VST Industries Financial Statements

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar - - - -
Growth matrix (%)        
Revenue growth -- -- -- --
Op profit growth -- -- -- --
EBIT growth -- -- -- --
Net profit growth -- -- -- --
Profitability ratios (%)        
OPM -- -- -- --
EBIT margin -- -- -- --
Net profit margin -- -- -- --
RoCE -- -- -- --
RoNW -- -- -- --
RoA -- -- -- --
Per share ratios ()        
EPS -- -- -- --
Dividend per share -- -- -- --
Cash EPS -- -- -- --
Book value per share -- -- -- --
Valuation ratios        
P/E -- -- -- --
P/CEPS -- -- -- --
P/B -- -- -- --
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity -- -- -- --
Net debt / op. profit -- -- -- --
Cost breakup ()        
Material costs -- -- -- --
Employee costs -- -- -- --
Other costs -- -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) - - - -
Revenue -- -- -- --
yoy growth (%) -- -- -- --
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs -- -- -- --
As % of sales -- -- -- --
Other costs -- -- -- --
As % of sales -- -- -- --
Operating profit -- -- -- --
OPM -- -- -- --
Depreciation -- -- -- --
Interest expense -- -- -- --
Other income -- -- -- --
Profit before tax -- -- -- --
Taxes -- -- -- --
Tax rate -- -- -- --
Minorities and other -- -- -- --
Adj. profit -- -- -- --
Exceptional items -- -- -- --
Net profit -- -- -- --
yoy growth (%) -- -- -- --
NPM -- -- -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) - - - -
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
Working capital -- -- -- --
Other operating items -- -- -- --
Operating cashflow -- -- -- --
Capital expenditure -- -- -- --
Free cash flow -- -- -- --
Equity raised -- -- -- --
Investments -- -- -- --
Debt financing/disposal -- -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash -- -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2010 Mar-2009 - -
Equity capital 15.40 15.40 -- --
Preference capital -- -- -- --
Reserves 235 227 -- --
Net worth 250 242 -- --
Minority interest
Debt -- -- -- --
Deferred tax liabilities (net) 12 11.50 -- --
Total liabilities 262 254 -- --
Fixed assets 141 132 -- --
Intangible assets
Investments 191 194 -- --
Deferred tax asset (net) 24.50 19.80 -- --
Net working capital (101) (106) -- --
Inventories 179 134 -- --
Inventory Days -- -- -- --
Sundry debtors 14.50 4.88 -- --
Debtor days -- -- -- --
Other current assets 15.30 14.20 -- --
Sundry creditors (161) (162) -- --
Creditor days -- -- -- --
Other current liabilities (148) (97) -- --
Cash 6.37 13.70 -- --
Total assets 262 254 -- --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2010 Mar-2009 Mar-2008 Mar-2007 Mar-2006
Gross Sales 1,125 1,005 773 725 753
Excise Duty 653 624 433 392 404
Net Sales 472 381 340 333 350
Other Operating Income 2.84 2 1.86 -- --
Other Income 21.90 32.10 12.70 15.20 20
Total Income 497 415 355 349 370
Total Expenditure ** 395 314 257 253 277
PBIDT 102 101 97.90 95.60 93
Interest (1.30) (1.20) (2.10) (1.50) (2.70)
PBDT 103 102 100 97.10 95.80
Depreciation 18 15.90 13.80 11.60 10.30
Minority Interest Before NP -- -- -- -- --
Tax 23.50 24.60 24.70 34.90 41.60
Deferred Tax -- -- 1.80 (6.40) (2.10)
Reported Profit After Tax 62 61.90 58.50 55.60 44.40
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 62 61.90 58.50 55.60 44.40
Extra-ordinary Items (9) 9.03 -- -- (29)
Adjusted Profit After Extra-ordinary item 71 52.90 58.50 55.60 73.50
EPS (Unit Curr.) 40.20 40.10 37.90 36 28.80
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- 300 200 200 125
Equity 15.40 15.40 15.40 15.40 15.40
Public Shareholding (Number) 10,476,018 10,476,018 10,476,018 10,476,018 10,476,018
Public Shareholding (%) 67.80 67.80 67.80 67.80 67.80
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares 4,965,902 4,965,902 -- -- --
Non Encumbered - % in Total Promoters Holding 100 100 -- -- --
Non Encumbered - % in Total Equity 32.20 32.20 -- -- --
PBIDTM(%) 21.60 26.60 28.80 28.70 26.60
PBDTM(%) 21.90 26.90 29.40 29.10 27.40
PATM(%) 13.10 16.20 17.20 16.70 12.70