VST TILLERS TRACTORS LTD
VSTTILLERS · General/Diversified · NSE
₹4,354
Current Market Price
Fair Value (DCF)
₹3,461
Discount to FV
-20.5%
Updated just now
YieldIQ Score
65/100
Piotroski F-Score
9/9
Economic Moat
Moderate
Confidence
56%
ROE
9.3%
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹3,767 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
14.7%
Return on capital employed
EV / EBITDA
19.9×
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
0.98×
Revenue per ₹ of assets
Revenue CAGR (3Y)
7.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹4,353.5
Bear case
Discount -106.8%
Base case
Discount -25.8%
Bull case
Discount +0.2%
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 | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹850 Cr | ₹1002 Cr | ₹963 Cr | ₹995 Cr | ₹1240 Cr | +9.9% |
| EBITDA | ₹158 Cr | ₹152 Cr | ₹184 Cr | ₹148 Cr | ₹169 Cr | +1.7% |
| EBIT | ₹133 Cr | ₹125 Cr | ₹158 Cr | — | — | +4.3% |
| PAT | ₹99.3 Cr | ₹92.4 Cr | ₹121 Cr | ₹93.0 Cr | ₹105 Cr | +1.3% |
| EPS (diluted) | ₹114.95 | ₹107.00 | ₹140.10 | — | — | +5.1% |
| CFO | ₹125 Cr | ₹36.4 Cr | ₹48.6 Cr | ₹76.5 Cr | ₹132 Cr | +1.3% |
| CapEx | ₹-28.8 Cr | ₹-24.2 Cr | ₹-7.4 Cr | ₹-20.4 Cr | ₹-26.4 Cr | — |
| FCF | ₹96.0 Cr | ₹12.2 Cr | ₹41.2 Cr | ₹56.1 Cr | ₹105 Cr | +2.3% |
| Total Assets | ₹966 Cr | ₹1091 Cr | ₹1167 Cr | ₹1265 Cr | ₹1344 Cr | +8.6% |
| Total Debt | ₹1.0 Cr | ₹1.9 Cr | ₹1.4 Cr | ₹2.0 Cr | ₹1.9 Cr | +16.2% |
| Shareholders' Equity | ₹750 Cr | ₹824 Cr | ₹924 Cr | ₹1002 Cr | ₹1094 Cr | +9.9% |
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
9 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹105.00/sh
Last payout
2025-09-03
₹20.00
Peak payout
₹50.00
Trailing yield
0.46%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. VST TILLERS TRACTORS LTD (VSTTILLERS.NS) trades at 4353.50 vs a model fair value of 3460.92, a gap of -20.5%. Piotroski F-score: 9/9. Moa...
Read full AI analysis →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.