VST
VSTIND.NSVST Industries Limited Price (VSTIND.NS)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
169,861,120
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
VST Industries LimitedCurrency: INR
| YEAR | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||
| Revenue |
3,450,873,000.00
+0% |
3,361,960,000.00
-3% |
3,399,679,000.00
+1% |
3,810,767,000.00
+12% |
4,721,641,000.00
+24% |
5,784,322,000.00
+23% |
6,801,276,000.00
+18% |
6,636,980,000.00
-2% |
7,846,899,000.00
+18% |
8,299,852,000.00
+6% |
8,789,330,000.00
+6% |
9,441,189,000.00
+7% |
9,464,126,000.00
+0% |
10,976,150,000.00
+16% |
12,380,506,000.00
+13% |
11,097,958,000.00
-10% |
11,766,147,000.00
+6% |
12,901,100,000.00
+10% |
14,204,743,000.00
+10% |
|
| Cost of Revenue | ||||||||||||||||||||
| Cost of Revenue | 1,197,431,000.00 | 1,165,359,000.00 | 1,369,072,000.00 | 1,809,281,000.00 | 2,618,446,000.00 | 2,853,421,000.00 | 3,150,088,000.00 | 3,242,561,000.00 | 3,883,647,000.00 | 4,025,847,000.00 | 4,391,389,000.00 | 4,728,000,000.00 | 4,756,467,000.00 | 5,562,540,000.00 | 6,053,407,000.00 | 4,887,124,000.00 | 5,257,485,000.00 | 6,209,600,000.00 | 7,723,746,000.00 | |
| Gross Profit | ||||||||||||||||||||
| Gross Profit |
2,253,442,000.00
+0% |
2,196,601,000.00
-3% |
2,030,607,000.00
-8% |
2,001,486,000.00
-1% |
2,103,195,000.00
+5% |
2,930,901,000.00
+39% |
3,651,188,000.00
+25% |
3,394,419,000.00
-7% |
3,963,252,000.00
+17% |
4,274,005,000.00
+8% |
4,397,941,000.00
+3% |
4,713,189,000.00
+7% |
4,707,659,000.00
0% |
5,413,610,000.00
+15% |
6,327,099,000.00
+17% |
6,210,834,000.00
-2% |
6,508,662,000.00
+5% |
6,691,500,000.00
+3% |
6,480,997,000.00
-3% |
|
| Gross Profit Ratio | (0.65%) | (0.65%) | (0.60%) | (0.53%) | (0.45%) | (0.51%) | (0.54%) | (0.51%) | (0.51%) | (0.51%) | (0.50%) | (0.50%) | (0.50%) | (0.49%) | (0.51%) | (0.56%) | (0.55%) | (0.52%) | (0.46%) | |
| Operating Expenses | ||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 23,232,000.00 | 44,597,000.00 | 36,088,000.00 | 40,128,000.00 | 39,647,000.00 | 53,658,000.00 | 68,148,000.00 | 72,237,000.00 | 48,005,000.00 | 75,910,000.00 | 75,910,000.00 | 102,010,000.00 | |
| General and Administrative | 10,752,000.00 | 10,694,000.00 | 1,191,537,000.00 | 1,175,402,000.00 | 1,277,706,000.00 | 1,566,593,000.00 | 149,712,000.00 | 16,998,000.00 | 18,852,000.00 | 20,023,000.00 | 19,783,000.00 | 20,079,000.00 | 17,167,000.00 | 21,138,000.00 | 27,130,000.00 | 39,860,000.00 | 42,905,000.00 | 42,905,000.00 | 184,360,000.00 | |
| Selling, General & Admin... | 277,094,000.00 | 275,257,000.00 | 1,191,537,000.00 | 1,175,402,000.00 | 1,277,706,000.00 | 1,566,593,000.00 | 652,058,000.00 | 552,333,000.00 | 504,464,000.00 | 522,294,000.00 | 630,419,000.00 | 629,435,000.00 | 294,228,000.00 | 271,158,000.00 | 362,320,000.00 | 323,778,000.00 | 346,581,000.00 | 346,581,000.00 | 850,579,000.00 | |
| Selling & Marketing Exp... | 266,342,000.00 | 264,563,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 502,346,000.00 | 535,335,000.00 | 485,612,000.00 | 502,271,000.00 | 610,636,000.00 | 609,356,000.00 | 277,061,000.00 | 250,020,000.00 | 335,190,000.00 | 283,918,000.00 | 303,676,000.00 | 303,676,000.00 | 666,219,000.00 | |
