automobiles-Tractors · Founded 1967 · www.vsttractors.com · BSE 531266 · NSE VST TILLERS · ISIN INE764D01017
No Notes Added Yet
Business
V.S.T. Tillers Tractors Ltd. is a leading Indian manufacturer primarily engaged in the production and sale of power tillers and compact tractors. The company also manufactures engines, rotavators, reapers, and other agricultural implements. Its core business model revolves around designing, manufacturing, and distributing these agricultural machines to farmers, with a strong focus on small and marginal landholders in India. The company makes money through direct sales of its products and spare parts, as well as providing associated services.
Revenue Mix
The company's primary revenue segments are:
Power Tillers: V.S.T. is a market leader in this segment in India, offering a range of power tillers suitable for various farming operations.
Tractors: The company manufactures compact and sub-100 HP tractors, catering to the needs of small and medium-sized farms.
Engines & Other Agri-Implements: This segment includes the sale of engines (both for its own products and third parties), rotavators, reapers, power weeders, and other farm equipment. While specific revenue contributions can fluctuate, power tillers typically represent a significant portion of the company's sales, with tractors and other implements contributing a growing share.
Industry
V.S.T. Tillers Tractors operates within the Indian agricultural machinery industry, which is characterized by increasing mechanization, government support for agriculture, and inherent dependence on monsoon patterns.
Power Tillers: V.S.T. holds a dominant position in the Indian power tiller market, often cited with a market share exceeding 50%.
Compact Tractors: In the tractor segment, particularly compact tractors, V.S.T. competes with larger and more diversified players like Mahindra & Mahindra, Escorts Kubota, and Sonalika Tractors. The company has carved a niche by focusing on smaller horsepower categories suited for specific farming needs and small landholdings.
MOAT
Brand Recognition: "V.S.T. Shakti" is a well-established and trusted brand in the Indian agricultural sector, particularly synonymous with power tillers, built over decades of operation.
Extensive Distribution & Service Network: The company possesses a widespread dealer and service network, especially in rural and semi-urban areas, which is critical for supporting agricultural machinery sales and aftermarket service.
Product Specialization & Suitability: Deep expertise and focus on power tillers and compact tractors allow V.S.T. to offer products specifically tailored to the needs and budgets of small and marginal farmers.
Growth Drivers
Farm Mechanization: Growing imperative for mechanization in Indian agriculture due to labor shortages, rising labor costs, and the need to improve farm productivity.
Government Support: Ongoing government initiatives and subsidies (e.g., Sub-Mission on Agricultural Mechanization - SMAM) aimed at promoting farm equipment adoption.
Focus on Small & Marginal Farmers: V.S.T.'s product portfolio is ideally suited for this large demographic segment, which continues to drive demand for efficient, compact machinery.
Product Diversification & Upgrades: Expansion into new farm implements (e.g., rotavators, reapers, electric tillers) and potential entry into slightly higher HP tractor segments.
Replacement Demand: An aging fleet of existing machinery creates a steady replacement demand cycle.
Risks
Monsoon Dependence: The performance of the agricultural sector, and consequently the demand for farm machinery, is highly susceptible to the vagaries of the Indian monsoon.
Raw Material Price Volatility: Fluctuations in the prices of key raw materials like steel, aluminum, and components can impact manufacturing costs and profitability.
Intense Competition: The tractor segment, in particular, faces strong competition from well-established domestic and international players, which could put pressure on market share and margins.
Government Policy Changes: Any adverse changes in agricultural policies, subsidies, or credit availability could negatively impact farmer purchasing power and demand.
Rural Economic Slowdown: A general slowdown or distress in the rural economy can directly reduce farmer income and capital expenditure on farm equipment.
Management & Ownership
V.S.T. Tillers Tractors Ltd. is promoted by the V.S.T. Group, with the V.S.T. Vasanthakumar family being the key promoters. The company has a long history of professional management within this family-led structure, emphasizing product development and market reach. The promoter group typically holds a significant majority stake (around 54-55%), providing stable ownership and a long-term strategic vision for the business.
