VST INDUSTRIES
|
VST INDUSTRIES Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,838 Cr | ₹1,673 Cr | ₹1,561 Cr | ₹1,473 Cr | ₹1,370 Cr |
| Sales | ₹1,834 Cr | ₹1,670 Cr | ₹1,559 Cr | ₹1,472 Cr | ₹1,369 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹3.27 Cr | ₹2.33 Cr | ₹1.55 Cr | ₹1.19 Cr | ₹1.30 Cr |
| Less: Excise Duty | ₹417 Cr | ₹380 Cr | ₹383 Cr | ₹362 Cr | ₹131 Cr |
| Net Sales | ₹1,420 Cr | ₹1,292 Cr | ₹1,178 Cr | ₹1,111 Cr | ₹1,239 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-29 Cr | ₹8.75 Cr | ₹-2.76 Cr | ₹1.75 Cr | ₹-1.60 Cr |
| Raw Material Consumed | ₹784 Cr | ₹612 Cr | ₹516 Cr | ₹477 Cr | ₹600 Cr |
| Opening Raw Materials | ₹302 Cr | ₹232 Cr | ₹239 Cr | ₹245 Cr | ₹245 Cr |
| Purchases Raw Materials | ₹841 Cr | ₹682 Cr | ₹509 Cr | ₹471 Cr | ₹600 Cr |
| Closing Raw Materials | ₹359 Cr | ₹302 Cr | ₹232 Cr | ₹239 Cr | ₹245 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹6.97 Cr | ₹6.58 Cr | ₹7.51 Cr | ₹7.61 Cr | ₹9.01 Cr |
| Electricity & Power | ₹6.97 Cr | ₹6.58 Cr | ₹7.51 Cr | ₹7.61 Cr | ₹9.01 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹130 Cr | ₹120 Cr | ₹116 Cr | ₹115 Cr | ₹102 Cr |
| Salaries, Wages & Bonus | ₹114 Cr | ₹106 Cr | ₹102 Cr | ₹104 Cr | ₹93 Cr |
| Contributions to EPF & Pension Funds | ₹7.32 Cr | ₹6.35 Cr | ₹5.59 Cr | ₹5.12 Cr | ₹4.45 Cr |
| Workmen and Staff Welfare Expenses | ₹7.04 Cr | ₹6.37 Cr | ₹7.68 Cr | ₹6.05 Cr | ₹5.28 Cr |
| Other Employees Cost | ₹1.82 Cr | ₹1.44 Cr | ₹0.99 Cr | - | - |
| Other Manufacturing Expenses | ₹22 Cr | ₹23 Cr | ₹21 Cr | ₹19 Cr | ₹9.27 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹5.73 Cr | ₹4.85 Cr | ₹4.89 Cr | ₹3.11 Cr | - |
| Repairs and Maintenance | ₹4.05 Cr | ₹2.86 Cr | ₹3.71 Cr | ₹3.43 Cr | ₹2.48 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹12 Cr | ₹15 Cr | ₹12 Cr | ₹13 Cr | ₹6.79 Cr |
| General and Administration Expenses | ₹45 Cr | ₹43 Cr | ₹32 Cr | ₹18 Cr | ₹20 Cr |
| Rent , Rates & Taxes | ₹5.49 Cr | ₹5.12 Cr | ₹4.86 Cr | ₹5.57 Cr | ₹13 Cr |
| Insurance | ₹3.91 Cr | ₹3.77 Cr | ₹3.76 Cr | ₹3.45 Cr | ₹2.21 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹14 Cr | ₹14 Cr | ₹7.58 Cr | - | - |
| Traveling and conveyance | ₹17 Cr | ₹15 Cr | ₹11 Cr | - | - |
| Other Administration | ₹5.15 Cr | ₹4.95 Cr | ₹5.10 Cr | ₹9.34 Cr | ₹4.63 Cr |
| Selling and Distribution Expenses | ₹67 Cr | ₹54 Cr | ₹44 Cr | ₹22 Cr | ₹34 Cr |
| Advertisement & Sales Promotion | ₹43 Cr | ₹24 Cr | ₹15 Cr | ₹1.25 Cr | ₹9.62 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹21 Cr | ₹22 Cr | ₹23 Cr | ₹17 Cr | ₹19 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹3.33 Cr | ₹8.40 Cr | ₹6.48 Cr | ₹3.55 Cr | ₹5.32 Cr |
| Miscellaneous Expenses | ₹42 Cr | ₹42 Cr | ₹32 Cr | ₹40 Cr | ₹52 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | ₹0.34 Cr | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹42 Cr | ₹42 Cr | ₹32 Cr | ₹40 Cr | ₹52 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,067 Cr | ₹910 Cr | ₹767 Cr | ₹701 Cr | ₹825 Cr |
