Integrated Filing — IndAS

General information about company
Scrip Code	531266
NSE Symbol	VSTTILLERS
MSEI Symbol	NOTLISTED
ISIN	INE764D01017
Name of company	V.S.T TILLERS TRACTORS LIMITED
Type of company	Main Board
Class of security	Equity
Date of start of financial year	01-Apr-2024
Date of end of financial year	31-Mar-2025
Date of board meeting when results were approved	13-May-2025
Date on which prior intimation of the meeting for considering financial results was informed to the exchange	02-May-2025
Description of presentation currency	INR (in Actuals)
Reporting Type	Quarterly
Reporting Quarter	Fourth quarter
Nature of report standalone or consolidated	Consolidated
Whether results are audited or unaudited for the quarter ended	Audited
Whether results are audited or unaudited for the Year to date for current period ended/year ended	Audited
Segment Reporting	Single segment
Description of single segment	manufacturing and trading of agriculture machinery
Start date and time of board meeting	13-May-2025   15:30:00
End date and time of board meeting	13-May-2025   18:00:00
Whether cash flow statement is applicable on company	Yes
Type of cash flow statement	Cash Flow Indirect
Declaration of unmodified opinion or statement on impact of audit qualification	Declaration of unmodified opinion

Financial Results Ind-AS
Particulars		3 months/ 6 months ended (dd-mm-yyyy)	Year to date figures for current period ended (dd-mm-yyyy)
A	Date of start of reporting period	01-Jan-2025	01-Apr-2024
B	Date of end of reporting period	31-Mar-2025	31-Mar-2025
C	Whether results are audited or unaudited	Audited	Audited
D	Nature of report standalone or consolidated	Consolidated	Consolidated
Part I	Blue color marked fields are non-mandatory. For Consolidated Results, if the company has no figures for 3 months / 6 months ended, in such case zero shall be inserted in the said column.
1	Income
	Revenue from operations	3014300000	9945500000
	Other income	-9200000	383100000
	Total income	3005100000	10328600000
2	Expenses
(a)	Cost of materials consumed	1475000000	5805300000
(b)	Purchases of stock-in-trade	198700000	846800000
(c)	Changes in inventories of finished goods, work-in-progress and stock-in-trade	415500000	182800000
(d)	Employee benefit expense	245900000	1007700000
(e)	Finance costs	4100000	19600000
(f)	Depreciation, depletion and amortisation expense	63900000	254800000
(f)	Other Expenses
1	Other Expenses	275500000	992000000
	Total other expenses	275500000	992000000
	Total expenses	2678600000	9109000000
3	Total profit before exceptional items and tax	326500000	1219600000
4	Exceptional items	-5600000	-14900000
5	Total profit before tax	320900000	1204700000
6	Tax expense
7	Current tax	94400000	258500000
8	Deferred tax	-17700000	16500000
9	Total tax expenses	76700000	275000000
10	Net movement in regulatory deferral account balances related to profit or loss and the related deferred tax movement	0	0
11	Net Profit Loss for the period from continuing operations	244200000	929700000
12	Profit (loss) from discontinued operations before tax	0	0
13	Tax expense of discontinued operations	0	0
14	Net profit (loss) from discontinued operation after tax	0	0
15	Share of profit (loss) of associates and joint ventures accounted for using equity method	0	0
16	Total profit (loss) for period	244200000	929700000
17	Other comprehensive income net of taxes	-1900000	-2400000
18	Total Comprehensive Income for the period	242300000	927300000
19	Total profit or loss, attributable to
	Profit or loss, attributable to owners of parent	0	0
	Total profit or loss, attributable to non-controlling interests	0	0
20	Total Comprehensive income for the period attributable to
	Comprehensive income for the period attributable to owners of parent	0	0
	Total comprehensive income for the period attributable to owners of parent non-controlling interests	0	0
21	Details of equity share capital
	Paid-up equity share capital	86400000	86400000
	Face value of equity share capital	10	10
27	Details of debt securities
22	Reserves excluding revaluation reserve		9932200000
23	Earnings per share
i	Earnings per equity share for continuing operations
	Basic earnings (loss) per share from continuing operations	28.27	107.6
	Diluted earnings (loss) per share from continuing operations	28.22	107.43
ii	Earnings per equity share for discontinued operations
	Basic earnings (loss) per share from discontinued operations	0	0
	Diluted earnings (loss) per share from discontinued operations	0	0
ii	Earnings per equity share
	Basic earnings (loss) per share from continuing and discontinued operations	28.27	107.6
	Diluted earnings (loss) per share from continuing and discontinued operations	28.22	107.43
24	Debt equity ratio
25	Debt service coverage ratio
26	Interest service coverage ratio
27	Disclosure of notes on financial results

Remarks
Debt equity ratio
Debt service coverage ratio
Interest service coverage ratio

