VST TILLERS TRACTORS LTD
VSTTILLERS · General/Diversified · NSE
₹5,278
Current Market Price
Fair Value (DCF)
₹2,627
Margin of Safety
-50.2%
Updated 1d ago
YieldIQ Score
41/100
Piotroski F-Score
4/9
Economic Moat
Narrow
Confidence
65%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹4,567 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
11.5%
Return on capital employed
EV / EBITDA
24.6×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
62.5×
EBIT covers interest
Current Ratio
4.77×
Short-term liquidity
Asset Turnover
0.78×
Revenue per ₹ of assets
Revenue CAGR (3Y)
5.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹5,278.1
Bear case
₹1,611.88
MoS -227.4%
Base case
₹2,627.46
MoS -100.9%
Bull case
₹3,247.76
MoS -62.5%
Ratio Trends
VSTTILLERS · last 4 annual periods
ROE
9.3%
ROCE
14.7%
Operating Margin
—
Debt / Equity
0.00×
PE
21.3×
EV / EBITDA
12.9×
Historical Financials
VSTTILLERS · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹764 Cr | ₹854 Cr | ₹323 Cr | ₹273 Cr | ₹990 Cr | +6.7% |
| EBITDA | — | ₹158 Cr | ₹152 Cr | ₹184 Cr | ₹148 Cr | -1.7% |
| EBIT | ₹121 Cr | ₹133 Cr | ₹52.9 Cr | ₹43.5 Cr | — | -22.5% |
| PAT | ₹90.8 Cr | ₹99.3 Cr | ₹40.1 Cr | ₹35.1 Cr | ₹93.0 Cr | +0.6% |
| EPS (diluted) | ₹105.06 | ₹114.95 | ₹46.00 | ₹40.64 | — | -21.1% |
| CFO | ₹155 Cr | ₹153 Cr | ₹36.4 Cr | ₹48.6 Cr | ₹76.5 Cr | -16.1% |
| CapEx | — | — | — | — | ₹-20.4 Cr | — |
| FCF | — | — | — | — | ₹56.1 Cr | +0.0% |
| Total Assets | — | ₹966 Cr | ₹1091 Cr | ₹1167 Cr | ₹1265 Cr | +7.0% |
| Total Debt | — | — | ₹0.0 Cr | ₹0.0 Cr | ₹2.0 Cr | — |
| Shareholders' Equity | — | — | ₹824 Cr | ₹924 Cr | ₹1002 Cr | +5.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
VSTTILLERS vs 2 closest peers by market-cap band
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for VSTTILLERS in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of VSTTILLERS →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for VSTTILLERS →
Compare
Head-to-head with peers
Compare VSTTILLERS side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse VSTTILLERSNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.