VST Tillers Tractors Ltd.

NSE: VSTTILLERS | BSE: 531266 | ISIN: INE764D01017 |Industry: Commercial Vehicles
|Expensive Performer
Durability score
55 /100
Valuation score
25.2 /100
Momentum score
46.7 /100
Market Capitalizati...
1,129.2 Cr.
AVG Broker Target
1,593
PE TTM Price to Ear...
24.5

Peer Group

StockCurrent Price RsPE TTM Price to EarningsMarket Capitalization in CrDividend yield 1yr %Net Profit Qtr CrNet Profit Annual Growth YoY %Revenue Qtr CrRevenue Growth Qtr YoYPrice to Book Value
VST Tillers Tractors.. 1307.0024.521129.253.8312.38-58.87178.69-26.031.89
Tata Motors Ltd.
Market Leader
158.90-1.8753964.030.001153.460.0086422.02-5.320.56
Ashok Leyland Ltd.
Market Runner Up
85.8513.5225201.272.83652.9926.928845.930.843.51
Escorts Ltd. 549.3013.896733.320.36121.3540.671631.6613.622.64
BEML Ltd. 821.9053.913422.761.52162.24-50.951368.489.251.56
Garden Reach Shipbui.. 117.5013.581345.991.5733.6226.65489.21-22.021.32
SML Isuzu Ltd. 752.2055.661089.190.2022.00130.32429.6016.712.74
Titagarh Wagons Ltd. 61.65-8.59712.230.49-96.160.00378.20462.820.80
All values except ratios in INR(Crores)
IndicatorMar-2019Dec-2018Sep-2018Jun-2018Mar-2018Dec-2017Sep-2017Jun-2017Mar-2017Graph
Revenue Qtr Cr 178.7 146.0 144.6 145.6 241.6 165.7 175.5 181.2 197.2
Operating Expenses Qtr Cr 167.4 132.6 141.8 127.2 199.9 136.7 151.1 156.7 168.3
Operating Profit Qtr Cr 11.3 13.4 2.8 18.4 41.7 29.0 24.4 24.5 28.8
Operating Profit Margin Qtr % 6.34% 9.18% 1.92% 12.64% 17.25% 17.48% 13.88% 13.54% 14.63%
Other Income Qtr Cr 13.9 6.6 16.0 7.2 9.4 15.3 5.8 14.8 2.5
Depreciation Qtr Cr 6.5 3.3 3.1 2.9 2.7 2.8 2.7 2.7 3.4
Interest Qtr Cr 0.3 0.5 0.8 0.7 0.0 0.6 0.5 0.7 0.7
Profit Before Tax Qtr Cr 18.5 16.2 14.9 21.9 48.4 41.0 26.9 36.0 27.2
Tax Qtr Cr 6.1 6.1 5.8 7.6 14.7 9.6 8.2 7.8 9.7
Net Profit Qtr Cr 12.4 10.1 9.2 14.4 33.7 31.4 18.7 28.2 17.5
Basic EPS Qtr Rs 14.3 11.7 10.6 16.6 39.0 36.3 21.6 32.6 20.2
Net profit TTM Cr 46.1 67.4 88.7 98.2 112.0 95.8 77.8 76.6 68.4
Basic EPS TTM Rs 53.3 78.0 102.6 113.6 129.6 110.8 90.0 88.7 79.2
Quarterly Revenue Qtr Cr Analysis
Revenue Qtr Cr growth is higher than historical averages.
Quarterly Net Profit Qtr Cr Analysis
Net Profit Qtr Cr growth is higher than historical averages.
