Fin Cascade

Prices as of 8 Oct 2026 close · Not investment advice

VST Industries Limited

NSE: VSTINDCigarettes & Tobacco Products

Share price

₹201.58

+0.36% close of 9 Oct 2026

Market cap ₹3,406 CrP/E 12.3 (as of 8 Oct 2026)

Price-based ratios (P/B, dividend yield, EV/EBITDA) are as of 6 Oct 2026, the close above is 9 Oct 2026.

Business score

How strong the business is, in one number. The parts behind it are in Pro.

63

out of 100 · worked out 8 Oct 2026

Your ratios

The numbers you want to see first. Tap Edit to change them.

Market cap

₹3,406 Cr

P/E ratio

12.3

P/B ratio

2.4

ROCE

28.1%

ROE

4.4%

Dividend yield

5.9%

Price & valuation chart

How the share price and its valuation have moved. Hover over the chart to see any day. Prices as of the last close.

Prices as of 9 Oct 2026 close52-week high ₹268.4052-week low ₹200.07

Answers

Simple answers to the questions investors ask most, from the company's own numbers.

How fast it has been growing

Sales grew 3.5% over the past year, and 8.2% a year over its longer record. Meanwhile what it keeps of every 100 rupees of sales slipped from 36.1% to 27.8% over the last four years.

Whether it grew faster than its sector

It grew 8.2% a year against a sector median of 9.9% — 1.7 percentage points slower.

Room to re-rate, or risk of de-rating

At 12.3× earnings against a market that pays 23.9× across 2199 companies we can price. Its own industry sits at 43.8×, across 5 companies. It is against its own five-year median of 16.1×, the 0th percentile of its own range.

Whether growth justifies the valuation

Its earnings are falling, so growth cannot justify the price.

Profit growthPrice per ₹1 profitPer 1% growth
VST Industries Limited — this one-4%/yr12.3×—
ITC Limited3%/yr16.2×₹5.4
Nestle India—68.7×—
Varun Beverages Limited24%/yr43.1×₹1.8
Britannia Industries8%/yr43.8×₹5.5
Marico Limited11%/yr53.5×₹4.9

Compared with companies filed under the same label. That grouping comes from the exchange's filing category, so some of them may not be real rivals.

How it compares with its peers

Against companies across the whole Fast Moving Consumer Goods sector, it ranks 21 of 177 on returns, 104 of 173 on growth, 4 of 178 on margin. That grouping comes from the exchange's filing category, so some of them may not be real rivals.

What makes it hard to beat — and is that still true?

A wide advantage: it earns 28.1% on capital, ahead of 88% of companies across its whole sector. That grouping comes from the exchange's filing category, so some of them may not be real rivals.

Whether its growth pays for itself

Yes — Over the last five years it made ₹1036 crore of cash from the business, spent ₹523 crore on plant and equipment, and returned ₹1033 crore to lenders and shareholders. And the profit is real: of every 100 rupees it reported over 12 years, about 92 arrived as cash. Its cash comes back more slowly than it used to: it went from being paid 42 days before it paid its own suppliers to waiting 146 days for its cash.

Profit reality check

Is the profit real cash? Simple checks on the accounts. Facts only, not advice.

7 of 8 checks clear · 88%

Latest result · Q1 FY27

What the last results showed. Whether management kept its word is in Pro.

Q1 revenue was Rs 861.71 crore and net profit was Rs 42.42 crore.

Announced 28 Jul 2026 · Standalone

Revenue

₹862 Cr

Net profit

₹42 Cr

Net margin

4.9%

EPS

₹2.50

Checklist before you investPRO

Points for and against, in one list.

Key numbers & peers

The main numbers grouped by topic, and how the company compares with similar ones.

Price

Market cap
₹3,406 Cr
Prev close
₹201.58
52w High
₹287
52w Low
₹200
Enterprise value
₹2,821 Cr
Beta
0.8
Price CAGR 1y
-22.0%
Price CAGR 3y
-13.0%
Price CAGR 5y
-8.0%
Price CAGR 10y
0.0%

Ratios

Return on assets
14.5%
PEG ratio
-3.1
P/E ratio
12.3
P/B ratio
2.4
EV / EBITDA
6.7
Industry P/E
21.0
ROCE
28.1%
ROCE 5y average
32.2%
ROE
4.4%
Debt / Equity
0.0
Interest coverage
—
Dividend yield
5.9%
ROE 3y average
19.0%
ROE last year
21.0%

