:::LALKAR GROUP::::

VST Industries Ltd

Cigarettes

BSE Code

509966

ISIN Demat

INE710A01016

Book Value

74.6651806

Mar.Cap(Rs.Cr)

3,888.12

P/E

17.01

Face Value

Your are on : Markets \| Company Profile \| Profit And Loss

Particulars	Mar 2025 (Rs.Cr)	Mar 2024 (Rs.Cr)	Mar 2023 (Rs.Cr)	Mar 2022 (Rs.Cr)	Mar 2021 (Rs.Cr)	Mar 2020 (Rs.Cr)
INCOME :
Sales Turnover	1809.43	1837.50	1672.51	1560.67	1472.89	1370.42
Excise Duty	411.67	417.03	380.07	382.50	361.91	131.07
Net Sales	1397.76	1420.47	1292.44	1178.17	1110.98	1239.35
Other Income	135.29	79.60	76.40	46.67	41.79	47.36
Stock Adjustments	-10.43	29.32	-8.75	2.76	-1.75	1.60
Total Income	1522.62	1529.39	1360.09	1227.60	1151.02	1288.31
EXPENDITURE :
Raw Materials	786.33	784.16	612.21	516.26	477.15	600.15
Power & Fuel Cost	8.25	6.97	6.58	7.51	7.61	9.01
Employee Cost	138.32	129.96	120.33	116.35	114.83	102.42
Other Manufacturing Expenses	27.89	21.58	22.97	20.84	13.25	9.27
Selling & Administrative Expenses	115.99	111.64	96.92	76.21	39.04	53.06
Miscellaneous Expenses	31.74	42.27	41.98	32.12	46.76	52.39
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1108.52	1096.59	900.99	769.28	698.64	826.30
Operating Profit	414.10	432.80	459.09	458.31	452.38	462.01
Interest	0.00	0.00	0.00	0.00	0.00	0.00
Gross Profit	414.10	432.80	459.09	458.31	452.38	462.01
Depreciation	44.49	38.11	30.20	30.10	35.07	41.76
Profit Before Tax	369.61	394.69	428.89	428.21	417.31	420.25
Tax	82.59	90.15	98.17	104.18	105.86	110.86
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-3.38	2.98	3.74	3.80	0.65	5.30
Reported Net Profit	290.39	301.57	326.98	320.23	310.79	304.09
Extraordinary Items	78.52	2.04	0.05	0.53	0.01	0.17
Adjusted Net Profit	211.87	299.53	326.93	319.70	310.78	303.92
Adjustment below Net Profit	2.15	0.92	0.31	-0.24	-0.41	-30.15
P & L Balance brought forward	835.28	793.56	711.65	597.65	480.89	383.65
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	260.77	260.77	245.39	205.99	193.63	176.70
P & L Balance carried down	867.05	835.28	793.56	711.65	597.65	480.89
Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	136.40	1500.00	1500.00	1400.00	1140.00	1030.00
Dividend Per Share(Rs)	13.64	150.00	150.00	140.00	114.00	103.00
Earnings Per Share-Unit Curr	17.10	195.29	211.75	207.38	201.27	196.93
Earnings Per Share(Adj)-Unit Curr	17.10	17.75	19.25	18.85	18.30	17.90
Book Value-Unit Curr	77.87	811.05	763.96	695.70	609.02	509.71
Book Value(Adj)-Unit Curr	77.87	73.73	69.45	63.25	55.37	46.34