Outlook
V.S.T. Tillers Tractors Ltd. is well-positioned to benefit from the ongoing trend of farm mechanization in India, especially given its dominant position in power tillers and its tailored offerings for small and marginal farmers. Government support for agriculture and the increasing need for productivity enhancements provide a favorable demand environment. The company's strong brand equity and extensive rural network are valuable assets for future growth, particularly as it diversifies into related implements and expands its tractor portfolio. However, the business remains inherently exposed to the cyclical nature of agriculture and the unpredictable monsoon. Intense competition in the tractor segment and potential volatility in raw material prices or government subsidies pose ongoing challenges to profitability and market share. Maintaining technological relevance and cost efficiency will be crucial for sustained growth amidst these dynamics.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 170 | 273 | 191 | 283 | 219 | 301 | 282 | 315 | 314 | 328 |
| Other Income | 18 | 10 | 21 | 27 | -9 | -1 | 26 | 3 | 7 | -31 |
| Total Income | 188 | 284 | 212 | 310 | 210 | 301 | 308 | 318 | 321 | 297 |
| Total Expenditure | 160 | 234 | 177 | 246 | 200 | 261 | 245 | 274 | 274 | 282 |
| Operating Profit | 28 | 50 | 35 | 65 | 11 | 39 | 63 | 44 | 48 | 16 |
| Interest | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 0 |
| Depreciation | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 20 | 43 | 28 | 58 | 4 | 33 | 57 | 37 | 41 | 9 |
| Provision for Tax | 3 | 8 | 5 | 12 | 2 | 8 | 12 | 11 | 10 | 4 |
| Profit After Tax | 17 | 35 | 23 | 45 | 2 | 25 | 45 | 25 | 31 | 5 |
| Adjustments | -0 | -0 | -0 | -0 | -0 | -1 | -0 | -0 | -0 | -0 |
| Profit After Adjustments | 17 | 35 | 22 | 45 | 1 | 24 | 44 | 25 | 30 | 5 |
| Adjusted Earnings Per Share | 19.5 | 40.2 | 26 | 51.9 | 1.5 | 28.3 | 51.2 | 28.9 | 35.2 | 5.9 |
| #(Fig in Cr.) | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|
| Net Sales | 1006 | 968 | 995 | 1239 |
| Other Income | 25 | 61 | 38 | 5 |
| Total Income | 1031 | 1029 | 1033 | 1244 |
| Total Expenditure | 879 | 843 | 883 | 1075 |
| Operating Profit | 153 | 185 | 150 | 171 |
| Interest | 2 | 3 | 2 | 2 |
| Depreciation | 27 | 27 | 25 | 24 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 |
| Profit Before Tax | 124 | 155 | 120 | 144 |
| Provision for Tax | 32 | 34 | 27 | 37 |
| Profit After Tax | 92 | 121 | 93 | 106 |
| Adjustments | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 92 | 121 | 93 | 104 |
| Adjusted Earnings Per Share | 106.9 | 140.1 | 107.6 | 121.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 3% | 0% | 0% | 0% |
| Operating Profit CAGR | -19% | 0% | 0% | 0% |
| PAT CAGR | -23% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 29% | 22% | 20% | 10% |
| ROE Average | 10% | 12% | 12% | 12% |
| ROCE Average | 13% | 15% | 15% | 15% |
| #(Fig in Cr.) | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| Shareholder's Funds | 824 | 924 | 1002 |
| Minority's Interest | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 |
| Other Non-Current Liabilities | 50 | 56 | 60 |
| Total Current Liabilities | 216 | 187 | 203 |
| Total Liabilities | 1091 | 1167 | 1265 |
| Fixed Assets | 240 | 228 | 219 |
| Other Non-Current Assets | 81 | 77 | 77 |