Annual P&L

Annual revenue
₹1,465 Cr
Annual profit
₹292 Cr
Operating margin
31.0%
Net profit margin
19.9%
EBITDA margin
30.7%
Sales growth 3y
4.3%
Sales growth 5y
5.7%
Profit growth 3y
-4.0%
Profit growth 5y
-1.0%
EPS
₹17.2
Sales growth TTM
4.0%
Profit growth TTM
32.0%
Dividend payout
70.0%

Quarter P&L

Sales latest quarter
₹256 Cr
Profit latest quarter
₹42 Cr
YoY quarterly sales growth
-13.9%
YoY quarterly profit growth
-25.0%
OPM latest quarter
19.4%

Balance Sheet

Book Value
₹85.1
Face Value
₹10.0
Total debt
₹0 Cr
Total cash
₹35 Cr
Borrowings
₹0 Cr
Reserves / Equity
7.5

Cash Flow

Operating cash flow
₹218 Cr
Free cash flow
₹176 Cr
FCF yield
5.2%
Net cash flow
₹17 Cr

Shareholding

Promoter holding
32.2%
FII holding
1.3%
DII holding
5.9%
Public holding
60.5%

Peer comparison

CompanyPrice ₹P/EMkt cap ₹ CrDiv yield %Profit qtr ₹ CrProfit var %Sales qtr ₹ CrSales var %ROCE %
Godfrey Phillips1,900.0021.729,6522.63198.4-44.31,205.5-18.930.3
VST Industries202.6412.43,4425.9242.4-24.4256.5-13.928.1
Elitecon Inter.7.247.11,1570.69-85.1-269.61,880.7500.646.3
NTC Industries134.769.71940.006.17.925.2-10.311.1
Sinnar Bidi Udy.676.00270.00-0.1-171.41.24.2-4.6
Shanthala FMCG14.207.5100.000.771.425.8-0.16.0
Raghunath Intl.10.254.750.000.127.30.07.8
Median168.7011.02,2991.6624.3-34.4731.0-12.129.2

Competes with: Elitecon International Limited, Godfrey Phillips India Limited, NTC Industries Limited

Quarterly results

Sales and profit for each of the last 13 quarters. Newest on the right. ₹ crore.

Standalone · to 30 Jun 2026
Line itemJun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Sales333350363375321360367349298336373457256
Expenses228271290278248292299280221258288249207
Material Cost202146188212137123
Change in Inventories3.44-0.49-7.52-6.5217-0.66
Purchases of Stock-in-Trade000000
Employee Cost323332363836
Other Expenses147159159164289654
Operating Profit1057972977368687077798620850
OPM %32232026231919202623234619
Other Income1229930981081011129920
Exceptional items (within Other Income)000000
Interest0000000000000
Depreciation891011101111121212146311
Profit before tax109997111572651666776788115558
Tax %23232423262618212624262427
Net Profit8476548854481365356596011742
EPS in Rs4.934.473.165.193.152.808.023.123.303.493.556.872.50
Diluted EPS in Rs3.1303.493.556.872.50

Profit & loss

Yearly sales, costs and profit for 12 years, plus the last 12 months (TTM). ₹ crore.

Standalone · to 31 Mar 2026
Line itemMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Sales8368839229481,0991,2391,1111,1781,2921,4201,3981,4651,423
Expenses5946466756547468257007679101,0671,1191,0151,000
Material Cost786684
Change in Inventories101.99
Purchases of Stock-in-Trade00
Employee Cost138139
Other Expenses596771
Operating Profit243237248294353415411412383353279450423
OPM %29272731323337353025203130
Other Income182020253947424776801354150
Exceptional items (within Other Income)1000
Interest0000000000000
Depreciation3231373941423530303844101101
Profit before tax229227231279351420417428429395370390372
Tax %333234353528262524242125
Net Profit152153152182227304311320327302290292279
EPS in Rs8.969.018.9211131818191918171716
Diluted EPS in Rs1717
Dividend Payout %717176666552576871775870

Compounded growth

Average yearly growth over different spans, as stored. A span can cross a demerger or an acquisition.

Compounded sales growth

10 years
5%
5 years
6%
3 years
4%
TTM
4%

Compounded profit growth

10 years
8%
5 years
-1%
3 years
-4%
TTM
32%

Stock price CAGR

10 years
0%
5 years
-8%
3 years
-13%
1 year
-22%

Return on equity

10 years
28%
5 years
23%
3 years
19%
Last year
21%

Balance sheet

What the company owns and what it owes, at the end of each year. ₹ crore.

