VST Industries

BSE : 509966 | NSE : VSTIND

Industry : Cigarettes | ISIN : INE710A01016 | FreeFloat : 70.00% | FnO : No | LotSize : N/A


Intellectual Capital (IC)3,861.39
Net Worth (NW)904.61
Intrinsic Worth (IW)4,766.00
Market Cap (MC)5,245.62
Economic Value Added56.01
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)81.02%
IC Gross Margin (EBITDA/IC)11.73%
IC Net Margin (NPT/IC)8.43%
Knowledge Turnover (Sales/IC)0.40
Market to Intrinsic Value (MC/IW)1.10

As OfIntrinsic ValueMarket Price
30 Sep 2021Rs. 3,086.40Rs. 3,397.00
6 Dec 2021 ---- Rs. 3,098.15
-84.35     -2.72%
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : YesBuy10 DMA : Rs. 3,165.35SellAvoid
KB > 50% : Yes50 DMA : Rs. 3,365.76
0 < M2IV < 1 : NoVol-Price trend : Falling

Question 3 - Is this stock undervalued?


Question 2 - Does this business have significant knowledge assets?


Question 1 - Is this business generating enough profits to cover its cost of capital?

* EVA is a registered trademark of Stern Stewart and Co.

Quarterly Results (Rs. Cr)
Quarter
Type*
Sales
Income
EBITDA
EBIT
PBT
PAT
NPT
Dec-18
S
315.72
325.79
96.36
86.29
86.29
55.44
57.30
Mar-19
S
294.23
305.01
91.93
80.78
80.78
53.03
51.40
Jun-19
S
329.24
340.99
126.89
117.54
117.54
75.68
75.71
Sep-19
S
323.03
335.30
108.72
99.42
99.42
76.32
75.50
Dec-19
S
368.46
379.52
119.42
109.16
109.16
81.48
81.80
Mar-20
S
349.69
361.97
106.98
94.13
94.13
70.61
66.90
Jun-20
S
314.91
326.51
110.92
102.02
102.02
75.71
76.21
Sep-20
S
394.88
409.57
127.74
118.82
118.82
88.54
89.10
Dec-20
S
380.40
389.58
109.13
99.73
99.73
73.71
74.17
Mar-21
S
382.70
389.01
104.58
96.73
96.73
72.83
72.72
Jun-21
S
368.11
377.36
101.20
94.81
94.81
70.44
70.10
Sep-21
S
360.86
371.10
114.56
107.43
107.43
79.88
79.86
* C - Consolidated, S - Standalone