Statement of Asset and Liabilities
Particulars		Year ended (dd-mm-yyyy)
Date of start of reporting period		01-Apr-2024
Date of end of reporting period		31-Mar-2025
Whether results are audited or unaudited		Audited
Nature of report standalone or consolidated		Consolidated
	Assets
1	Non-current assets
	Property, plant and equipment	2114542000
	Capital work-in-progress	100630000
	Investment property	212789000
	Goodwill	0
	Other intangible assets	23958000
	Intangible assets under development	0
	Biological assets other than bearer plants	0
	Investments accounted for using equity method	0
	Non-current financial assets
	Non-current investments	395612000
	Trade receivables, non-current
	Loans, non-current	414000
	Other non-current financial assets	32044000
	Total non-current financial assets	428070000
	Deferred tax assets (net)
	Other non-current assets	81808000
	Total non-current assets	2961797000
2	Current assets
	Inventories	1007205000
	Current financial asset
	Current investments	4837040000
	Trade receivables, current	2056425000
	Cash and cash equivalents	711701000
	Bank balance other than cash and cash equivalents	35418000
	Loans, current	907000
	Other current financial assets	10223000
	Total current financial assets	7651714000
	Current tax assets (net)	147501000
	Other current assets	883494000
	Total current assets	9689914000
3	Non-current assets classified as held for sale	0
4	Regulatory deferral account debit balances and related deferred tax Assets	0
	Total assets	12651711000
	Equity and liabilities
1	Equity
	Equity attributable to owners of parent
	Equity share capital	86434000
	Other equity	9932165000
	Total equity attributable to owners of parent	10018599000
	Non controlling interest
	Total equity	10018599000
2	Liabilities
	Non-current liabilities
	Non-current financial liabilities
	Borrowings, non-current	0
	Trade payables, non-current
	(A) Total outstanding dues of micro enterprises and small enterprises
	(B) Total outstanding dues of creditors other than micro enterprises and small enterprises
	Total Trade payable
	Other non-current financial liabilities	425570000
	Total non-current financial liabilities	425570000
	Provisions, non-current	89636000
	Deferred tax liabilities (net)	85301000
	Deferred government grants, Non-current	0
	Other non-current liabilities	597000
	Total non-current liabilities	601104000
	Current liabilities
	Current financial liabilities
	Borrowings, current	0
	Trade payables, current
	(A) Total outstanding dues of micro enterprises and small enterprises	337845000
	(B) Total outstanding dues of creditors other than micro enterprises and small enterprises	650185000
	Total Trade payable	988030000
	Other current financial liabilities	568439000
	Total current financial liabilities	1556469000
	Other current liabilities	441131000
	Provisions, current	34408000
	Current tax liabilities (Net)	0
	Deferred government grants, Current	0
	Total current liabilities	2032008000
3	Liabilities directly associated with assets in disposal group classified as held for sale
4	Regulatory deferral account credit balances and related deferred tax liability
	Total liabilities	2633112000
	Total equity and liabilites	12651711000
	Disclosure of notes on assets and liabilities

Format for Reporting Segmenet wise Revenue, Results and Capital Employed along with the company results
Particulars		3 months/ 6 month ended (dd-mm-yyyy)	Year to date figures for current period ended (dd-mm-yyyy)
Date of start of reporting period		01-Jan-2025	01-Apr-2024
Date of end of reporting period		31-Mar-2025	31-Mar-2025
Whether accounts are audited or unaudited		Audited	Audited
Nature of report standalone or consolidated		Consolidated	Consolidated
1	Segment Revenue (Income)
	(net sale/income from each segment should be disclosed)
	Total Segment Revenue
	Less: Inter segment revenue
	Revenue from operations
2	Segment Result
	Profit (+) / Loss (-) before tax and interest from each segment
	Total Profit before tax
	i. Finance cost
	ii. Other Unallocable Expenditure net off Unallocable income
	Profit before tax
3	(Segment Asset - Segment Liabilities)
	Segment Asset
	Total Segment Asset
	Un-allocable Assets	null	null
	Net Segment Asset	null	null
4	Segment Liabilities
	Segment Liabilities
	Total Segment Liabilities
	Un-allocable Liabilities	null	null
	Net Segment Liabilities	null	null
	Disclosure of notes on segments

Other Comprehensive Income
Particulars		3 months/ 6 months ended (dd-mm-yyyy)	Year to date figures for current period ended (dd-mm-yyyy)
A	Date of start of reporting period	01-Jan-2025	01-Apr-2024
B	Date of end of reporting period	31-Mar-2025	31-Mar-2025
C	Whether results are audited or unaudited	Audited	Audited
D	Nature of report standalone or consolidated	Consolidated	Consolidated
	Other comprehensive income [Abstract]
1	Amount of items that will not be reclassified to profit and loss
	Total Amount of items that will not be reclassified to profit and loss
2	Income tax relating to items that will not be reclassified to profit or loss	2600000	3200000
3	Amount of items that will be reclassified to profit and loss
	Total Amount of items that will be reclassified to profit and loss
4	Income tax relating to items that will be reclassified to profit or loss	-700000	-800000
5	Total Other comprehensive income	-1900000	-2400000