IndicatorGraph
Revenue Qtr Cr
Operating Expenses Qtr Cr
Operating Profit Qtr Cr
Operating Profit Margin Qtr %
Other Income Qtr Cr
Depreciation Qtr Cr
Interest Qtr Cr
Profit Before Tax Qtr Cr
Tax Qtr Cr
Net Profit Qtr Cr
Basic EPS Qtr Rs
Net profit TTM Cr
Basic EPS TTM Rs
All values except ratios in INR(Crores)
IndicatorTTMMar-2019Mar-2018Mar-2017Mar-2016Mar-2015Mar-2014Mar-2013Mar-2012Mar-2011Graph
Total Revenue Annual Cr 614.8 658.5 808.7 701.5 658.9 563.5 632.9 483.8 535.3 431.3
Operating Expenses Annual Cr 568.9 568.9 643.9 574.1 533.8 451.4 505.3 409.5 457.8 357.2
Operating Profit Annual in Cr 45.9 45.9 119.6 101.3 112.9 100.2 118.9 72.2 72.8 70.0
Operating Profit Margin Annual % 6.97% 14.79% 14.43% 17.13% 17.79% 18.79% 14.92% 13.6% 16.24%
Total Expenses Annual Cr 586.9 656.5 588.9 548.9 462.9 511.0 414.1 461.9 360.2
EBIDT Annual Cr 89.6 89.6 164.8 127.4 125.1 112.1 127.6 74.3 77.4 74.1
EBIDT margin Annual % 13.6% 20.38% 18.16% 18.99% 19.89% 20.17% 15.35% 14.47% 17.17%
Other Income Annual Cr 43.7 43.7 45.2 26.2 12.3 11.9 8.7 2.1 4.6 4.0
Depreciation Cr 15.8 15.8 10.9 11.8 12.5 9.4 3.9 3.4 3.2 2.3
PAT Before ExtraOrdinary Items Annual Cr 46.1 112.0 82.7 74.1 69.5 82.9 48.6 49.9 46.2
Net Profit Annual Cr 46.1 46.1 112.0 82.7 74.1 69.5 82.9 48.6 49.9 46.2
Basic EPS Annual Rs 53.3 129.6 95.7 85.8 80.5 96.0 56.2 57.8 53.5
Annual Total Revenue Annual Cr Analysis
Total Revenue Annual Cr growth is lower than historical averages.
Average Total Revenue Annual Cr
1 Year:
658.46 Cr
3 Years:
722.89 Cr
5 Years:
678.21 Cr
7 Years:
643.96 Cr
Annual Net Profit Annual Cr Analysis
Net Profit Annual Cr growth is lower than historical averages.
Average Net Profit Annual Cr
1 Year:
46.06 Cr
3 Years:
80.25 Cr
5 Years:
76.88 Cr
7 Years:
73.7 Cr
Annual ROE Annual % Analysis
ROE Annual % is growing faster than historical averages.
Average ROE Annual %
1 Year:
18.77 %
3 Years:
18.03 %
5 Years:
18.18 %
7 Years:
19.63 %
IndicatorTTMGraph
Total Revenue Annual Cr 0.0
Operating Expenses Annual Cr 0.0
Operating Profit Annual in Cr 0.0
Operating Profit Margin Annual %
Total Expenses Annual Cr
EBIDT Annual Cr 0.0
EBIDT margin Annual %
Other Income Annual Cr 0.0
Depreciation Cr 0.0
PAT Before ExtraOrdinary Items Annual Cr
Net Profit Annual Cr 0.0
Basic EPS Annual Rs
All values except ratios in INR(Crores)
IndicatorMar-2019Mar-2018Mar-2017Mar-2016Mar-2015Mar-2014Mar-2013Mar-2012Mar-2011Graph
Book Value Per Share Annual Rs 690.3 578.8 485.6 420.1 360.6 282.1 236.4 189.1
RoA Annual % 14.25% 13.1% 13.89% 14.72% 17.64% 14.46% 15.52% 18.64%
ROE Annual % 18.77% 16.54% 17.67% 19.15% 26.62% 19.92% 24.44% 28.27%
ROCE Annual % 23.99% 21.1% 15.99% 17.27% 24.03% 18.14% 23.76% 27.44%
Profitability Ratio
Liquidity Ratio
Valuation Ratio
Total Debt to Total Equity Annual 0.0 0.0 0.0 0.0 0.0 0.0 0.1 0.0
Annual Book Value Per Share Annual Rs Analysis
Book Value Per Share Annual Rs growth is higher than historical averages.