| Depreciation and Amortiz... | 103,263,000.00 | 115,620,000.00 | 138,052,000.00 | 159,059,000.00 | 179,511,000.00 | 244,165,000.00 | 248,266,000.00 | 224,985,000.00 | 265,713,000.00 | 319,042,000.00 | 310,223,000.00 | 369,179,000.00 | 391,641,000.00 | 413,453,000.00 | 417,568,000.00 | 350,746,000.00 | 300,999,000.00 | 302,005,000.00 | 381,104,000.00 | |
| Other Expenses | 0.00 | 0.00 | 0.00 | 126,079,000.00 | -124,100,000.00 | 0.00 | 19,997,000.00 | 11,932,000.00 | 11,412,000.00 | 0.00 | 9,320,000.00 | 8,073,000.00 | 8,159,000.00 | 8,873,000.00 | 10,119,000.00 | 12,204,000.00 | 5,378,000.00 | 764,000,000.00 | 796,000,000.00 | |
| Total Operating Expenses | 832,655,000.00 | 871,275,000.00 | 1,168,061,000.00 | 1,262,583,000.00 | 1,124,105,000.00 | 1,578,319,000.00 | 1,730,336,000.00 | 1,764,663,000.00 | 1,850,946,000.00 | 2,156,343,000.00 | 2,333,939,000.00 | 2,617,824,000.00 | 2,159,360,000.00 | 2,295,864,000.00 | 2,598,212,000.00 | 2,402,718,000.00 | 2,638,174,000.00 | 3,166,600,000.00 | 1,824,700,000.00 | |
| Cost and Exponses | 2,030,086,000.00 | 2,036,634,000.00 | 2,537,133,000.00 | 3,071,864,000.00 | 3,742,551,000.00 | 4,431,740,000.00 | 4,880,424,000.00 | 5,007,224,000.00 | 5,734,593,000.00 | 6,182,190,000.00 | 6,725,328,000.00 | 7,345,824,000.00 | 6,915,827,000.00 | 7,858,404,000.00 | 8,651,619,000.00 | 7,289,842,000.00 | 7,895,659,000.00 | 9,376,200,000.00 | 9,462,475,000.00 | |
| Operating Income | ||||||||||||||||||||
| Operating Income |
1,396,369,000.00
+0% |
1,287,147,000.00
-8% |
862,546,000.00
-33% |
738,903,000.00
-14% |
979,090,000.00
+33% |
1,352,582,000.00
+38% |
1,920,852,000.00
+42% |
1,524,366,000.00
-21% |
2,065,480,000.00
+35% |
2,014,347,000.00
-2% |
1,871,780,000.00
-7% |
1,728,895,000.00
-8% |
2,319,667,000.00
+34% |
3,117,746,000.00
+34% |
3,728,887,000.00
+20% |
3,755,166,000.00
+1% |
3,815,371,000.00
+2% |
3,524,899,000.00
-8% |
4,742,268,000.00
+35% |
|
| Operating Income Ratio | (0.40%) | (0.38%) | (0.25%) | (0.19%) | (0.21%) | (0.23%) | (0.28%) | (0.23%) | (0.26%) | (0.24%) | (0.21%) | (0.18%) | (0.25%) | (0.28%) | (0.30%) | (0.34%) | (0.32%) | (0.27%) | (0.33%) | |
| Other Income and Exp... | ||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 20,317,000.00 | 34,315,000.00 | 23,584,000.00 | 26,162,000.00 | 8,387,000.00 | 153,000.00 | 584,000.00 | 813,000.00 | 580,000.00 | 1,257,000.00 | 435,000.00 | 97,510,000.00 | 97,510,000.00 | 129,692,000.00 | |
| Interest Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Total Other Income/Exp... | -250,817,000.00 | -431,914,000.00 | -12,500,000.00 | 116,426,000.00 | -124,100,000.00 | 201,405,000.00 | 185,729,000.00 | 316,199,000.00 | -369,258,000.00 | -905,507,000.00 | -893,816,000.00 | -1,146,870,000.00 | -917,312,000.00 | -890,389,000.00 | -1,026,796,000.00 | -916,334,000.00 | 389,240,000.00 | -908,683,000.00 | -795,355,000.00 | |
| EBITDA | ||||||||||||||||||||
| EBITDA | 1,499,632,000.00 | 1,402,767,000.00 | 1,000,598,000.00 | 897,962,000.00 | 1,158,601,000.00 | 1,596,747,000.00 | 2,354,847,000.00 | 1,749,351,000.00 | 2,331,193,000.00 | 2,333,389,000.00 | 2,182,003,000.00 | 2,098,074,000.00 | 2,711,308,000.00 | 3,531,199,000.00 | 4,146,455,000.00 | 4,158,862,000.00 | 4,583,079,000.00 | 4,001,956,000.00 | 3,867,757,000.00 | |
