Loading...

VST Industries

BSE:509966
Snowflake Description

Outstanding track record with flawless balance sheet and pays a dividend.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
509966
BSE
₹53B
Market Cap
Add to portfolio
  1. Home
    2. ›
  2. IN
    3. ›
  3. Food, Beverage & Tobacco
Last updated 2019/04/21 12:36
Company description

VST Industries Limited manufactures and sells tobacco and its related products in India and internationally. The last earnings update was 87 days ago. More info.

Find similar companies

Add to Portfolio Compare Print
509966 Share Price and Events
7 Day Returns
-3.4%
BSE:509966
-2%
Global Tobacco
0.8%
IN Market
1 Year Returns
12.7%
BSE:509966
-5.7%
Global Tobacco
-0.7%
IN Market
509966 Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
VST Industries (509966) -3.4% 1.9% 7.8% 12.7% 107.7% 80.7%
Global Tobacco -2% -3.3% 11.3% -5.7% -12.4% 12.9%
IN Market 0.8% 2.1% 5.8% -0.7% 41.2% 72.5%
1 Year Return vs Industry and Market
  • 509966 outperformed the Tobacco industry which returned -5.7% over the past year.
  • 509966 outperformed the Market in India which returned -0.7% over the past year.
Price Volatility
509966
Industry
5yr Volatility vs Market

509966 Value

 Is VST Industries undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of VST Industries to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for VST Industries.

BSE:509966 Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 2 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 14.4%
Perpetual Growth Rate 10-Year IN Government Bond Rate 7.6%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for BSE:509966
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year IN Govt Bond Rate 7.6%
Equity Risk Premium S&P Global 8.6%
Tobacco Unlevered Beta Simply Wall St/ S&P Global 0.38
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.377 (1 + (1- 35%) (0%)) 		0.582
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)		 0.8
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 7.55% + (0.8 * 8.6%) 		14.43%

Discounted Cash Flow Calculation for BSE:509966 using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for VST Industries is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

BSE:509966 DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (INR, Millions) Source Present Value
Discounted (@ 14.43%)
2019 4,273.93 Est @ 38.98% 3,734.97
2020 5,536.89 Est @ 29.55% 4,228.50
2021 6,807.63 Est @ 22.95% 4,543.35
2022 8,055.48 Est @ 18.33% 4,698.20
2023 9,271.55 Est @ 15.1% 4,725.55
2024 10,461.30 Est @ 12.83% 4,659.58
2025 11,637.95 Est @ 11.25% 4,529.99
2026 12,817.84 Est @ 10.14% 4,360.09
2027 14,017.83 Est @ 9.36% 4,166.98
2028 15,253.96 Est @ 8.82% 3,962.63
Present value of next 10 years cash flows ₹43,609.85
BSE:509966 DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= ₹15,253.96 × (1 + 7.55%) ÷ (14.43% – 7.55%) 		₹238,453.98
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= ₹238,453.98 ÷ (1 + 14.43%)10 		₹61,944.91
BSE:509966 Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= ₹43,609.85 + ₹61,944.91 		₹105,554.76
Equity Value per Share
(INR)		 = Total value / Shares Outstanding
= ₹105,554.76 / 15.44 		₹6835.6
BSE:509966 Discount to Share Price
Calculation Result
Value per share (INR) From above. ₹6,835.60
Current discount Discount to share price of ₹3,440.45
= -1 x (₹3,440.45 - ₹6,835.60) / ₹6,835.60 		49.7%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price VST Industries is available for.
Intrinsic value
50%
Share price is ₹3440.45 vs Future cash flow value of ₹6835.6
Current Discount Checks
For VST Industries to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • VST Industries's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • VST Industries's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for VST Industries's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are VST Industries's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
BSE:509966 PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2018-12-31) in INR ₹143.86
BSE:509966 Share Price ** BSE (2019-04-18) in INR ₹3440.45
Global Tobacco Industry PE Ratio Median Figure of 12 Publicly-Listed Tobacco Companies 16.05x
India Market PE Ratio Median Figure of 2,738 Publicly-Listed Companies 16.33x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of VST Industries.