| Operating Profit (Excl OI) | ₹353 Cr | ₹383 Cr | ₹412 Cr | ₹410 Cr | ₹415 Cr |
| Other Income | ₹80 Cr | ₹76 Cr | ₹47 Cr | ₹42 Cr | ₹47 Cr |
| Interest Received | ₹13 Cr | ₹17 Cr | ₹9.75 Cr | ₹0.04 Cr | ₹0.13 Cr |
| Dividend Received | ₹0.07 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.04 Cr |
| Profit on sale of Fixed Assets | ₹2.67 Cr | ₹0.07 Cr | ₹0.71 Cr | ₹0.01 Cr | ₹0.24 Cr |
| Profits on sale of Investments | - | ₹30 Cr | ₹12 Cr | ₹30 Cr | ₹33 Cr |
| Provision Written Back | ₹34 Cr | ₹18 Cr | ₹5.51 Cr | ₹5.30 Cr | - |
| Foreign Exchange Gains | ₹1.34 Cr | ₹1.78 Cr | ₹1.06 Cr | - | ₹1.09 Cr |
| Others | ₹29 Cr | ₹9.46 Cr | ₹17 Cr | ₹7.01 Cr | ₹13 Cr |
| Operating Profit | ₹433 Cr | ₹459 Cr | ₹458 Cr | ₹452 Cr | ₹462 Cr |
| Interest | - | - | - | - | - |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | - | - | - |
| Other Interest | - | - | - | - | - |
| PBDT | ₹433 Cr | ₹459 Cr | ₹458 Cr | ₹452 Cr | ₹462 Cr |
| Depreciation | ₹38 Cr | ₹30 Cr | ₹30 Cr | ₹35 Cr | ₹42 Cr |
| Profit Before Taxation & Exceptional Items | ₹395 Cr | ₹429 Cr | ₹428 Cr | ₹417 Cr | ₹420 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹395 Cr | ₹429 Cr | ₹428 Cr | ₹417 Cr | ₹420 Cr |
| Provision for Tax | ₹93 Cr | ₹102 Cr | ₹108 Cr | ₹107 Cr | ₹116 Cr |
| Current Income Tax | ₹92 Cr | ₹98 Cr | ₹105 Cr | ₹106 Cr | ₹111 Cr |
| Deferred Tax | ₹2.98 Cr | ₹3.74 Cr | ₹3.80 Cr | ₹0.65 Cr | ₹5.30 Cr |
| Other taxes | ₹-2.11 Cr | ₹0.07 Cr | ₹-1.30 Cr | ₹-0.28 Cr | - |
| Profit After Tax | ₹302 Cr | ₹327 Cr | ₹320 Cr | ₹311 Cr | ₹304 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹794 Cr | ₹712 Cr | ₹598 Cr | ₹481 Cr | ₹384 Cr |
| Appropriations | ₹1,095 Cr | ₹1,039 Cr | ₹918 Cr | ₹792 Cr | ₹688 Cr |
| General Reserves | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹230 Cr | ₹215 Cr | ₹176 Cr | ₹164 Cr | ₹177 Cr |
| Equity Dividend % | ₹1,500.00 | ₹1,500.00 | ₹1,400.00 | ₹1,140.00 | ₹1,030.00 |
| Earnings Per Share | ₹195.29 | ₹211.75 | ₹207.38 | ₹201.27 | ₹196.93 |
| Adjusted EPS | ₹17.75 | ₹19.25 | ₹18.85 | ₹18.30 | ₹17.90 |
Compare Income Statement of peers of VST INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| VST INDUSTRIES | ₹4,341.8 Cr | -2.3% | -2.7% | -26.9% | Stock Analytics | |
| ITC | ₹506,125.0 Cr | -3.9% | 1% | -17% | Stock Analytics | |
| GODFREY PHILLIPS INDIA | ₹47,275.7 Cr | -1.6% | -11.5% | 35.6% | Stock Analytics | |
| NTC INDUSTRIES | ₹262.0 Cr | -0.1% | -4.4% | -15.7% | Stock Analytics | |
| THE INDIAN WOOD PRODUCTS COMPANY | ₹253.4 Cr | -4.3% | -15.8% | 15.2% | Stock Analytics | |
VST INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| VST INDUSTRIES | -2.3% |
-2.7% |
-26.9% |
| SENSEX | -1.4% |
1.7% |
4.8% |
You may also like the below Video Courses