VSTINDCigarettes & Tobacco Products
VST Industries Ltd — Profit & Loss Statement
₹215.69
+0.00%
VST Industries Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | 25.73 Cr | 7.16 Cr | 9.28 Cr | 0.00 | — |
| Tax Rate For Calcs | 0.21 | 0.24 | 0.24 | 0.25 | — |
| Normalized EBITDA | 158.73 Cr | 356.43 Cr | 361.13 Cr | 411.64 Cr | — |
| Total Unusual Items | 120.08 Cr | 30.35 Cr | 39.06 Cr | 29.77 Cr | — |
| Total Unusual Items Excluding Goodwill | 120.08 Cr | 30.35 Cr | 39.06 Cr | 29.77 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 290.39 Cr | 301.57 Cr | 326.98 Cr | 320.23 Cr | — |
| Reconciled Depreciation | 44.49 Cr | 38.11 Cr | 30.20 Cr | 30.10 Cr | — |
| Reconciled Cost Of Revenue | 816.90 Cr | 772.37 Cr | 641.07 Cr | 513.50 Cr | — |
| EBITDA | 278.81 Cr | 386.78 Cr | 400.20 Cr | 411.64 Cr | — |
| EBIT | 234.32 Cr | 348.67 Cr | 370.00 Cr | 381.54 Cr | — |
| Net Interest Income | 12.99 Cr | 12.97 Cr | 17.35 Cr | 9.75 Cr | — |
| Interest Income | 12.99 Cr | 12.97 Cr | 17.35 Cr | 9.75 Cr | — |
| Normalized Income | 196.05 Cr | 278.38 Cr | 297.20 Cr | 320.23 Cr | — |
| Net Income From Continuing And Discontinued Operation | 290.39 Cr | 301.57 Cr | 326.98 Cr | 320.23 Cr | — |
| Total Expenses | 1.16K Cr | 1.07K Cr | 920.12 Cr | 795.08 Cr | — |
| General And Administrative Expense | 15.41 Cr | 18.44 Cr | 18.18 Cr | 4.29 Cr | — |
| Rent And Landing Fees | 5.55 Cr | 4.64 Cr | 4.35 Cr | 3.97 Cr | — |
| Gross Profit | 577.66 Cr | 644.83 Cr | 649.04 Cr | 663.12 Cr | — |
| Cost Of Revenue | 816.90 Cr | 772.37 Cr | 641.07 Cr | 513.50 Cr | — |
| Total Revenue | 1.39K Cr | 1.42K Cr | 1.29K Cr | 1.18K Cr | — |
| Operating Revenue | 1.39K Cr | 1.42K Cr | 1.29K Cr | 1.18K Cr | — |
| Rent Expense Supplemental | 5.55 Cr | 4.64 Cr | 4.35 Cr | 3.97 Cr | — |
| Diluted Average Shares | 16.99 Cr | 16.99 Cr | 16.99 Cr | 16.99 Cr | — |
| Basic Average Shares | 16.99 Cr | 16.99 Cr | 16.99 Cr | 16.99 Cr | — |
| Diluted EPS | 17.10 | 17.75 | 19.25 | 18.85 | — |
| Basic EPS | 17.10 | 17.75 | 19.25 | 18.85 | — |
| Diluted NI Availto Com Stockholders | 290.39 Cr | 301.57 Cr | 326.98 Cr | 320.23 Cr | — |
| Net Income Common Stockholders | 290.39 Cr | 301.57 Cr | 326.98 Cr | 320.23 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 290.39 Cr | 301.57 Cr | 326.98 Cr | 320.23 Cr | — |
| Net Income Including Noncontrolling Interests | 290.39 Cr | 301.57 Cr | 326.98 Cr | 320.23 Cr | — |
| Net Income Continuous Operations | 290.39 Cr | 301.57 Cr | 326.98 Cr | 320.23 Cr | — |
| Tax Provision | 79.21 Cr | 93.13 Cr | 101.91 Cr | 107.98 Cr | — |
| Pretax Income | 369.61 Cr | 394.69 Cr | 428.89 Cr | 428.21 Cr | — |
| Other Non Operating Income Expenses | 2.10 Cr | 1.30 Cr | 0.65 Cr | 46.67 Cr | — |
| Special Income Charges | 101.12 Cr | 2.67 Cr | 0.07 Cr | 0.71 Cr | — |
| Other Special Charges | -101.12 Cr | -2.67 Cr | -0.07 Cr | -0.71 Cr | — |
| Net Non Operating Interest Income Expense | 12.99 Cr | 12.97 Cr | 17.35 Cr | 9.75 Cr | — |
| Interest Income Non Operating | 12.99 Cr | 12.97 Cr | 17.35 Cr | 9.75 Cr | — |
| Operating Income | 234.32 Cr | 348.67 Cr | 370.00 Cr | 381.54 Cr | — |
| Operating Expense | 343.35 Cr | 296.17 Cr | 279.04 Cr | 281.58 Cr | — |
| Other Operating Expenses | 63.81 Cr | 37.06 Cr | 49.81 Cr | 136.68 Cr | — |
| Depreciation And Amortization In Income Statement | 44.49 Cr | 38.11 Cr | 30.20 Cr | 30.10 Cr | — |
| Depreciation Income Statement | 44.49 Cr | 38.11 Cr | 30.20 Cr | 30.10 Cr | — |
| Selling General And Administration | 90.66 Cr | 85.06 Cr | 72.29 Cr | 34.66 Cr | — |
| Selling And Marketing Expense | 75.25 Cr | 66.62 Cr | 54.11 Cr | 30.37 Cr | — |
| Research And Development | — | — | — | 7.59 Cr | 3.11 Cr |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on VST Industries Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.