Standalone
Line itemMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital15151515151515151515170170
Reserves3313555245676497729251,0591,1641,2371,1531,276
Borrowings000000000000
Other Liabilities479457259482541610545516474468493570
Total Liabilities8268277981,0641,2051,3971,4861,5911,6541,7201,8162,016
Fixed Assets198174220195213187173195590268307244
CWIP041134013331004710
Investments171162174416575753887971577447532559
Other Assets4574504034194164443934154869589761,213
Total Assets8268277981,0641,2051,3971,4861,5911,6541,7201,8162,016

Cash flows

Real money coming in and going out each year — from the business, from investments and from loans. ₹ crore.

Standalone
Line itemMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Cash from Operating Activity118132146420290331286277181167193218
Cash from Investing Activity3-24-18-264-148-155-144-96477910-31
Cash from Financing Activity-126-130-130-139-144-177-159-187-224-231-221-170
Net Cash Flow-6-22-217-2-0-17-5516-1817
Free Cash Flow9480101377264310240229-22275255176

Ratios

How fast customers pay, how long stock sits, and how well capital earns — year by year.

Standalone
Line itemMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Debtor Days555115551012121712
Inventory Days336316257196187182226210205220222359
Days Payable715444455587847457575866
Cash Conversion Cycle27026721816213799148147161175180305
Working Capital Days-32-1843-44-58-63-58-42-4118122146
ROCE %655851505658484238322128

Shareholding pattern

Who owns the company — founders (promoters), foreign funds, Indian funds and the public. In %.

Standalone · to 30 Sep 2026
Line itemDec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026Sep 2026
Promoters323232323232323232323232
FIIs1.391.371.831.821.981.871.601.381.221.341.791.25
DIIs1816139.078.967.226.246.236.316.636.035.90
Public495053575759606060606061
Others0.370.370.370.190.190.190.190.190.190.190.190.19
No. of Shareholders31,07332,86834,3551,05,8321,22,8571,50,5481,58,7551,54,5211,51,0771,46,8151,48,5181,49,350

Price trend

The price as a Renko brick chart: small moves drop out so the bigger path stands out.

Change over 1 year -22.3% (₹259.30 → ₹201.58)Brick size ₹3.52 (fixed)Bricks 66
₹220₹240₹260₹202Nov '25Jan '26Mar '26May '26Aug '26
Price moved up one brickPrice moved down one brickLast close ₹201.58 on 9 Oct 2026

Every brick is the same size, about one typical day's move. A new brick needs a full brick's move; turning the other way needs two. Bricks show where the price went, not where it will go.

Open interestPRO

Where option traders are positioned on this stock.

Industry numbers

The numbers that matter most in this industry, from the company's own filings.

1 when an audit qualification is filed as repetitive

0.00flag

2026-03-31

the company's own unlisted debt securities in default at period end

0.00cr

2026-06-30

the company's own loans / revolving facilities in default at period end (standalone filing)

0.00cr

2026-06-30

net debt from the filed balance sheet at the newest year end: Borrowings − Cash Equivalents − Investments (Current); negative = net cash

-593inr_cr

2026-03-31

guarantees / comfort given for promoter, promoter group, directors and KMP

0.00cr

2026-03-31

loans outstanding to promoter, promoter group, directors and KMP (governance filing)

0.00cr

2026-03-31

security given for the borrowing of promoter, promoter group, directors and KMP

0.00cr

2026-03-31

FY revenue / permanent employees + workers, same basis (calc)

2,05,75,843inr

2026-03-31

News

News and filings about VST Industries Limited. Open one to see why it matters.

No recent news for this company.

Supply chain

Who it buys from, sells to and competes with — as recorded in our map of company links.

Uses as raw material

  • acetate tow / cigarette filters
  • cigarette tissue paper
  • cured / unmanufactured tobacco leaf (Indian Oriental, Dark Fire Cured) from contracted farmers in southern India
  • packing materials

Depends on the price of

  • Tobacco Leaf

Buys from

About

What the company is, from our own records: where it sits, where it makes things, and what it is made of.

Sector
Fast Moving Consumer Goods
Industry
Cigarettes & Tobacco Products
Classification
Fast Moving Consumer Goods › Cigarettes & Tobacco Products
ISIN
INE710A01016

Plants

  • Azamabad / Hyderabad factory and registered office · Hyderabad, Telangana
  • Toopran manufacturing facility · Toopran, Telangana

News impact

Big market events that reach VST Industries Limited, and how the effect spreads.