Cash flow statement, indirect
Particulars				Year ended (dd-mm-yyyy)
A	Date of start of reporting period			2024-04-01
B	Date of end of reporting period			2025-03-31
C	Whether results are audited or unaudited			Audited
D	Nature of report standalone or consolidated			Consolidated
Part I	Blue color marked fields are non-mandatory.
	Statement of cash flows
	Cash flows from used in operating activities
	Profit before tax			1204700000
	Adjustments for reconcile profit (loss)
	Adjustments for finance costs			19040000
	Adjustments for decrease (increase) in inventories			170826000
	Adjustments for decrease (increase) in trade receivables, current			-515002000
	Adjustments for decrease (increase) in trade receivables, non-current			0
	Adjustments for decrease (increase) in other current assets			-56708000
	Adjustments for decrease (increase) in other non-current assets			0
	Adjustments for other financial assets, non-current			0
	Adjustments for other financial assets, current			0
	Adjustments for other bank balances			0
	Adjustments for increase (decrease) in trade payables, current			187236000
	Adjustments for increase (decrease) in trade payables, non-current			0
	Adjustments for increase (decrease) in other current liabilities			0
	Adjustments for increase (decrease) in other non-current liabilities			0
	Adjustments for depreciation and amortisation expense			254769000
	Adjustments for impairment loss reversal of impairment loss recognised in profit or loss			0
	Adjustments for provisions, current			0
	Adjustments for provisions, non-current			0
	Adjustments for other financial liabilities, current			0
	Adjustments for other financial liabilities, non-current			0
	Adjustments for unrealised foreign exchange losses gains			1370000
	Adjustments for dividend income			0
	Adjustments for interest income			70000
	Adjustments for share-based payments			27842000
	Adjustments for fair value losses (gains)			-246859000
	Adjustments for undistributed profits of associates			-14915000
	Other adjustments for which cash effects are investing or financing cash flow			-32842000
	Other adjustments to reconcile profit (loss)			0
	Other adjustments for non-cash items			-3727000
	Share of profit and loss from partnership firm or association of persons or limited liability partnerships			0
	Total adjustments for reconcile profit (loss)			-179210000
	Net cash flows from (used in) operations			1025490000
	Dividends received			-19370000
	Interest paid			-576000
	Interest received			-6844000
	Income taxes paid (refund)			209705000
	Other inflows (outflows) of cash			-24685000
	Net cash flows from (used in) operating activities			765462000
	Cash flows from used in investing activities
	Cash flows from losing control of subsidiaries or other businesses			0
	Cash flows used in obtaining control of subsidiaries or other businesses			0
	Other cash receipts from sales of equity or debt instruments of other entities			906482000
	Other cash payments to acquire equity or debt instruments of other entities			1033660000
	Other cash receipts from sales of interests in joint ventures			0
	Other cash payments to acquire interests in joint ventures			0
	Cash receipts from share of profits of partnership firm or association of persons or limited liability partnerships			0
	Cash payment for investment in partnership firm or association of persons or limited liability partnerships			0
	Proceeds from sales of property, plant and equipment			0
	Purchase of property, plant and equipment			204070000
	Proceeds from sales of investment property			0
	Purchase of investment property			0
	Proceeds from sales of intangible assets			0
	Purchase of intangible assets			0
	Proceeds from sales of intangible assets under development			0
	Purchase of intangible assets under development			0
	Proceeds from sales of goodwill			0
	Purchase of goodwill			0
	Proceeds from biological assets other than bearer plants			0
	Purchase of biological assets other than bearer plants			0
	Proceeds from government grants			0
	Proceeds from sales of other long-term assets			0
	Purchase of other long-term assets			0
	Cash advances and loans made to other parties			0
	Cash receipts from repayment of advances and loans made to other parties			0
	Cash payments for future contracts, forward contracts, option contracts and swap contracts			0
	Cash receipts from future contracts, forward contracts, option contracts and swap contracts			0
	Dividends received			19370000
	Interest received			4542000
	Income taxes paid (refund)			0
	Other inflows (outflows) of cash			19893000
	Net cash flows from (used in) investing activities	-287443000
	Cash flows from used in financing activities
	Proceeds from changes in ownership interests in subsidiaries			0
	Payments from changes in ownership interests in subsidiaries			0
	Proceeds from issuing shares			38000
	Proceeds from issuing other equity instruments			0
	Payments to acquire or redeem entity's shares			0
	Payments of other equity instruments			0
	Proceeds from exercise of stock options			0
	Proceeds from issuing debentures notes bonds etc			0
	Proceeds from borrowings			0
	Repayments of borrowings			0
	Payments of lease liabilities			12497000
	Dividends paid			172791000
	Interest paid			17777000
	Income taxes paid (refund)			0
	Other inflows (outflows) of cash			0
	Net cash flows from (used in) financing activities			-203027000
	Net increase (decrease) in cash and cash equivalents before effect of exchange rate changes			274992000
	Effect of exchange rate changes on cash and cash equivalents
	Effect of exchange rate changes on cash and cash equivalents			0
	Net increase (decrease) in cash and cash equivalents			274992000
	Cash and cash equivalents cash flow statement at beginning of period			436709000
	Cash and cash equivalents cash flow statement at end of period			711701000