VST Peer Comparison

NSE: VSTIND | BSE: 509966

₹200.86

₹-0.47 (-0.23%)

As on 08-Oct-2026IST

Market cap

₹3,410 Cr

Revenue (TTM)

₹2,493 Cr

P/E Ratio

12.2

P/B Ratio

2.3

Div. Yield

6 %

Edit

	VST	NTC	Golden Tobacco	Sinnar Bidi Udyog	ITC
Market cap (₹ Cr)	3,410	196	41	26	3,18,338
Revenue (₹ Cr)	2,493	113	33	5	96,307
Net Profit (₹ Cr)	278.55	20.02	6.91	-0.25	19,789.30
Net Margin (%)	10.95	16.06	19.89	-4.96	20.05
RoE (%)	20.53	9.30	--	-5.63	27.51
Price to Earnings	12.24	9.79	5.88	--	16.05
Price-To-Book	2.29	0.91	--	6.13	4.16

Income Statement (₹ Cr)

	VST	NTC	Golden Tobacco	Sinnar Bidi Udyog	ITC
Operating Revenue	1,464.54	112.63	--	4.73	78,868.40
Total Income	1,505.84	124.88	--	4.81	81,307.10
Total Expenditure	1,014.64	91.29	--	4.93	51,563.39
EBITDA	449.90	21.34	--	-0.19	27,305.01
Depreciation	101.16	1.47	--	0.02	1,710.53
EBIT	348.73	19.87	--	-0.21	25,594.48
Interest	--	6.50	--	0.00	85.17
Other Income	41.30	12.25	--	0.07	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	--	-0.02	7,015.24
Profit after Tax	292.25	19.56	--	-0.12	21,018.15

	VST	NTC	Golden Tobacco	Sinnar Bidi Udyog	ITC
Shareholder's Funds	1,445.67	209.90	--	4.39	72,507.30
Minority Interest	--	--	--	--	365.72
Non-Current Liabilities	-18.96	79.97	--	2.81	4,076.91
Current Liabilities	544.97	31.99	--	1.47	16,687.27
Total Liabilities	2,015.83	321.85	--	8.80	93,637.20

	VST	NTC	Golden Tobacco	Sinnar Bidi Udyog	ITC
Non-Current Assets	247.94	219.74	--	0.96	42,928.79
Current Assets	1,375.01	102.11	--	7.70	50,708.41
Total Assets	2,015.83	321.85	--	8.80	93,637.20
Total Debt*	0.00	76.66	--	0.00	2,186.22
Net Current Assets	830.04	70.13	--	6.24	34,021.14
Contingent Liabilities	9.83	32.68	--	0.46	1,260.82

	VST	NTC	Golden Tobacco	Sinnar Bidi Udyog	ITC
Cash From Operating Activities	218.27	-8.03	--	-1.28	18,464.31
Cash Flow from Investing Activities	-31.37	16.37	--	0.07	-2,320.74
Cash from Financing Activities	-169.54	-7.87	--	--	-16,147.12
Net Cash Inflow / Outflow	17.36	0.47	--	-1.21	-3.55

	VST	NTC	Golden Tobacco	Sinnar Bidi Udyog	ITC
ROCE (%)	28.18	11.14	--	-3.15	38.83
ROE (%)	21.14	9.31	--	-2.79	29.67
ROA (%)	15.51	6.01	--	-1.45	23.14
EBIT Margin (%)	33.54	29.82	--	-2.54	37.71
Net Margin (%)	19.41	15.67	--	-2.58	25.85
Cash Profit Margin (%)	19.23	18.13	--	-2.20	25.28

	VST	NTC	Golden Tobacco	Sinnar Bidi Udyog	ITC
Revenue Growth (%)	4.78	87.47	--	-1.42	4.71
EBIT Growth (%)	56.63	54.11	--	-153.38	4.33
Net Profit Growth (%)	0.64	72.07	--	-203.67	4.90
EPS Growth (%)	0.64	72.07	--	-163.91	-40.53
Book Value Growth (%)	9.31	-0.14	--	-2.73	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	--	6.63	5.00
Dividend Yield (%)	6.00	0.00	--	0.00	5.04
EV/EBITDA	6.85	8.55	--	-218.80	12.09
Market Cap (₹ Cr)	3,397.29	213.22	--	29.08	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	--	5.25	3.04
Quick Ratio	1.28	2.86	--	2.07	1.92
Interest Coverage	--	4.94	--	-467.00	330.15

	VST	NTC	Golden Tobacco	Sinnar Bidi Udyog	ITC
Debtors to sales (%)	3.21	9.58	--	3.80	4.97
Asset Turnover	1.09	0.36	--	0.55	0.99
Receivable days	9.91	35.43	--	12.32	17.54
Inventory Days	103.44	30.36	--	308.67	69.54
Payable days	66.80	39.78	--	140.90	58.58
Cash Conversion Cycle	46.56	26.00	--	180.09	28.50

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