Subscribe

VST Industries Limited (VSTIND.NS)

INR232.85 -5.10 (-2.14%)
IN NSE Consumer Defensive Tobacco
Address 1-7-1063/1065, Azamabad 500020
Hyderabad, TS, IN
CEO Piyush Srivastava
Website vsthyd.com
IPO 2002-07-01
ISIN INE710A01016

Explore sections of this company profile

Also trades on Bombay Stock Exchange · VSTIND.BO (INR) National Stock Exchange of India · VSTIND.NS (INR)
Description

VST Industries Limited engages in the manufacturing, trading, and marketing of cigarettes, tobacco, and tobacco products in India and internationally. It sells unmanufactured tobacco. The company was formerly known as Vazir Sultan Tobacco Company Limited and changed its name to VST Industries Limited in April 1983. VST Industries Limited was incorporated in 1930 and is based in Hyderabad, India.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
INR232.85 -5.10 (-2.14%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
585.2K
Beta
0.35
Float Shares
64.52M
Free Float %
38.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.35% +0.66% +1.25% +20.61% +1.74% +0.85% -9.04% -15.91% -17.79% +72.04% +2,064.58%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
232.85
DCF (Unlevered) 423.45 +81.9%
DCF (Levered) 143.14 -38.5%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 0% Bullish
Rating 2025-04 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 1 0
Quality scores
Altman Z-Score
6.62
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
1 / 5
Low
P/E Score
3 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Tobacco: +5.3%
    +4.8% Q1'26: +30.9% (vs Q1'25)
  • EPS growth Tobacco: +18.8%
    +0.6% Q1'26: +119.5% (vs Q1'25)
  • FCF margin FCF growth · Tobacco: +9.5%
    +13.4% Q1'26: +11.4% (vs Q1'25)
  • EBIT margin Tobacco: +20.5%
    +23.8% Q1'26: +31.7% (vs Q1'25)
  • ROIC Tobacco: +16.0%
    +30.7% Q1'26: +51.4% (vs Q1'25)
  • Share dilution Tobacco: +0.0%
    +0.0% Q1'26: +0.3% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Tobacco: 0.25×
    0.00× Q1'26: 0.00× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.35) × ERP
WACC = 100% × Ke + 0% × Kd (4.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 420.10 Current price: 232.85
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 1996
actual
Mar 1997
actual
Mar 2000
actual
Mar 2001
actual
Mar 2011
actual
Mar 2012
actual
Mar 2013
actual
Mar 2014
actual
Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
1 Rev. Ana.
1 EPS Ana.
Mar 2027
1 Rev. Ana.
1 EPS Ana.
Revenue
2.44B
est.
5.76B
est.
12.59B
est.
15.57B
est.
5.78B
est: 5.49B (+5.3%)
6.80B
est: 6.80B (0.0%)
6.64B
est: 7.33B (-9.5%)
7.85B
est: 7.85B (0.0%)
8.30B
est: 7.90B (+5.1%)
8.79B
est: 8.50B (+3.5%)
9.44B
est: 9.82B (-3.8%)
9.46B
est: 9.47B (-0.1%)
10.98B
