Vst
VSTTILLERS.NSVst Tillers Tractors Price (VSTTILLERS.NS)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
8,641,000
(0.0116)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
V.S.T. Tillers Tractors LimitedCurrency: INR
| YEAR | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
1,622,794,734.00
+0% |
1,885,808,040.00
+16% |
2,741,360,356.00
+45% |
3,445,365,242.00
+26% |
4,253,105,057.00
+23% |
5,306,403,639.00
+25% |
4,816,587,168.00
-9% |
6,242,186,930.00
+30% |
5,515,972,566.00
-12% |
6,466,703,829.00
+17% |
6,951,203,751.00
+7% |
7,617,929,270.00
+10% |
6,121,123,938.00
-20% |
5,422,917,204.00
-11% |
7,610,441,642.00
+40% |
8,497,312,000.00
+12% |
10,064,300,000.00
+18% |
9,631,162,000.00
-4% |
|
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 1,044,662,577.00 | 1,237,842,995.00 | 1,840,265,762.00 | 2,256,920,469.00 | 2,870,814,995.00 | 3,785,291,026.00 | 3,295,362,340.00 | 4,110,523,517.00 | 3,571,167,967.00 | 4,211,466,434.00 | 4,489,062,669.00 | 4,977,310,944.00 | 4,101,785,650.00 | 3,769,796,031.00 | 5,145,326,354.00 | 5,847,979,000.00 | 7,046,800,000.00 | 7,707,900,000.00 | |
| Gross Profit | |||||||||||||||||||
| Gross Profit |
578,132,157.00
+0% |
647,965,045.00
+12% |
901,094,594.00
+39% |
1,188,444,773.00
+32% |
1,382,290,062.00
+16% |
1,521,112,613.00
+10% |
1,521,224,828.00
+0% |
2,131,663,413.00
+40% |
1,944,804,599.00
-9% |
2,255,237,395.00
+16% |
2,462,141,082.00
+9% |
2,640,618,326.00
+7% |
2,019,338,288.00
-24% |
1,653,121,173.00
-18% |
2,465,115,288.00
+49% |
2,649,333,000.00
+7% |
3,017,500,000.00
+14% |
1,923,262,000.00
-36% |
|
| Gross Profit Ratio | (0.36%) | (0.34%) | (0.33%) | (0.34%) | (0.33%) | (0.29%) | (0.32%) | (0.34%) | (0.35%) | (0.35%) | (0.35%) | (0.35%) | (0.33%) | (0.30%) | (0.32%) | (0.31%) | (0.30%) | (0.20%) | |
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 15,078,844.00 | 18,195,074.00 | 15,999,383.00 | 16,814,309.00 | 10,881,115.00 | 16,903,973.00 | 20,152,903.00 | 12,282,711.00 | 12,087,458.00 | 16,123,000.00 | 15,308,000.00 | 13,130,000.00 | |
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 33,656,606.00 | 41,776,549.00 | 410,472,104.00 | 26,212,405.00 | 32,598,401.00 | 40,231,679.00 | 54,832,883.00 | 60,880,553.00 | 94,516,096.00 | 101,026,000.00 | 100,965,000.00 | 162,777,000.00 | |
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 657,358,573.00 | 798,183,263.00 | 445,943,413.00 | 332,709,799.00 | 544,392,227.00 | 393,262,324.00 | 428,289,604.00 | 316,272,472.00 | 342,263,631.00 | 371,223,000.00 | 443,122,000.00 | 948,350,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 299,422,673.00 | 361,780,686.00 | 35,471,309.00 | 306,497,394.00 | 511,793,826.00 | 353,030,645.00 | 373,456,721.00 | 255,391,919.00 | 247,747,535.00 | 270,197,000.00 | 342,157,000.00 | 351,972,000.00 | |