BSE:509966 PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= BSE:509966 Share Price ÷ EPS (both in INR)

= 3440.45 ÷ 143.86

 23.91x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • VST Industries is overvalued based on earnings compared to the Global Tobacco industry average.
  • VST Industries is overvalued based on earnings compared to the India market.
Price based on expected Growth
Does VST Industries's expected growth come at a high price?
Raw Data
BSE:509966 PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 23.91x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 2 Analysts		 11.5%per year
Global Tobacco Industry PEG Ratio Median Figure of 7 Publicly-Listed Tobacco Companies 2.09x
India Market PEG Ratio Median Figure of 585 Publicly-Listed Companies 1.32x

*Line of best fit is calculated by linear regression .

BSE:509966 PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 23.91x ÷ 11.5%

 2.09x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • VST Industries is poor value based on expected growth next year.
Price based on value of assets
What value do investors place on VST Industries's assets?
Raw Data
BSE:509966 PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2018-12-31) in INR ₹359.55
BSE:509966 Share Price * BSE (2019-04-18) in INR ₹3440.45
Global Tobacco Industry PB Ratio Median Figure of 15 Publicly-Listed Tobacco Companies 3.27x
India Market PB Ratio Median Figure of 3,628 Publicly-Listed Companies 1.11x
BSE:509966 PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= BSE:509966 Share Price ÷ Book Value per Share (both in INR)

= 3440.45 ÷ 359.55

 9.57x

* Primary Listing of VST Industries.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • VST Industries is overvalued based on assets compared to the Global Tobacco industry average.
X
Value checks
We assess VST Industries's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Tobacco industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Tobacco industry average (and greater than 0)? (1 check)
    5. VST Industries has a total score of 2/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

509966 Future Performance

 How is VST Industries expected to perform in the next 1 to 3 years based on estimates from 2 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
11.5%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is VST Industries expected to grow at an attractive rate?
  • VST Industries's earnings growth is expected to exceed the low risk savings rate of 7.6%.
Growth vs Market Checks
  • VST Industries's earnings growth is positive but not above the India market average.
  • VST Industries's revenue growth is positive but not above the India market average.
Annual Growth Rates Comparison
Raw Data
BSE:509966 Future Growth Rates Data Sources
Data Point Source Value (per year)
BSE:509966 Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 2 Analysts 11.5%
BSE:509966 Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 2 Analysts 7.2%
Global Tobacco Industry Earnings Growth Rate Market Cap Weighted Average 8%
Global Tobacco Industry Revenue Growth Rate Market Cap Weighted Average 2.3%
India Market Earnings Growth Rate Market Cap Weighted Average 18.5%
India Market Revenue Growth Rate Market Cap Weighted Average 11.7%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
BSE:509966 Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 2 Analyst Estimates (S&P Global) See Below
All numbers in INR Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
BSE:509966 Future Estimates Data
Date (Data in INR Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2021-03-31 13,112 2,894 2,868 1
2020-03-31 13,006 2,261 2,655 2
2019-03-31 11,848 2,246 2,334 2
BSE:509966 Past Financials Data
Date (Data in INR Millions) Revenue Cash Flow Net Income *
2018-12-31 11,055 2,221
2018-09-30 10,515 2,165
2018-06-30 9,812 2,033
2018-03-31 9,476 4,201 1,819
2017-12-31 8,955 1,787
2017-09-30 8,998 1,765
2017-06-30 9,045 1,633
2017-03-31 9,224 1,457 1,515
2016-12-31 9,863 1,714
2016-09-30 9,687 1,673
2016-06-30 9,422 1,638
2016-03-31 8,789 1,321 1,531

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • VST Industries's earnings are expected to grow by 11.5% yearly, however this is not considered high growth (20% yearly).
  • VST Industries's revenue is expected to grow by 7.2% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
BSE:509966 Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 2 Analyst Estimates (S&P Global) See Below

All data from VST Industries Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BSE:509966 Future Estimates Data
Date (Data in INR Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2021-03-31 185.80 185.80 185.80 1.00
2020-03-31 171.95 173.10 170.80 2.00
2019-03-31 151.16 152.41 149.90 2.00
BSE:509966 Past Financials Data
Date (Data in INR Millions) EPS *
2018-12-31 143.86
2018-09-30 140.17
2018-06-30 131.68
2018-03-31 117.79
2017-12-31 116.03
2017-09-30 114.36
2017-06-30 105.96
2017-03-31 98.13
2016-12-31 111.00
2016-09-30 108.34
2016-06-30 106.07
2016-03-31 99.15

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • VST Industries is expected to efficiently use shareholders’ funds in the future (Return on Equity greater than 20%).
X
Future performance checks
We assess VST Industries's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Global market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Global market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
VST Industries has a total score of 2/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