est: 11.85B (-7.4%)
12.38B
est: 13.08B (-5.3%)
11.10B
est: 11.77B (-5.7%)
11.77B
est: 11.78B (-0.1%)
12.90B
est: 13.09B (-1.5%)
14.20B
est: 13.55B (+4.8%)
13.98B
est: 14.89B (-6.1%)
16.09B
16.09B – 16.09B
+8.0% YoY
17.41B
17.41B – 17.41B
+8.2% YoY
EBITDA
772.57M
est.
1.79B
est.
3.91B
est.
4.84B
est.
1.60B
est: 53.65M (+2,876.4%)
2.35B
est: 2.00B (+17.6%)
1.75B
est: 2.58B (-32.3%)
2.33B
est: 2.24B (+3.9%)
2.33B
est: 2.89B (-19.2%)
2.18B
est: 2.87B (-23.9%)
2.10B
est: 3.20B (-34.4%)
2.71B
est: 2.92B (-7.3%)
3.53B
est: 4.04B (-12.6%)
4.15B
est: 4.75B (-12.6%)
4.52B
est: 4.63B (-2.2%)
4.12B
est: 5.22B (-21.1%)
4.59B
est: 5.23B (-12.2%)
3.87B
est: 4.29B (-9.9%)
2.79B
est: 4.42B (-36.9%)
4.78B
4.78B – 4.78B
+8.0% YoY
5.17B
5.17B – 5.17B
+8.2% YoY
EBIT
704.70M
est.
1.09B
est.
3.57B
est.
4.41B
est.
1.15B
est: 133.03M (+765.4%)
1.92B
est: 1.39B (+38.5%)
1.63B
est: 2.07B (-21.3%)
2.11B
est: 1.66B (+27.3%)
2.11B
est: 2.16B (-2.2%)
2.06B
est: 2.18B (-5.3%)
2.11B
est: 2.39B (-11.7%)
2.55B
est: 2.15B (+18.4%)
3.12B
est: 3.02B (+3.2%)
3.73B
est: 3.44B (+8.4%)
4.17B
est: 3.39B (+22.9%)
3.82B
est: 3.83B (-0.3%)
4.29B
est: 3.84B (+11.7%)
3.15B
est: 3.98B (-20.8%)
2.34B
est: 3.89B (-39.8%)
4.21B
4.21B – 4.21B
+8.0% YoY
4.55B
4.55B – 4.55B
+8.2% YoY
Net Income
2.50B
est.
844.62M
est.
3.79B
est.
5.81B
est.
950.11M
est: 68.48M (+1,287.5%)
1.43B
est: 1.18B (+21.1%)
1.26B
est: 1.54B (-17.8%)
1.50B
est: 1.31B (+14.5%)
1.52B
est: 1.66B (-8.1%)
1.53B
est: 1.57B (-2.7%)
1.67B
est: 1.77B (-5.7%)
1.82B
est: 1.54B (+17.8%)
2.27B
est: 2.16B (+5.2%)
3.04B
est: 2.50B (+21.5%)
3.11B
est: 2.77B (+12.3%)
3.20B
est: 3.12B (+2.6%)
3.27B
est: 3.13B (+4.5%)
3.02B
est: 3.24B (-7.0%)
2.90B
est: 3.07B (-5.5%)
3.40B
3.40B – 3.40B
+10.5% YoY
3.80B
3.80B – 3.80B
+12.0% YoY
SGA
239.96M
est.
556.28M
est.
4.95B
est.
1.50B
est.
1.57B
est: 427.44M (+266.5%)
652.06M
est: 1.86B (-65.0%)
552.33M
est: 853.87M (-35.3%)
504.46M
est: 869.93M (-42.0%)
522.29M
est: 1.64B (-68.1%)
630.42M
est: 1.64B (-61.5%)
629.44M
est: 2.03B (-69.0%)
294.23M
est: 1.65B (-82.2%)
271.16M
est: 626.24M (-56.7%)
362.32M
est: 1.55B (-76.7%)
732.13M
est: 1.62B (-54.8%)
1.35B
est: 1.83B (-25.9%)
1.49B
est: 1.83B (-18.8%)
850.58M
est: 1.33B (-36.2%)
1.90B
est: 1.66B (+14.8%)
1.79B
1.79B – 1.79B
+8.0% YoY
1.94B
1.94B – 1.94B
+8.2% YoY
EPS
14.75
est.
4.95
est.
22.22
est.
34.04
est.
61.53
est: 52.97 (+16.2%)
92.29
est: 87.44 (+5.6%)
81.76
est: 89.58 (-8.7%)
8.84
est: 90.60 (-90.2%)
8.96
est: 8.51 (+5.3%)
9.01
est: 9.30 (-3.2%)
8.92
est: 10.37 (-14.0%)
10.71
est: 11.86 (-9.7%)
13.35
est: 13.74 (-2.8%)
17.90
est: 18.07 (-0.9%)
18.30
est: 18.19 (+0.6%)
18.85
est: 18.65 (+1.1%)
19.25
est: 19.08 (+0.9%)
17.75
est: 16.40 (+8.2%)
17.10
est: 18.10 (-5.5%)
20.00
20.00 – 20.00
+10.5% YoY
22.40