Who it hits first

  • ITC raised prices on select cigarette brands, so every pack sold from those brands now brings in more money at almost no extra cost.
  • Cigarettes are ITC's most profitable business, so even a hike on some brands (not all) should lift its profit and margins in the next quarterly results.
  • ITC shares edged higher on the news, and some market experts say the stock could rally up to 10% in the short term — though that is their view, not a sure thing.

Who may gain

  • ITC: keeps the extra money from dearer packs; strongest books of the group (ROE 29.32 vs sector median 12.21, almost no debt).
  • Godfrey Phillips: India's second cigarette maker could follow with its own price rise under ITC's umbrella — but nothing announced yet, so only a possible gain.
  • VST Industries: small cigarette maker with the same possible follow-on option, but weak returns (ROE 4.41) make it a poor way to play the story.

Along the supply chain

Downstream

Distributors and retailers pass the higher price to smokers; their per-pack margin is roughly unchanged.

Upstream

No upstream volume change expected — leaf-tobacco and packaging suppliers see steady orders since only prices, not volumes, moved.

Where demand moves

Business

No demand is created or destroyed; the same packs sell at higher prices, shifting money from smokers to ITC and, if peers follow with their own hikes, to them too.

Capital

A little extra buying interest flows into ITC on the coming earnings upgrade; no fear-driven exit from anything, so no big rotation into defensive stocks.

How it spreads across sectors

Fast Moving Consumer Goods

Only the tobacco corner moves — food, soap, beverage and dairy makers sell nothing linked to cigarettes, so the ripple stops at ITC and its two listed cigarette peers.

When it plays out

Immediate

Within 1-7 days, ITC holds its small gain as analysts publish margin math; Godfrey Phillips and VST drift on sentiment until one of them confirms a matching hike.

Medium term

Over 1-6 months, the next quarterly results show the real profit uplift; the risk is a government excise or tax rise that takes the extra money back.

Short term

Over 1-4 weeks, watch for peer price-rise announcements and any cigarette volume data that confirms smokers absorbed the hike without cutting back.

Who it hits first

  • ITC's first-quarter net profit fell about 27% year-on-year because record cigarette taxation squeezed the business that generates most of its profit, even though total revenue grew about 24%.
  • Staggered price increases pushed smokers away from higher-priced premium brands, worsening the product mix rather than just the price.
  • The West Asia conflict hurt ITC's agricultural export business in the same quarter, compounding the tax hit.
  • The tax applies to every legal cigarette maker, so VST Industries and Godfrey Phillips face the identical cost increase without ITC's diversification.

Who may gain

  • Godfrey Phillips, whose value-segment strength lets it win smokers trading down out of premium brands.
  • Illegal and smuggled cigarettes, which pay no tax and gain share whenever legal prices jump — this leaks volume out of every listed maker.
  • ITC's own packaged-goods (FMCG) business, which grew double-digit and gains internal management attention and capital as cigarettes stall.

Along the supply chain

Downstream

The roughly six million small retail outlets that sell cigarettes earn a fixed margin per stick, so they are largely insulated on rate but lose a little on volume. Consumers pay more per cigarette and respond by downtrading or buying illegal product. ITC's hotels, paperboard and packaged-goods customers see no change from this event at all.

Upstream

Tobacco leaf growers in Andhra Pradesh and Karnataka face slightly weaker offtake as legal cigarette volumes soften, and the specialised printing, packaging, filter and flavour suppliers that serve cigarette makers see the same. ITC's agri-business also buys and exports commodities, and that export leg was directly hurt by the West Asia crisis this quarter, so the upstream damage is coming from two directions at once.

Where demand moves

Business

Record taxation raises the shelf price of legal cigarettes, so smokers move down the price ladder rather than quitting. Premium volume flows from ITC towards value brands at Godfrey Phillips, and a further slice leaks to untaxed illegal cigarettes that no listed company captures. Upstream, tobacco leaf farmers and the printing, packaging and filter suppliers that serve cigarette makers see slightly softer volume. ITC's own packaged-goods and paperboard divisions are unaffected by the tax and continue growing, so within ITC demand shifts from the high-margin cigarette business to lower-margin consumer categories.