509966 Past Performance

  How has VST Industries performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare VST Industries's growth in the last year to its industry (Tobacco).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • VST Industries's year on year earnings growth rate has been positive over the past 5 years.
  • VST Industries's 1-year earnings growth exceeds its 5-year average (24.3% vs 7.1%)
  • VST Industries's earnings growth has exceeded the Global Tobacco industry average in the past year (24.3% vs 1.6%).
Earnings and Revenue History
VST Industries's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from VST Industries Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BSE:509966 Past Revenue, Cash Flow and Net Income Data
Date (Data in INR Millions) Revenue Net Income * G+A Expenses R&D Expenses
2018-12-31 11,055.11 2,221.43 1,062.73
2018-09-30 10,514.91 2,164.63 1,033.63
2018-06-30 9,811.81 2,033.43 1,008.63
2018-03-31 9,475.71 1,818.93 991.83
2017-12-31 8,954.69 1,786.59 1,283.00
2017-09-30 8,998.09 1,765.09 1,283.80
2017-06-30 9,044.79 1,632.79 1,311.70
2017-03-31 9,223.83 1,515.27 1,032.43
2016-12-31 9,862.93 1,714.12 1,280.87
2016-09-30 9,687.33 1,673.12 1,273.77
2016-06-30 9,422.13 1,638.02 1,219.87
2016-03-31 8,789.33 1,531.12 1,217.67
2015-12-31 8,276.95 1,444.98 1,377.22
2015-09-30 8,077.75 1,337.58 1,362.62
2015-06-30 8,073.55 1,399.18 1,365.02
2015-03-31 8,299.85 1,522.08 1,080.27
2014-12-31 8,010.10 1,634.13 1,295.40
2014-09-30 8,153.50 1,717.53 1,277.30
2014-06-30 8,216.00 1,662.53 1,267.40
2014-03-31 7,846.90 1,501.53 1,240.70
2013-12-31 7,556.98 1,329.98 1,251.70
2013-09-30 7,199.18 1,276.98 1,229.80
2013-06-30 6,856.58 1,228.48 1,210.10
2013-03-31 6,636.98 1,262.48 1,215.70
2012-12-31 6,992.98 1,282.39 1,195.96
2012-09-30 6,972.58 1,328.09 1,192.06
2012-06-30 6,877.48 1,387.99 1,180.16

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • VST Industries made outstanding use of shareholders’ funds last year (Return on Equity greater than 40%).
  • VST Industries used its assets more efficiently than the Global Tobacco industry average last year based on Return on Assets.
  • VST Industries has improved its use of capital last year versus 3 years ago (Return on Capital Employed).
Show me more strong past performing companies in the Tobacco industry
X
Past performance checks
We assess VST Industries's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Tobacco industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
VST Industries has a total score of 6/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

509966 Health

 How is VST Industries's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up VST Industries's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • VST Industries is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • VST Industries's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of VST Industries's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • VST Industries has no debt, it does not need to be covered by short term assets.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from VST Industries Company Filings, last reported 3 months ago.

BSE:509966 Past Debt and Equity Data
Date (Data in INR Millions) Total Equity Total Debt Cash & Short Term Investments
2018-12-31 5,553.20 0.00 5,338.90
2018-09-30 5,553.20 0.00 5,338.90
2018-06-30 5,820.91 0.00 4,426.17
2018-03-31 5,820.91 0.00 4,426.17
2017-12-31 4,835.50 0.00 2,299.20
2017-09-30 4,835.50 0.00 2,299.20
2017-06-30 5,370.73 0.00 1,899.42
2017-03-31 5,389.71 0.00 1,837.40
2016-12-31 4,474.00 0.00 2,501.20
2016-09-30 4,474.00 0.00 2,501.20
2016-06-30 3,704.34 0.00 1,811.94
2016-03-31 3,704.34 0.00 1,811.94
2015-12-31 4,090.20 0.00 2,640.50
2015-09-30 4,090.20 0.00 2,640.50
2015-06-30 3,466.75 0.00 2,110.51
2015-03-31 3,466.75 0.00 2,110.51
2014-12-31 4,066.40 0.00 2,364.70
2014-09-30 4,066.40 0.00 2,364.70
2014-06-30 3,282.36 0.00 2,248.95
2014-03-31 3,282.36 0.00 2,248.95
2013-12-31 3,617.60 0.00 2,254.20
2013-09-30 3,617.60 0.00 2,254.20
2013-06-30 3,041.08 0.00 2,427.57
2013-03-31 3,041.08 0.00 2,427.57
2012-12-31 3,496.10 0.00 2,113.00
2012-09-30 3,496.10 0.00 2,113.00
2012-06-30 2,901.92 0.00 2,379.75
  • VST Industries has no debt.
  • VST Industries has not taken on any debt in the past 5 years.
  • VST Industries has no debt, it does not need to be covered by operating cash flow.
  • VST Industries has no debt, therefore coverage of interest payments is not a concern.
Show me more healthy companies in the Tobacco industry
X
Financial health checks
We assess VST Industries's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
    7. VST Industries has a total score of 6/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