Average Book Value Per Share Annual Rs
1 Year:
690.28 Rs
3 Years:
653.11 Rs
5 Years:
573.0 Rs
7 Years:
501.09 Rs
Annual RoA Annual % Analysis
RoA Annual % is growing faster than historical averages.
Average RoA Annual %
1 Year:
14.25 %
3 Years:
13.87 %
5 Years:
14.04 %
7 Years:
14.62 %
IndicatorGraph
Book Value Per Share Annual Rs
RoA Annual %
ROE Annual %
ROCE Annual %
Profitability Ratio
Liquidity Ratio
Valuation Ratio
Total Debt to Total Equity Annual
All values except ratios in INR(Crores)
IndicatorMar-2019Mar-2018Mar-2017Mar-2016Mar-2015Mar-2014Mar-2013Mar-2012Mar-2011Graph
Total ShareHolders Funds Annual Cr 589.9 596.4 500.0 420.1 363.5 312.2 244.4 204.9 164.0
Minority Interest Liability Annual Cr
Total Non Current Liabilities Annual Cr 53.1 45.0 47.8 43.2 38.9 32.9 23.3 5.2 4.2
Total Current Liabilities Annual Cr 105.3 144.4 83.3 70.1 69.7 125.0 68.2 111.5 79.5
Total Capital Plus Liabilities Annual Cr 785.8 631.1 533.4 472.1 470.0 335.8 321.6 247.8
Fixed Assets Annual Cr 240.4 214.9 157.1 129.8 136.8 124.3 91.5 63.2 55.7
Total Non Current Assets Annual Cr 293.7 286.4 206.5 157.8 155.3 130.7 100.0 71.1 61.5
Total Current Assets Annual Cr 454.6 499.4 424.6 375.6 316.8 339.3 235.8 250.5 186.2
Total Assets Annual Cr 748.3 785.8 631.1 533.4 472.1 470.0 335.8 321.6 247.8
Contingent Liabilities plus Commitments Annual Cr 40.2 19.3 18.8 4.4 5.2 10.5 5.1 2.1
Bonus Equity Share Capital Annual Cr 4.8 4.8 4.8 4.8 4.8 4.8 4.8 4.8
Non Current Investments Unquoted BookValue Annual Cr 40.9 21.1 4.2 9.4 4.2 4.2 4.2 4.2
Current Investments Unquoted BookValue Annual Cr 141.2 145.0 119.8 85.8 102.1 0.0 20.2 32.7
Annual Total Assets Annual Cr Analysis
Total Assets Annual Cr growth is lower than historical averages.
Average Total Assets Annual Cr
1 Year:
748.26 Cr
3 Years:
721.71 Cr
5 Years:
634.13 Cr
7 Years:
568.07 Cr
IndicatorGraph
Total ShareHolders Funds Annual Cr
Minority Interest Liability Annual Cr
Total Non Current Liabilities Annual Cr
Total Current Liabilities Annual Cr
Total Capital Plus Liabilities Annual Cr
Fixed Assets Annual Cr
Total Non Current Assets Annual Cr
Total Current Assets Annual Cr
Total Assets Annual Cr
Contingent Liabilities plus Commitments Annual Cr
Bonus Equity Share Capital Annual Cr
Non Current Investments Unquoted BookValue Annual Cr
Current Investments Unquoted BookValue Annual Cr
All values except ratios in INR(Crores)
IndicatorMar-2019Mar-2018Mar-2017Mar-2016Mar-2015Mar-2014Mar-2013Mar-2012Mar-2011Graph
Cash from Operating Activity Annual Cr 33.4 86.5 86.4 26.0 131.0 49.9 -9.6 52.2
Cash from Investing Activity Annual Cr -36.0 -74.5 -44.0 -12.9 -130.6 -10.9 2.8 -36.2
Cash from Financing Annual Activity Cr -16.7 -3.0 -33.8 -17.3 -10.9 -26.3 6.1 -10.5
Net Cash Flow Annual Cr -19.3 9.0 8.6 -4.2 -10.4 12.7 -0.7 5.5