Valuation VST Industries Limited

Stocks

Delayed Bombay S.E. 03:21:55 2026-10-19 EDT			5-day change	1st Jan Change
200.90 ^INR	-0.42%		-0.27%	-21.74%

07-28	VST Industries Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
07-13	VST Industries Limited Announces Appointment of Venkateshwaran Sundaram to CHRO, Effective July 13, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	52,361	47,312	48,550	55,151	44,555	33,972
Change	-	-9.64%	2.62%	13.6%	-19.21%	-23.75%
Enterprise Value (EV) ¹	43,423	39,595	44,706	52,437	41,055	28,150
Change	-	-8.82%	12.91%	17.29%	-21.71%	-31.43%
P/E	16.8x	14.8x	14.8x	18.3x	15.3x	11.6x
PBR	5.57x	4.4x	4.12x	4.4x	3.37x	2.35x
PEG	-	4.87x	7.02x	-2.35x	-4.13x	18.12x
Capitalization / Revenue	4.71x	4.02x	3.76x	3.88x	3.19x	2.32x
EV / Revenue	3.91x	3.36x	3.46x	3.69x	2.94x	1.92x
EV / EBITDA	10.4x	9.62x	11.7x	14.8x	14.7x	6.26x
EV / EBIT	11.4x	10.4x	12.7x	16.6x	17.5x	8.07x
EV / FCF	22.9x	22.3x	-16.5x	-15.7x	28x	17.6x
FCF Yield	4.36%	4.48%	-6.04%	-6.35%	3.57%	5.67%
Dividend per Share ²	10.36	12.73	13.64	13.64	10	12
Rate of return	3.36%	4.57%	4.77%	4.2%	3.81%	6%
EPS ²	18.3	18.85	19.25	17.75	17.1	17.21
Distribution rate	56.6%	67.5%	70.8%	76.8%	58.5%	69.7%
Net sales ¹	11,110	11,782	12,924	14,205	13,978	14,645
EBITDA ¹	4,159	4,116	3,827	3,531	2,788	4,499
EBIT ¹	3,808	3,815	3,525	3,151	2,343	3,487
Net income ¹	3,108	3,202	3,270	3,016	2,904	2,923
Net Debt ¹	-8,938	-7,718	-3,845	-2,714	-3,500	-5,822
Reference price ²	308.26	278.54	285.82	324.68	262.30	200.00
Nbr of stocks (in thousands)	169,861	169,861	169,861	169,861	169,861	169,861
Announcement Date	7/5/21	7/6/22	7/28/23	8/7/24	6/30/25	7/6/26

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VST INDUSTRIES LIMITED	-	-	-	-	361M
PHILIP MORRIS INTERNATIONAL, INC.	27.47x	8.29x	18.39x	2.96%	320B
BRITISH AMERICAN TOBACCO P.L.C.	13.32x	4.82x	10.38x	5.63%	128B
ALTRIA GROUP, INC.	13.55x	7.12x	11.17x	5.76%	125B
JAPAN TOBACCO INC.	20.32x	3.62x	11.49x	3.65%	84.16B
ITC LIMITED	18.43x	4.15x	13.62x	4.9%	34.79B
IMPERIAL BRANDS PLC	10.71x	3.06x	7.02x	5.81%	29.17B
KT&G CORPORATION	14.9x	2.87x	10.83x	3.8%	14.83B
SMOORE INTERNATIONAL HOLDINGS LIMITED	31.79x	2.31x	19.98x	2.07%	6.65B
PT HANJAYA MANDALA SAMPOERNA TBK	8.58x	0.55x	5.47x	10.69%	3.93B
Average	17.67x	4.09x	12.04x	5.03%	74.74B
Weighted average by Cap.	20.51x	6.37x	14.15x	4.22%