509966 Dividends

 What is VST Industries's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
2.25%
Current annual income from VST Industries dividends. Estimated to be 3.49% next year.
If you bought ₹2,000 of VST Industries shares you are expected to receive ₹45 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • VST Industries's pays a higher dividend yield than the bottom 25% of dividend payers in India (0.5%).
  • VST Industries's dividend is above the markets top 25% of dividend payers in India (1.93%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
BSE:509966 Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 2 Analyst Estimates (S&P Global) See Below
Global Tobacco Industry Average Dividend Yield Market Cap Weighted Average of 10 Stocks 5.4%
India Market Average Dividend Yield Market Cap Weighted Average of 1399 Stocks 1.4%
India Minimum Threshold Dividend Yield 10th Percentile 0.3%
India Bottom 25% Dividend Yield 25th Percentile 0.5%
India Top 25% Dividend Yield 75th Percentile 1.9%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

BSE:509966 Future Dividends Estimate Data
Date (Data in ₹) Dividend per Share (annual) Avg. No. Analysts
2021-03-31 130.00 1.00
2020-03-31 110.00 1.00
2019-03-31 90.00 1.00
BSE:509966 Past Annualized Dividends Data
Date (Data in ₹) Dividend per share (annual) Avg. Yield (%)
2018-07-23 77.500 2.493
2018-04-12 77.500 2.599
2017-04-18 75.000 2.418
2016-04-20 70.000 3.254
2015-04-21 70.000 4.300
2014-04-22 70.000 4.027
2013-04-18 62.500 3.951
2012-06-11 65.000 3.762
2012-04-17 65.000 3.465
2011-07-26 45.000 3.592
2010-04-15 30.000 4.700
2009-06-12 30.000 6.560
2009-04-22 20.000 6.063

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Dividends per share have been stable in the past 10 years.
  • Dividends per share have increased over the past 10 years.
Current Payout to shareholders
What portion of VST Industries's earnings are paid to the shareholders as a dividend.
  • Dividends paid are covered by earnings (1.9x coverage).
Future Payout to shareholders
  • Dividends after 3 years are expected to be covered by earnings (1.5x coverage).
Show me more dividend paying companies in the Tobacco industry
X
Income/ dividend checks
We assess VST Industries's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.3%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can VST Industries afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
    7. VST Industries has a total score of 6/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

509966 Management

 What is the CEO of VST Industries's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Devraj Lahiri
COMPENSATION ₹18,003,481
AGE 45
TENURE AS CEO 1.4 years
CEO Bio

Mr. Devraj Lahiri, B.Com., M.B.A. has been Managing Director of VST Industries Limited since November 28, 2017. Mr. Lahiri served as Deputy Managing Director of VST Industries Ltd until November 28, 2017 and served as its Vice President of Brands. Mr. Lahiri has been a Whole Time Director of VST Industries Limited since August 1, 2011. He is a Commerce graduate from Calcutta University and Masters in Business Administration from Indian Institute of Social Welfare and Business Management, Kolkata.

CEO Compensation
  • Devraj's compensation has been consistent with company performance over the past year.
  • Devraj's remuneration is about average for companies of similar size in India.
Management Team Tenure

Average tenure and age of the VST Industries management team in years:

2.2
Average Tenure
51.5
Average Age
  • The tenure for the VST Industries management team is about average.
Management Team

Devraj Lahiri

TITLE
MD & Whole Time Director
COMPENSATION
₹18M
AGE
45
TENURE
1.4 yrs

Anish Gupta

TITLE
Chief Financial Officer
COMPENSATION
₹7M
AGE
46
TENURE
5 yrs

Phani Mangipudi

TITLE
Head of Legal & Secretarial
COMPENSATION
₹4M
AGE
38
TENURE
2.2 yrs

Gopi A.