| EBITDA ratio | (0.43%) | (0.42%) | (0.29%) | (0.24%) | (0.25%) | (0.28%) | (0.31%) | (0.26%) | (0.30%) | (0.28%) | (0.25%) | (0.22%) | (0.29%) | (0.29%) | (0.30%) | (0.34%) | (0.33%) | (0.30%) | (0.27%) | |
| Income Before Tax | ||||||||||||||||||||
| Income Before Tax | 1,145,552,000.00 | 855,233,000.00 | 862,546,000.00 | 864,982,000.00 | 854,990,000.00 | 1,352,582,000.00 | 2,106,581,000.00 | 1,840,565,000.00 | 2,239,778,000.00 | 2,287,591,000.00 | 2,265,787,000.00 | 2,467,888,000.00 | 2,794,539,000.00 | 3,506,745,000.00 | 4,202,517,000.00 | 4,173,026,000.00 | 4,282,080,000.00 | 4,288,900,000.00 | 3,946,913,000.00 | |
| Income Before Tax Ratio | (0.33%) | (0.25%) | (0.25%) | (0.23%) | (0.18%) | (0.23%) | (0.31%) | (0.28%) | (0.29%) | (0.28%) | (0.26%) | (0.26%) | (0.30%) | (0.32%) | (0.34%) | (0.38%) | (0.36%) | (0.33%) | (0.28%) | |
| Income Tax Expense | ||||||||||||||||||||
| Income Tax Expense | 410,450,000.00 | 299,294,000.00 | 277,773,000.00 | 245,805,000.00 | 234,901,000.00 | 402,477,000.00 | 681,495,000.00 | 578,083,000.00 | 738,252,000.00 | 765,512,000.00 | 734,665,000.00 | 795,799,000.00 | 975,608,000.00 | 1,238,302,000.00 | 1,161,596,000.00 | 1,065,083,000.00 | 1,079,769,000.00 | 1,019,100,000.00 | 931,261,000.00 | |
| Net Income | ||||||||||||||||||||
| Net Income | 443,954,000.00
+0% |
555,939,000.00
+25% |
584,773,000.00
+5% |
619,177,000.00
+6% |
620,089,000.00
+0% |
950,105,000.00
+53% |
1,425,086,000.00
+50% |
1,262,482,000.00
-11% |
1,501,526,000.00
+19% |
1,522,079,000.00
+1% |
1,531,122,000.00
+1% |
1,672,089,000.00
+9% |
1,818,931,000.00
+9% |
2,268,443,000.00
+25% |
3,040,921,000.00
+34% |
3,107,943,000.00
+2% |
3,202,300,000.00
+3% |
3,269,800,000.00
+2% |
3,015,652,000.00
-8% |
|
| Net Income Ratio | (0.13%) | (0.17%) | (0.17%) | (0.16%) | (0.13%) | (0.16%) | (0.21%) | (0.19%) | (0.19%) | (0.18%) | (0.17%) | (0.18%) | (0.19%) | (0.21%) | (0.25%) | (0.28%) | (0.27%) | (0.25%) | (0.21%) | |
| Earning Per Share | ||||||||||||||||||||
| Basic EPS | 28.75 | 36.00 | 37.87 | 40.10 | 40.18 | 61.53 | 92.29 | 81.76 | 8.84 | 8.96 | 9.01 | 8.92 | 10.71 | 13.35 | 17.90 | 18.30 | 18.85 | 19.25 | 17.75 | |
| Diluted EPS | 28.75 | 36.00 | 37.87 | 40.10 | 40.18 | 61.53 | 92.29 | 81.76 | 8.84 | 8.96 | 9.01 | 8.92 | 10.71 | 13.35 | 17.90 | 18.30 | 18.85 | 19.25 | 17.75 | |
| Share Outstanding | ||||||||||||||||||||
| Basic Share Outstanding | 15,441,920.00 | 15,441,920.00 | 15,441,920.00 | 15,441,920.00 | 15,441,920.00 | 15,441,920.00 | 15,441,920.00 | 15,441,920.00 | 169,861,128.00 | 169,861,125.00 | 169,867,996.00 | 169,861,120.00 | 169,863,391.00 | 169,863,579.00 | 169,861,127.00 | 169,861,121.00 | 169,861,128.00 | 169,861,194.00 | 169,861,446.00 | |
| Diluted Share Outstanding | 15,441,920.00 | 15,441,920.00 | 15,441,920.00 | 15,441,920.00 | 15,441,920.00 | 15,441,920.00 | 15,441,920.00 | 15,441,920.00 | 169,861,120.00 | 169,861,120.00 | 169,861,120.00 | 169,861,120.00 | 169,861,120.00 | 169,861,120.00 | 169,861,120.00 | 169,861,120.00 | 169,861,120.00 | 169,861,120.00 | 169,861,120.00 | |