VST Peer Comparison

NSE: VSTIND | BSE: 509966

₹187.27

₹0.55 (0.29%)

As on 03-Nov-2026IST

Market cap

₹3,185 Cr

Revenue (TTM)

₹2,887 Cr

P/E Ratio

12.2

P/B Ratio

2.4

Div. Yield

6.4 %

Edit

	VST	NTC	Golden Tobacco	Sinnar Bidi Udyog	ITC
Market cap (₹ Cr)	3,185	178	39	22	3,42,560
Revenue (₹ Cr)	2,887	113	33	5	1,05,630
Net Profit (₹ Cr)	260.38	20.02	6.91	-0.25	18,801.48
Net Margin (%)	8.84	16.06	19.89	-4.96	17.42
RoE (%)	18.79	9.30	--	-5.63	26.23
Price to Earnings	12.23	8.89	5.68	--	18.14
Price-To-Book	2.40	0.82	--	5.33	4.80

Income Statement (₹ Cr)

	VST	NTC	Golden Tobacco	Sinnar Bidi Udyog	ITC
Operating Revenue	1,464.54	112.63	--	4.98	78,868.40
Total Income	1,505.84	124.88	--	5.07	81,307.10
Total Expenditure	1,014.64	91.29	--	5.18	51,563.39
EBITDA	449.90	21.34	--	-0.21	27,305.01
Depreciation	101.16	1.47	--	0.02	1,710.53
EBIT	348.73	19.87	--	-0.23	25,594.48
Interest	--	6.50	--	0.00	85.17
Other Income	41.30	12.25	--	0.09	2,438.70
Exceptional Items	100.49	--	--	--	-291.70
Profit before Tax	390.04	25.62	--	-0.14	28,033.39
Provision for Tax	97.78	6.06	--	0.00	7,015.24
Profit after Tax	292.25	19.56	--	-0.13	21,018.15

	VST	NTC	Golden Tobacco	Sinnar Bidi Udyog	ITC
Shareholder's Funds	1,445.67	209.90	--	4.26	72,507.30
Minority Interest	--	--	--	--	365.72
Non-Current Liabilities	-18.96	79.97	--	3.11	4,076.91
Current Liabilities	544.97	31.99	--	2.69	16,687.27
Total Liabilities	2,015.83	321.85	--	10.20	93,637.20

	VST	NTC	Golden Tobacco	Sinnar Bidi Udyog	ITC
Non-Current Assets	247.94	219.74	--	0.90	42,928.79
Current Assets	1,375.01	102.11	--	9.16	50,708.41
Total Assets	2,015.83	321.85	--	10.20	93,637.20
Total Debt*	0.00	76.66	--	0.00	2,186.22
Net Current Assets	830.04	70.13	--	6.47	34,021.14
Contingent Liabilities	9.83	32.68	--	0.49	1,260.82

	VST	NTC	Golden Tobacco	Sinnar Bidi Udyog	ITC
Cash From Operating Activities	218.27	-8.03	--	-1.08	18,464.31
Cash Flow from Investing Activities	-31.37	16.37	--	0.08	-2,320.74
Cash from Financing Activities	-169.54	-7.87	--	--	-16,147.12
Net Cash Inflow / Outflow	17.36	0.47	--	-1.00	-3.55

	VST	NTC	Golden Tobacco	Sinnar Bidi Udyog	ITC
ROCE (%)	28.18	11.14	--	-3.17	38.83
ROE (%)	21.14	9.31	--	-3.10	29.67
ROA (%)	15.51	6.01	--	-1.43	23.14
EBIT Margin (%)	33.54	29.82	--	-2.34	37.71
Net Margin (%)	19.41	15.67	--	-2.64	25.85
Cash Profit Margin (%)	19.23	18.13	--	-2.28	25.28

	VST	NTC	Golden Tobacco	Sinnar Bidi Udyog	ITC
Revenue Growth (%)	4.78	87.47	--	5.14	4.71
EBIT Growth (%)	56.63	54.11	--	2.83	4.33
Net Profit Growth (%)	0.64	72.07	--	-7.73	4.90
EPS Growth (%)	0.64	72.07	--	-6.83	-40.53
Book Value Growth (%)	9.31	-0.14	--	-2.99	3.52

	VST	NTC	Golden Tobacco	Sinnar Bidi Udyog	ITC
Price / Earnings	11.62	10.90	--	0.00	17.42
Price / Book Value	2.35	1.02	--	8.58	5.00
Dividend Yield (%)	6.00	0.00	--	0.00	5.04
EV/EBITDA	6.85	8.55	--	-297.54	12.09
Market Cap (₹ Cr)	3,397.29	213.22	--	36.51	3,60,475.91

	VST	NTC	Golden Tobacco	Sinnar Bidi Udyog	ITC
Debt to Equity	0.00	0.37	--	0.00	0.03
Short term debt to equity ratio	--	0.02	--	--	0.03
Current Ratio	2.52	3.19	--	3.40	3.04
Quick Ratio	1.28	2.86	--	1.61	1.92
Interest Coverage	--	4.94	--	-685.50	330.15

	VST	NTC	Golden Tobacco	Sinnar Bidi Udyog	ITC
Debtors to sales (%)	3.21	9.58	--	48.81	4.97
Asset Turnover	1.09	0.36	--	0.53	0.99
Receivable days	9.91	35.43	--	95.67	17.54
Inventory Days	103.44	30.36	--	348.03	69.54
Payable days	66.80	39.78	--	211.45	58.58
Cash Conversion Cycle	46.56	26.00	--	232.25	28.50

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.