alphaveVSTIND₹206.05

VST Industries Limited

Annual Quarterly₹ CrorePeersELITECONMcap ₹3,500 Cr

View

In ₹ Crore except Per Share 12 Months Ending	Q2 FY24 30/09/2023	Q3 FY24 31/12/2023	Q4 FY24 31/03/2024	Q1 FY25 30/06/2024	Q2 FY25 30/09/2024	Q3 FY25 31/12/2024	Q4 FY25 31/03/2025	Q1 FY26 30/06/2025	Q2 FY26 30/09/2025	Q3 FY26 31/12/2025	Q4 FY26 31/03/2026	Q1 FY27 30/06/2026
Revenue from Operations	452.3	468.4	476.0	423.9	461.0	470.6	454.0	414.1	864.5	491.9	689.4	861.7
Other Income	29.3	8.7	29.5	9.1	8.0	7.9	9.8	10.8	22.8	9.1	9.5	19.8
Total Income	481.5	477.1	505.5	432.9	469.1	478.4	463.8	424.9	887.3	500.9	698.9	881.5
Expenses
+ Cost of Materials Consumed	198.6	216.1	202.8	157.1	201.6	225.8	201.8	145.6	334.1	212.1	137.4	122.8
+ Changes in Inventories	-9.0	-4.7	-8.8	11.1	4.0	-8.1	3.4	-0.5	-8.0	-6.5	16.5	-0.7
+ Employee Benefit Expense	32.1	33.6	34.1	36.2	34.1	35.6	32.4	33.4	65.2	36.4	37.7	35.8
+ Depreciation & Amortisation	9.1	10.1	10.9	10.1	10.9	11.1	12.4	11.8	23.9	13.9	63.4	11.2
+ Other Expenses	151.7	151.0	151.4	146.2	153.7	148.9	146.8	158.7	317.7	164.0	289.4	654.1
Total Expenses	382.4	406.1	390.3	360.7	404.4	413.3	396.8	348.9	732.9	419.8	544.3	823.2
EBITDA	78.9	72.4	96.6	73.3	67.6	68.4	69.5	76.9	155.6	85.9	208.4	49.7
EBIT	69.8	62.3	85.7	63.2	56.7	57.3	57.2	65.2	131.6	72.0	145.1	38.5
Profit
PBT before Exceptional Items	99.1	71.0	115.2	72.3	64.7	65.1	67.0	76.0	154.4	81.1	154.6	58.3
+ Exceptional Items	0.0	0.0	0.0	0.0	0.0	100.5	0.0	0.0	0.0	0.0	0.0	0.0
Pretax Income	99.1	71.0	115.2	72.3	64.7	165.6	67.0	76.0	154.4	81.1	154.6	58.3
+ Current Tax	25.6	16.9	19.9	18.6	19.6	29.8	14.6	18.5	40.0	19.3	63.9	13.9
+ Deferred Tax	-2.5	0.5	7.1	0.1	-2.4	-0.5	-0.6	1.4	-0.9	1.5	-26.1	1.9
Tax Expense	23.2	17.3	27.0	18.7	17.1	29.4	14.0	19.9	39.1	20.9	37.9	15.9
Net Income	76.0	53.7	88.2	53.6	47.6	136.3	53.0	56.1	115.3	60.2	116.7	42.4
+ Net Income — Continuing Ops	76.0	53.7	88.2	53.6	47.6	136.3	53.0	56.1	115.3	60.2	116.7	42.4
+ Other Comprehensive Income	-0.6	0.3	0.9	0.3	0.1	-0.5	0.9	0.6	-0.2	0.1	0.4	0.3
Total Comprehensive Income	75.4	54.0	89.1	53.9	47.7	135.8	53.9	56.7	115.1	60.3	117.1	42.7
Per Share
Basic EPS	49.18	34.80	57.11	34.70	2.80	8.02	3.13	3.30	6.79	3.55	6.87	2.50
Diluted EPS	49.18	34.80	57.11	34.70	0.00	8.02	3.13	0.00	6.79	3.55	6.87	2.50
Other Comprehensive Income — detail
+ Other Comprehensive Income	—	—	—	—	—	—	0.9	0.6	-0.2	0.1	0.4	0.3
+ Items NOT to be Reclassified to P&L	-0.2	0.3	0.9	0.5	0.4	-0.1	0.8	0.5	0.5	0.0	1.4	0.4
+ Tax on Items NOT to be Reclassified	—	—	—	—	—	—	0.2	0.1	0.3	0.0	0.3	0.0
+ Tax on Items NOT to be Reclassified — alt tag	-0.0	0.0	-0.1	0.2	0.1	-0.1	—	—	—	—	—	—