| Depreciation and Amortiz... | 27,303,344.00 | 28,993,059.00 | 28,149,745.00 | 25,851,037.00 | 22,717,998.00 | 32,628,616.00 | 33,546,150.00 | 39,145,911.00 | 94,109,139.00 | 125,445,220.00 | 116,377,890.00 | 105,923,937.00 | 154,989,320.00 | 160,884,118.00 | 168,257,186.00 | 247,668,000.00 | 266,629,000.00 | 270,059,000.00 | |
| Other Expenses | 4,384,883.00 | 5,450,330.00 | 5,668,195.00 | 7,629,472.00 | 7,171,105.00 | 778,900,798.00 | 5,612,283.00 | 5,641,033.00 | 7,719,704.00 | 11,890,190.00 | 27,044,657.00 | 18,459,277.00 | 68,072,663.00 | 27,015,282.00 | 18,273,349.00 | 17,653,000.00 | 249,500,000.00 | 0.00 | |
| Total Operating Expenses | 376,998,206.00 | 420,139,250.00 | 454,792,802.00 | 564,588,472.00 | 664,697,715.00 | 778,900,798.00 | 826,279,083.00 | 965,678,240.00 | 982,568,505.00 | 1,196,827,904.00 | 1,558,971,011.00 | 1,525,465,775.00 | 1,396,293,739.00 | 1,371,112,628.00 | 1,585,225,533.00 | 1,578,353,000.00 | 2,014,800,000.00 | 1,000,800,000.00 | |
| Cost and Exponses | 1,421,660,783.00 | 1,657,982,245.00 | 2,295,058,564.00 | 2,821,508,941.00 | 3,535,512,710.00 | 4,564,191,824.00 | 4,121,641,423.00 | 5,076,201,757.00 | 4,553,736,472.00 | 5,408,294,338.00 | 6,048,033,680.00 | 6,502,776,719.00 | 5,498,079,389.00 | 5,140,908,659.00 | 6,730,551,887.00 | 7,426,332,000.00 | 9,061,600,000.00 | 8,678,702,000.00 | |
| Operating Income | |||||||||||||||||||
| Operating Income |
201,133,951.00
+0% |
227,825,795.00
+13% |
446,301,792.00
+96% |
623,856,301.00
+40% |
717,592,347.00
+15% |
742,211,815.00
+3% |
696,222,342.00
-6% |
1,219,585,176.00
+75% |
1,005,545,744.00
-18% |
1,100,294,934.00
+9% |
907,309,276.00
-18% |
1,117,092,330.00
+23% |
624,408,766.00
-44% |
283,500,902.00
-55% |
881,801,472.00
+211% |
991,400,000.00
+12% |
1,252,200,000.00
+26% |
994,174,000.00
-21% |
|
| Operating Income Ratio | (0.12%) | (0.12%) | (0.16%) | (0.18%) | (0.17%) | (0.14%) | (0.14%) | (0.20%) | (0.18%) | (0.17%) | (0.13%) | (0.15%) | (0.10%) | (0.05%) | (0.12%) | (0.12%) | (0.12%) | (0.10%) | |
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 616,764.00 | 828,698.00 | 4,376,247.00 | 278,345.00 | 508,636.00 | 40,342,669.00 | 103,780,706.00 | 55,986,475.00 | 24,125,460.00 | 42,267,182.00 | 35,832,000.00 | 32,033,000.00 | 21,825,000.00 | |
| Interest Expenses | 4,489,734.00 | 5,338,233.00 | 5,297,747.00 | 6,737,210.00 | 7,163,979.00 | 8,619,142.00 | 12,838,817.00 | 17,567,257.00 | 21,156,718.00 | 25,625,290.00 | 29,760,564.00 | 16,934,950.00 | 22,466,183.00 | 14,683,746.00 | 40,060,100.00 | 10,453,000.00 | 12,700,000.00 | 25,927,000.00 | |
| Total Other Income/Exp... | -4,594,585.00 | -5,226,136.00 | -4,927,299.00 | -5,844,948.00 | 1,236,927,922.00 | -8,619,142.00 | -1,293,009.00 | 38,685,236.00 | 62,831,399.00 | -572,409,644.00 | -433,803,290.00 | -279,171,465.00 | -489,078,598.00 | -50,974,850.00 | -429,882,699.00 | -600,357,000.00 | -803,501,000.00 | 557,465,000.00 | |
| EBITDA | |||||||||||||||||||
| EBITDA | 228,332,444.00 | 256,930,951.00 | 474,821,985.00 | 650,599,600.00 | 740,317,472.00 | 737,228,606.00 | 742,607,313.00 | 1,206,648,895.00 | 1,012,728,163.00 | 1,140,532,694.00 | 1,276,140,858.00 | 1,629,809,516.00 | 872,765,898.00 | 393,520,430.00 | 1,379,930,275.00 | 1,585,516,000.00 | 1,525,577,000.00 | 1,843,191,000.00 | |
| EBITDA ratio | (0.14%) | (0.14%) | (0.17%) | (0.19%) | (0.17%) | (0.15%) | (0.15%) | (0.19%) | (0.20%) | (0.19%) | (0.17%) | (0.18%) | (0.15%) | (0.09%) | (0.15%) | (0.16%) | (0.15%) | (0.19%) | |
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 196,539,366.00 | 222,599,659.00 | 441,374,493.00 | 618,011,353.00 | 710,435,495.00 | 733,592,673.00 | 696,222,342.00 | 1,219,585,177.00 | 1,005,545,746.00 | 1,100,294,934.00 | 1,028,549,646.00 | 1,522,313,948.00 | 715,327,204.00 | 231,033,695.00 | 1,192,248,301.00 | 1,321,818,000.00 | 1,239,500,000.00 | 1,551,639,000.00 | |
| Income Before Tax Ratio | (0.12%) | (0.12%) | (0.16%) | (0.18%) | (0.17%) | (0.14%) | (0.14%) | (0.20%) | (0.18%) | (0.17%) | (0.15%) | (0.20%) | (0.12%) | (0.04%) | (0.16%) | (0.16%) | (0.12%) | (0.16%) | |
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 71,008,412.00 | 78,574,439.00 | 152,263,259.00 | 194,746,521.00 | 248,543,326.00 | 234,322,642.00 | 210,488,554.00 | 390,202,762.00 | 310,377,680.00 | 358,961,732.00 | 311,004,316.00 | 402,516,649.00 | 254,694,319.00 | 50,974,643.00 | 284,485,443.00 | 328,719,000.00 | 315,800,000.00 | 340,969,000.00 | |
| Net Income | |||||||||||||||||||
| Net Income | 125,530,954.00
+0% |
144,025,220.00
+15% |
289,111,234.00
+101% |
423,264,832.00
+46% |
461,892,169.00
+9% |
499,270,031.00
+8% |
485,733,788.00
-3% |
829,382,415.00
+71% |
695,168,065.00
-16% |
741,333,202.00
+7% |
717,545,330.00
-3% |
1,119,797,299.00
+56% |
460,632,885.00
-59% |
180,059,052.00
-61% |
907,763,000.00
+404% |
993,099,000.00
+9% |
923,700,000.00
-7% |
1,210,670,000.00
+31% |
|
| Net Income Ratio | (0.08%) | (0.08%) | (0.11%) | (0.12%) | (0.11%) | (0.09%) | (0.10%) | (0.13%) | (0.13%) | (0.11%) | (0.10%) | (0.15%) | (0.08%) | (0.03%) | (0.12%) | (0.12%) | (0.09%) | (0.13%) | |
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 14.53 | 16.67 | 33.47 | 48.99 | 53.46 | 57.79 | 56.22 | 96.00 | 80.46 | 85.81 | 95.73 | 129.61 | 53.32 | 20.84 | 105.07 | 114.94 | 106.90 | 140.12 | |
| Diluted EPS | 14.53 | 16.67 | 33.47 | 48.99 | 53.46 | 57.79 | 56.22 | 96.00 | 80.46 | 85.81 | 95.73 | 129.61 | 53.32 | 20.84 | 105.07 | 114.94 | 106.90 | 140.11 | |
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 8,639,527.00 | 8,639,527.00 | 8,639,527.00 | 8,639,528.00 | 8,639,528.00 | 8,639,528.00 | 8,639,528.00 | 8,639,528.00 | 8,639,528.00 | 8,639,528.00 | 8,639,528.00 | 8,639,528.00 | 8,639,528.00 | 8,639,528.00 | 8,639,528.00 | 8,640,000.00 | 8,640,000.00 | 8,640,000.00 | |
| Diluted Share Outstanding | 8,639,527.00 | 8,639,527.00 | 8,639,527.00 | 8,639,528.00 | 8,639,528.00 | 8,639,528.00 | 8,639,528.00 | 8,639,528.00 | 8,639,528.00 | 8,639,528.00 | 8,639,528.00 | 8,639,528.00 | 8,639,528.00 | 8,639,528.00 | 8,639,528.00 | 8,640,000.00 | 8,640,000.00 | 8,641,000.00 | |