22.40 – 22.40
+12.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-06-12 B+ 3/5 3/5 5/5 5/5 1/5 3/5 2/5
2026-06-11 B+ 3/5 3/5 5/5 5/5 1/5 3/5 2/5
2026-06-10 B+ 3/5 3/5 5/5 5/5 1/5 3/5 2/5
2026-06-09 B+ 3/5 3/5 5/5 5/5 1/5 3/5 2/5
2026-06-08 B+ 3/5 3/5 5/5 5/5 1/5 3/5 2/5
2026-06-05 B+ 3/5 3/5 5/5 5/5 1/5 3/5 2/5
2026-06-04 B+ 3/5 3/5 5/5 5/5 1/5 3/5 2/5
2026-06-03 B+ 3/5 3/5 5/5 5/5 1/5 3/5 2/5
2026-06-02 B+ 3/5 3/5 5/5 5/5 1/5 3/5 2/5
2026-06-01 B+ 3/5 3/5 5/5 5/5 1/5 3/5 2/5
2026-05-29 B+ 3/5 3/5 5/5 5/5 1/5 3/5 2/5
2026-05-27 B+ 3/5 3/5 5/5 5/5 1/5 3/5 2/5
2026-05-26 B+ 3/5 3/5 5/5 5/5 1/5 3/5 2/5
2026-05-25 B+ 3/5 3/5 5/5 5/5 1/5 3/5 2/5
2026-05-22 B+ 3/5 3/5 5/5 5/5 1/5 3/5 2/5
2026-05-21 B+ 3/5 3/5 5/5 5/5 1/5 3/5 2/5
2026-05-20 B+ 3/5 3/5 5/5 5/5 1/5 3/5 2/5
2026-05-19 B+ 3/5 3/5 5/5 5/5 1/5 3/5 2/5
2026-05-18 B+ 3/5 3/5 5/5 5/5 1/5 3/5 2/5
2026-05-15 A- 4/5 3/5 5/5 5/5 1/5 4/5 2/5
2026-05-14 A- 4/5 3/5 5/5 5/5 1/5 4/5 2/5
2026-05-13 A- 4/5 3/5 5/5 5/5 1/5 4/5 2/5
2026-05-12 A- 4/5 3/5 5/5 5/5 1/5 4/5 2/5
2026-05-11 A- 4/5 3/5 5/5 5/5 1/5 4/5 2/5
2026-05-08 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-05-07 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-05-06 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-05-05 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-05-04 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-04-30 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-04-29 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-04-28 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-04-27 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-04-24 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-04-23 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-04-22 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-04-21 B+ 3/5 2/5 5/5 5/5 1/5 4/5 2/5
2026-04-20 B+ 3/5 2/5 5/5 5/5 1/5 4/5 2/5
2026-04-17 C 2/5 3/5 1/5 1/5 1/5 3/5 1/5
2026-04-16 C 2/5 3/5 1/5 1/5 1/5 3/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
68.05M
OE per share TTM
0.40
Owner's Yield
0.15%
Maintenance CapEx ratio
10.30%
Maint CapEx / Avg PPE
22.7%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
5.01M
Shares Outstanding
169.54M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Piyush Srivastava MD, Chief Executive Officer & Director 17M male
Naresh Kumar Sethi Executive Chairman & Whole-Time Director 17M male
Kalyan Basu President of Marketing male
Lalith Kumar Bansal Finance Controller
Phani K. Mangipudi Vice President of Legal & Secretarial, Compliance Officer and Company Secretary male
Amit Arora Chief Human Resource Officer male
S. Sriram Vice President of Technical male
Anish Gupta Chief Financial Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits