Incorporated in 1930, VST Industries is one of India's largest tobacco companies. The company began its operations under the name of Vazir Sultan and Sons, which was eventually changed to VST in 1983. The company's products include cigarettes, unmanu... More
Nestle India is a 100-year old and second largest FMCG company dominating the noodle (Maggi) and the hot beverage (Nescafe) categories. Milk products & nutrition is the largest segment with a 44% sales share. This is followed by prepared dishes & coo... More
VST INDUSTRIES | NESTLE | VST INDUSTRIES/ NESTLE |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 18.2 | 81.8 | 22.3% | View Chart |
P/BV | x | 8.5 | 87.7 | 9.6% | View Chart |
Dividend Yield | % | 2.1 | 1.6 | 133.2% |
![]() ![]() |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
VST INDUSTRIES Mar-19 |
NESTLE Dec-19 |
VST INDUSTRIES/ NESTLE |
5-Yr Chart Click to enlarge
|
||
High | Rs | 3,580 | 15,150 | 23.6% | |
Low | Rs | 2,470 | 10,028 | 24.6% | |
Sales per share (Unadj.) | Rs | 711.8 | 1,282.8 | 55.5% | |
Earnings per share (Unadj.) | Rs | 146.9 | 204.3 | 71.9% | |
Cash flow per share (Unadj.) | Rs | 173.7 | 237.1 | 73.3% | |
Dividends per share (Unadj.) | Rs | 77.50 | 281.00 | 27.6% | |
Dividend yield (eoy) | % | 2.6 | 2.2 | 114.8% | |
Book value per share (Unadj.) | Rs | 430.1 | 200.4 | 214.6% | |
Shares outstanding (eoy) | m | 15.44 | 96.42 | 16.0% | |
Bonus/Rights/Conversions | - | - | - | ||
Price / Sales ratio | x | 4.2 | 9.8 | 43.3% | |
Avg P/E ratio | x | 20.6 | 61.6 | 33.4% | |
P/CF ratio (eoy) | x | 17.4 | 53.1 | 32.8% | |
Price / Book Value ratio | x | 7.0 | 62.8 | 11.2% | |
Dividend payout | % | 52.8 | 137.6 | 38.3% | |
Avg Mkt Cap | Rs m | 46,706 | 1,213,836 | 3.8% | |
No. of employees | `000 | 0.8 | 7.6 | 10.2% | |
Total wages/salary | Rs m | 923 | 12,630 | 7.3% | |
Avg. sales/employee | Rs Th | 14,053.8 | 16,170.6 | 86.9% | |
Avg. wages/employee | Rs Th | 1,179.8 | 1,651.1 | 71.5% | |
Avg. net profit/employee | Rs Th | 2,900.8 | 2,574.9 | 112.7% |
INCOME DATA | |||||
---|---|---|---|---|---|
Net Sales | Rs m | 10,990 | 123,689 | 8.9% | |
Other income | Rs m | 389 | 2,469 | 15.8% | |
Total revenues | Rs m | 11,379 | 126,158 | 9.0% | |
Gross profit | Rs m | 3,531 | 28,643 | 12.3% | |
Depreciation | Rs m | 414 | 3,164 | 13.1% | |
Interest | Rs m | 0 | 1,198 | 0.0% | |
Profit before tax | Rs m | 3,507 | 26,750 | 13.1% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 1,238 | 7,054 | 17.6% | |
Profit after tax | Rs m | 2,268 | 19,696 | 11.5% | |
Gross profit margin | % | 32.1 | 23.2 | 138.8% | |
Effective tax rate | % | 35.3 | 26.4 | 133.9% | |
Net profit margin | % | 20.6 | 15.9 | 129.6% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 9,586 | 38,172 | 25.1% | |
Current liabilities | Rs m | 5,243 | 21,475 | 24.4% | |
Net working cap to sales | % | 39.5 | 13.5 | 292.7% | |
Current ratio | x | 1.8 | 1.8 | 102.9% | |
Inventory Days | Days | 94 | 38 | 247.2% | |
Debtors Days | Days | 5 | 4 | 129.6% | |
Net fixed assets | Rs m | 2,137 | 23,700 | 9.0% | |
Share capital | Rs m | 154 | 964 | 16.0% | |
