| Key Financial Ratios of VST Industries (in Rs. Cr.) |
Mar 10 |
Mar 09 |
Mar 08 |
Mar 07 |
Mar 06 |
|
| Per Share Ratios |
|
|
|
|
|
|
| Basic EPS (Rs.) |
40.16 |
40.10 |
37.87 |
36.00 |
28.75 |
|
| Diluted EPS (Rs.) |
40.16 |
40.10 |
37.87 |
36.00 |
28.75 |
|
| Cash EPS (Rs.) |
51.78 |
50.40 |
46.81 |
43.49 |
35.44 |
|
| Book Value [ExclRevalReserve]/Share (Rs.) |
159.50 |
154.33 |
149.33 |
134.86 |
122.46 |
|
| Book Value [InclRevalReserve]/Share (Rs.) |
162.09 |
156.98 |
152.05 |
137.92 |
125.63 |
|
| Revenue from Operations/Share (Rs.) |
304.72 |
240.30 |
219.59 |
215.75 |
226.36 |
|
| PBDIT/Share (Rs.) |
72.94 |
58.23 |
64.88 |
62.47 |
73.82 |
|
| PBIT/Share (Rs.) |
61.32 |
47.93 |
55.94 |
54.99 |
67.13 |
|
| PBT/Share (Rs.) |
61.30 |
47.85 |
55.86 |
54.93 |
67.08 |
|
| Net Profit/Share (Rs.) |
40.16 |
40.10 |
37.87 |
36.00 |
28.75 |
|
| NP After MI And SOA / Share (Rs.) |
40.16 |
40.10 |
37.87 |
36.00 |
28.75 |
|
| Profitability Ratios |
|
|
|
|
|
|
| PBDIT Margin (%) |
23.93 |
24.23 |
29.54 |
28.95 |
32.61 |
|
| PBIT Margin (%) |
20.12 |
19.94 |
25.47 |
25.48 |
29.65 |
|
| PBT Margin (%) |
20.11 |
19.91 |
25.43 |
25.45 |
29.63 |
|
| Net Profit Margin (%) |
13.17 |
16.68 |
17.24 |
16.68 |
12.70 |
|
| NP After MI And SOA Margin (%) |
13.17 |
16.68 |
17.24 |
16.68 |
12.70 |
|
| Return on Networth/Equity (%) |
25.17 |
25.98 |
25.35 |
26.69 |
23.47 |
|
| Return on Capital Employed (%) |
23.64 |
24.38 |
23.82 |
25.10 |
21.92 |
|
| Return on Assets (%) |
10.84 |
12.06 |
12.44 |
13.48 |
12.71 |
|
| Total Debt/Equity (X) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Asset Turnover Ratio (%) |
82.29 |
72.31 |
72.16 |
80.82 |
100.10 |
|
| Liquidity Ratios |
|
|
|
|
|
|
| Current Ratio (X) |
0.70 |
0.64 |
0.46 |
0.58 |
0.58 |
|
| Quick Ratio (X) |
0.12 |
0.13 |
0.12 |
0.27 |
0.24 |
|
| Inventory Turnover Ratio (X) |
2.63 |
2.76 |
4.46 |
5.74 |
7.07 |
|
| Dividend Payout Ratio (NP) (%) |
74.70 |
74.81 |
52.81 |
55.55 |
43.47 |
|
| Dividend Payout Ratio (CP) (%) |
57.93 |
59.52 |
42.72 |
45.98 |
35.27 |
|
| Earnings Retention Ratio (%) |
25.30 |
25.19 |
47.19 |
44.45 |
56.53 |
|
| Cash Earnings Retention Ratio (%) |
42.07 |
40.48 |
57.28 |
54.02 |
64.73 |
|
| Coverage Ratios |
|
|
|
|
|
|
| Interest Coverage Ratios (%) |
3,468.47 |
575.13 |
672.24 |
918.94 |
1,264.14 |
|
| Interest Coverage Ratios (Post Tax) (%) |
3,468.47 |
575.13 |
672.24 |
918.94 |
1,264.14 |
|
| Valuation Ratios |
|
|
|
|
|
|
| Enterprise Value (Cr.) |
798.61 |
333.74 |
472.67 |
474.81 |
728.58 |
|
| EV/Net Operating Revenue (X) |
1.70 |
0.90 |
1.39 |
1.43 |
2.08 |
|
| EV/EBITDA (X) |
7.09 |
3.71 |
4.72 |
4.92 |
6.39 |
|
| MarketCap/Net Operating Revenue (X) |
1.71 |
0.94 |
1.41 |
1.53 |
2.13 |
|
| Retention Ratios (%) |
25.29 |
25.18 |
47.18 |
44.44 |
56.52 |
|
| Price/BV (X) |
3.27 |
1.46 |
2.07 |
2.45 |
3.93 |
|
| Price/Net Operating Revenue |
1.71 |
0.94 |
1.41 |
1.53 |
2.13 |
|
| Earnings Yield |
0.08 |
0.18 |
0.12 |
0.11 |
0.06 |
|
Source : Dion Global Solutions Limited