| Total Current Assets | 771 | 862 | 969 |
| Total Assets | 1091 | 1167 | 1265 |
| #(Fig in Cr.) | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| Opening Cash & Cash Equivalents | 25 | 11 | 44 |
| Cash Flow from Operating Activities | 36 | 49 | 77 |
| Cash Flow from Investing Activities | -32 | 9 | -29 |
| Cash Flow from Financing Activities | -19 | -25 | -20 |
| Net Cash Inflow / Outflow | -14 | 33 | 27 |
| Closing Cash & Cash Equivalent | 11 | 44 | 71 |
| # | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| Earnings Per Share (Rs) | 106.9 | 140.13 | 107.56 |
| CEPS(Rs) | 138.09 | 171.39 | 137.03 |
| DPS(Rs) | 25 | 20 | 20 |
| Book NAV/Share(Rs) | 954.28 | 1068.77 | 1155.59 |
| Core EBITDA Margin(%) | 12.18 | 12.26 | 10.6 |
| EBIT Margin(%) | 11.99 | 15.51 | 11.68 |
| Pre Tax Margin(%) | 11.8 | 15.26 | 11.47 |
| PAT Margin (%) | 8.8 | 11.91 | 8.85 |
| Cash Profit Margin (%) | 11.36 | 14.56 | 11.28 |
| ROA(%) | 8.47 | 10.72 | 7.65 |
| ROE(%) | 11.2 | 13.85 | 9.67 |
| ROCE(%) | 15.27 | 18.05 | 12.74 |
| Receivable days | 51.88 | 54.63 | 62.71 |
| Inventory Days | 37.51 | 40.51 | 37.98 |
| Payable days | 67.7 | 63.73 | 52.79 |
| PER(x) | 21.26 | 23.18 | 36.06 |
| Price/Book(x) | 2.38 | 3.04 | 3.36 |
| Dividend Yield(%) | 1.1 | 0.62 | 0.52 |
| EV/Net Sales(x) | 1.92 | 2.85 | 3.3 |
| EV/Core EBITDA(x) | 12.66 | 14.9 | 21.9 |
| Net Sales Growth(%) | 0 | -3.81 | 2.74 |
| EBIT Growth(%) | 0 | 25.31 | -22.23 |
| PAT Growth(%) | 0 | 31.08 | -23.21 |
| EPS Growth(%) | 0 | 31.08 | -23.25 |
| Debt/Equity(x) | 0 | 0 | 0 |
| Current Ratio(x) | 3.56 | 4.6 | 4.77 |
| Quick Ratio(x) | 3.07 | 3.97 | 4.27 |
| Interest Cover(x) | 64.36 | 60.85 | 55.14 |
| Total Debt/Mcap(x) | 0 | 0 | 0 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 55.57 | 55.63 | 55.63 | 55.63 | 55.63 | 55.63 | 55.61 | 55.61 | 55.61 | 55.61 |
| FII | 2.02 | 1.89 | 2.8 | 2.89 | 2.67 | 2.48 | 1.41 | 1.76 | 1.61 | 1.84 |
| DII | 16.61 | 16.87 | 17.97 | 19.11 | 20.47 | 20.72 | 21.72 | 21.41 | 20.6 | 19.61 |
| Public | 25.8 | 25.61 | 23.6 | 22.36 | 21.22 | 21.17 | 21.26 | 21.22 | 22.18 | 22.94 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 |
| FII | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.01 | 0.02 |
| DII | 0.14 | 0.15 | 0.16 | 0.17 | 0.18 | 0.18 | 0.19 | 0.19 | 0.18 | 0.17 |
| Public | 0.22 | 0.22 | 0.2 | 0.19 | 0.18 | 0.18 | 0.18 | 0.18 | 0.19 | 0.2 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +3% | — | — | — |
| Operating Profit CAGR | -19% | — | — | — |
| PAT CAGR | -23% | — | — | — |
| Share Price CAGR | +29% | +22% | +20% | +10% |
| ROE Average | +10% | +12% | +12% | +12% |
| ROCE Average | +13% | +15% | +15% | +15% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 55.57 | 55.63 | 55.63 | 55.63 | 55.63 | 55.63 | 55.61 | 55.61 | 55.61 | 55.61 |
| FII | 2.02 | 1.89 | 2.8 | 2.89 | 2.67 | 2.48 | 1.41 | 1.76 | 1.61 | 1.84 |
| DII | 16.61 | 16.87 | 17.97 | 19.11 | 20.47 | 20.72 | 21.72 | 21.41 | 20.6 | 19.61 |
| Public | 44.43 | 44.37 | 44.37 | 44.37 | 44.37 | 44.37 | 44.39 | 44.39 | 44.39 | 44.39 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 |
| FII | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.01 | 0.02 |
| DII | 0.14 | 0.15 | 0.16 | 0.17 | 0.18 | 0.18 | 0.19 | 0.19 | 0.18 | 0.17 |
| Public | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 |
* 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.