"Free" reserves | Rs m | 6,486 | 18,358 | 35.3% | |
Net worth | Rs m | 6,640 | 19,323 | 34.4% | |
Long term debt | Rs m | 0 | 531 | 0.0% | |
Total assets | Rs m | 12,069 | 70,582 | 17.1% | |
Interest coverage | x | NM | 23.3 | - | |
Debt to equity ratio | x | 0 | 0 | 0.0% | |
Sales to assets ratio | x | 0.9 | 1.8 | 52.0% | |
Return on assets | % | 18.8 | 29.6 | 63.5% | |
Return on equity | % | 34.2 | 101.9 | 33.5% | |
Return on capital | % | 52.8 | 140.8 | 37.5% | |
Exports to sales | % | 0 | 5.2 | 0.0% | |
Imports to sales | % | 0 | 0 | - | |
Exports (fob) | Rs m | NA | 6,385 | 0.0% | |
Imports (cif) | Rs m | NA | NA | - | |
Fx inflow | Rs m | 1,471 | 6,385 | 23.0% | |
Fx outflow | Rs m | 671 | 29,430 | 2.3% | |
Net fx | Rs m | 800 | -23,045 | -3.5% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 2,902 | 22,337 | 13.0% | |
From Investments | Rs m | -1,480 | 830 | -178.4% | |
From Financial Activity | Rs m | -1,443 | -35,400 | 4.1% | |
Net Cashflow | Rs m | -21 | -12,233 | 0.2% |
Indian Promoters | % | 0.0 | 0.0 | - | |
Foreign collaborators | % | 32.2 | 62.8 | 51.3% | |
Indian inst/Mut Fund | % | 14.3 | 4.5 | 318.7% | |
FIIs | % | 11.9 | 12.5 | 95.2% | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 41.7 | 20.3 | 205.4% | |
Shareholders | 13,157 | 62,821 | 20.9% | ||
Pledged promoter(s) holding | % | 0.0 | 0.0 | - |
Compare VST INDUSTRIES With: TATA COFFEE RASOYA PROTEINS VADILAL INDUSTRIES MCLEOD RUSSEL KWALITY
Compare VST INDUSTRIES With: COCA COLA (US) TIGER BRANDS (S. Africa) NESTLE (Switz.) AVI LTD. (S. Africa)
Indian share markets witnessed huge selling pressure today and extended losses as the session progressed, dragged down by heavy selling in metal and banking stocks.
For the quarter ended September 2020, VST INDUSTRIES has posted a net profit of Rs 885 m (up 16.0% YoY). Sales on the other hand came in at Rs 4 bn (up 22.2% YoY). Read on for a complete analysis of VST INDUSTRIES's quarterly results.
Here's an analysis of the annual report of NESTLE for 2018-19. It includes a full income statement, balance sheet and cash flow analysis of NESTLE. Also includes updates on the valuation of NESTLE.
Does the company with one of the fastest-growing QSR chains in India have sound prospects?
For the quarter ended September 2020, NESTLE has posted a net profit of Rs 6 bn (down 1.4% YoY). Sales on the other hand came in at Rs 35 bn (up 10.1% YoY). Read on for a complete analysis of NESTLE's quarterly results.
For the quarter ended June 2020, NESTLE has posted a net profit of Rs 5 bn (up 11.1% YoY). Sales on the other hand came in at Rs 31 bn (up 1.7% YoY). Read on for a complete analysis of NESTLE's quarterly results.
More Views on NewsWere you shocked that bullion prices hit lower circuits on Friday on the MCX? Find out why it happened...
In this video, I'll show you why it might be the right time to take money of the table in pharma stocks.
Our ace stock picker is ready to capitalise on a big growth opportunity.
The pandemic failed to thwart Richa's investing success formula for 2020.
More