+ Items to be Reclassified to P&L	-0.5	0.0	-0.1	0.1	-0.2	-0.5	0.4	0.2	-0.6	-0.0	-0.8	-0.1
+ Tax on Items to be Reclassified	—	—	—	—	—	—	0.1	0.0	-0.2	-0.1	-0.2	0.0
+ Tax on Items to be Reclassified — alt tag	-0.1	0.0	0.0	0.0	-0.0	-0.1	—	—	—	—	—	—
Per Share — as-filed variants
Basic EPS — Continuing Operations	49.18	34.80	57.11	34.70	2.80	8.02	3.13	3.30	6.79	3.55	6.87	2.50
Diluted EPS — Continuing Operations	49.18	34.80	57.11	34.70	0.00	8.02	3.13	0.00	6.79	3.55	6.87	2.50
Regulatory Disclosures — filed alongside, not part of the P&L
Related-party Transactions — During the Period	—	—	—	—	—	—	10.1	—	112.3	—	15.7	—
Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories)
Gross Profit	262.7	257.0	282.0	255.7	255.4	252.8	248.8	269.0	538.4	286.3	535.5	739.6
Gross Margin %	58.08	54.86	59.25	60.32	55.41	53.73	54.79	64.95	62.28	58.21	77.68	85.83
Adjusted (ex-Exceptional Items) — derived
Pretax Income (Adjusted, as filed)	99.1	71.0	115.2	72.3	64.7	65.1	67.0	76.0	154.4	81.1	154.6	58.3
− Exceptional Items (reconciliation)	0.0	0.0	0.0	0.0	0.0	100.5	0.0	0.0	0.0	0.0	0.0	0.0
Net Income Adj (tax-effected)	76.0	53.7	88.2	53.6	47.6	53.6	53.0	56.1	115.3	60.2	116.7	42.4
EPS Adj	49.18	34.80	57.11	34.70	2.80	3.15	3.13	3.30	6.79	3.55	6.87	2.50
Other Filed Concepts — mapped but not yet placed in the schedule
Face Value	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00
Paid Up Equity Capital	15.4	15.4	15.4	15.4	169.9	169.9	169.9	169.9	169.9	169.9	169.9	169.9

As filed, sign as filed — read the label, not the sign. A line appears only when the company tagged that concept in at least one period shown, so depth follows the filer: pre-Ind-AS, insurance and NBFC blocks stay hidden unless they were actually reported. Alternate tags for the same idea (e.g. two spellings of a deferred-tax element) are kept as separate lines rather than merged, because merging them would be a guess. Ratios, per-share figures and counts render as raw numbers, not ₹ Crore. No consensus estimates → no Est columns. Click any row to chart it.

« ‹ › »Latest: Q1 FY27 · ConsolidatedFA Financial Analysis · alphave

Data & compliance. Descriptive financial information from official NSE/BSE filings — for information and education only, not investment advice, a recommendation, or a valuation. Standalone = parent entity; consolidated includes subsidiaries. Historical multiples pair each fiscal year's filed figures with that FY-end market close; the Current column uses the last close with the latest filed annuals. Figures are cross-verified via accounting identities and NSE×BSE agreement — XBRL cross-verified ✓ 95%.