TITLE
Vice President of Technical
AGE
55

Sriram S.

TITLE
Vice President of Human Resource
AGE
51

Y. Reddy

TITLE
Vice President of Leaf
COMPENSATION
₹6M
AGE
65

Sanjay Khanna

TITLE
Corporate General Counsel
COMPENSATION
₹3M
AGE
62

T. Narasaiah

TITLE
Vice President of Leaf
COMPENSATION
₹2M
AGE
52

Rohit Sahni

TITLE
Vice President of Marketing
COMPENSATION
₹3M
Board of Directors Tenure

Average tenure and age of the VST Industries board of directors in years:

5.3
Average Tenure
61
Average Age
  • The tenure for the VST Industries board of directors is about average.
Board of Directors

Pradeep Bhide

TITLE
Chairman of the Board
AGE
68
TENURE
0.9 yrs

Devraj Lahiri

TITLE
MD & Whole Time Director
COMPENSATION
₹18M
AGE
45
TENURE
7.7 yrs

S. Thirumalai

TITLE
Independent Non Executive Director
COMPENSATION
₹3M
AGE
69
TENURE
13.5 yrs

Mubeen Rafat

TITLE
Independent Non-Executive Director
COMPENSATION
₹3M
TENURE
5.3 yrs

Naresh Sethi

TITLE
Nominee Director
AGE
52
TENURE
0.3 yrs

Rama Bijapurkar

TITLE
Independent Non Executive Director
AGE
61
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (₹) Value (₹)
X
Management checks
We assess VST Industries's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
    5. VST Industries has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

509966 News

Simply Wall St News

509966 Company Info

Description

VST Industries Limited manufactures and sells tobacco and its related products in India and internationally. It also offers leaf and unmanufactured tobacco, and cigarettes that contain 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.

Details
Name: VST Industries Limited
509966
Exchange: BSE
Founded: 1930
₹53,127,153,664
15,441,920
Website: http://www.vsthyd.com
Address: VST Industries Limited
1-7-1063/1065, Azamabad,
Hyderabad,
Andhra Pradesh, 500020,
India
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
BSE 509966 Ordinary Shares Mumbai Stock Exchange IN INR 20. Feb 1995
NSEI VSTIND Ordinary Shares National Stock Exchange of India IN INR 20. Feb 1995
Number of employees
Current staff
Staff numbers
786
VST Industries employees.
Industry
Tobacco
Food, Beverage & Tobacco
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/04/21 12:36
End of day share price update: 2019/04/18 00:00
Last estimates confirmation: 2019/04/10
Last earnings filing: 2019/01/24
Last earnings reported: 2018/12/31
Last annual earnings reported: 2018/03/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Related Companies

© 2019 Simply Wall Street Pty Ltd, Community Design 2845206, US Design Patent #29/544/281, European Design Registration #2845206, Standard & Poor’s Financial Services LLC. All rights reserved.

Simply Wall Street Pty Ltd (ACN 600 056 611), is a Corporate Authorised Representative (Authorised Representative Number: 467183) of Sanlam Private Wealth Pty Ltd (AFSL No. 337927). Any advice contained in this website is general advice only and has been prepared without considering your objectives, financial situation or needs. You should not rely on any advice and/or information contained in this website and before making any investment decision we recommend that you consider whether it is appropriate for your situation and seek appropriate financial, taxation and legal advice. Please read our Financial Services Guide before deciding whether to obtain financial services from us.

Copyright © 2019, Standard & Poor’s Financial Services LLC. Reproduction of S&P Capital IQ in any form is prohibited except with the prior written permission of S&P. S&P does not guarantee the accuracy, adequacy, completeness or availability of any information and is not responsible for any errors or omissions, regardless of the cause or for the results obtained from the use of such information. S&P DISCLAIMS ANY AND ALL EXPRESS OR IMPLIED WARRANTIES, INCLUDING, BUT NOT LIMITED TO, ANY WARRANTIES OF MERCHANTABILITY OR FITNESS FOR A PARTICULAR PURPOSE OR USE. In no event shall S&P be liable for any direct, indirect, special or consequential damages, costs, expenses, legal fees, or losses (including lost income or lost profit and opportunity costs) in connection with subscriber’s or others’ use of S&P Capital IQ. (2019)