Capital

Investors sell the pure-play cigarette exposure first — VST Industries has the most concentrated tax exposure and the richest valuation — and rotate towards diversified consumer names whose earnings are not tax-hostage. Some money stays inside ITC on the view that a PE of 17.2 against the Fast Moving Consumer Goods sector PE median of 24.55 already discounts the tax, and that its packaged-goods and hotels businesses are worth more as cigarettes shrink as a share of the whole. Godfrey Phillips attracts speculative flow on the trade-down thesis, which is why its post-results moves have ranged from +18.9% to -11.2%.

How it spreads across sectors

FMCG

The single largest profit pool in Indian consumer goods — legal cigarettes — is being taxed down, which drags the sector's aggregate earnings growth even though packaged foods and personal care are growing.

Fast Moving Consumer Goods

Investors reassess how much of a diversified consumer company's valuation rests on a tax-hostage business, and capital rotates towards names with no tobacco exposure.

When it plays out

Immediate

ITC's day-one reaction to results has been small and can be positive (+1.11% on 29 January 2026, +0.38% on 30 October 2025) — the market does not sell the headline.

Medium term

Watch two things: whether ITC can recover the tax through further price increases without accelerating the shift to illegal cigarettes, and whether the packaged-goods and hotels businesses grow fast enough to change what investors think ITC is worth. Godfrey Phillips's share gains from downtrading typically become visible only after a couple of quarters.

Short term

The damage shows up over the following week and month as brokerages cut estimates: ITC was down 2.64%, 3.51%, 7.12% and 6.87% a week after four of its last five results, and VST Industries down 2.80%, 2.33% and 6.78%.

Who it hits first

  • ITC and Godfrey Phillips raise cigarette prices ~17%
  • Stocks rally 7% on news

Who may gain

  • ITC: full price hike flows to EBITDA
  • GODFRYPHLP: smaller base, bigger relative impact
  • VSTIND: tobacco pure-play upside

Along the supply chain

Downstream

Trade margin slightly compressed but volumes hold; gov GST/excise revenue +

Upstream

Tobacco farmers (Andhra, Karnataka) benefit from procurement price firmness

Where demand moves

Business

Cigarette companies capture pricing — volume mildly impacted, net revenue + 10-12%

Capital

Money rotates within FMCG toward tobacco names; defensives also benefit on broader narrative

How it spreads across sectors

Consumer Discretionary

Smoker disposable income dent → minor negative for QSR/luxury non-essentials

FMCG

Pricing power narrative spreads to other FMCG (Marico, Britannia, Dabur) supports re-rating

When it plays out

Immediate

ITC +5-7%, GODFRY +6-9%; FMCG index +1-2%

Medium term

Structural re-rating of ITC PE toward 22-25 (vs current 18); FMCG sector pricing-power narrative strengthens

Short term

Q1 FY27 results validate margin expansion; broker upgrades follow

Who it hits first

  • ITC +5%, GODFRYPHLP +10%, VSTIND +19% on tax stability rally

Who may gain

  • All three cigarette names; broader FMCG defensive trade

Along the supply chain

Downstream

Cigarette retail unaffected

Upstream

Tobacco growers (long contract supply)

Where demand moves

Business

No demand shift — speculative rally on tax outlook

Capital

Defensive rotation from cyclicals (oil, metals) into stable cash-flow generators

How it spreads across sectors

FMCG

Defensive trade strengthens — HUL, Dabur could see follow-through

When it plays out

Immediate

Sustained for 1-2 sessions

Medium term

If cess unchanged, continued re-rating

Short term

Watch for actual GST Council moves on tobacco cess

Dividends, splits & big trades

Money paid out, share splits and buybacks, and big buys or sells by funds and insiders.

Dividends

10 Jul 2026unspecified₹12
3 Jul 2025unspecified₹10
6 Sep 2024bonus₹0
14 Jun 2024unspecified₹150
4 Aug 2023unspecified₹150
13 Jul 2022unspecified₹140
16 Jul 2021unspecified₹114
20 Jul 2020unspecified₹103

Splits, bonuses & buybacks

  • daily-prices repair: 9 rows from NSE's archive (replace 1, delete 1, insert 7), 2016-10-30..2026-02-01 (docs/flat_day_repair.md)1× · 30 Oct 2016

Bulk & block deals

DateWhoBought / soldSharesPrice
17 Apr 2026NK SECURITIES RESEARCH PRIVATE LIMITEDSELL8,92,083₹275.15
17 Apr 2026NK SECURITIES RESEARCH PRIVATE LIMITEDBUY8,92,083₹274.93

Documents

Annual reports, results presentations and earnings calls, straight from the source.

Facts from company filings and exchange data. Not investment advice: nothing here tells you to buy or sell.