Vesuvius India

₹551.3 -0.3 | 0.1%

WEBSITE BSE:520113 NSE : VESUVIUS IND 01 Jul, 15:56

Market Cap ₹11189 Cr.

Stock P/E 42.3

P/B 7.5

Current Price ₹551.3

Book Value ₹ 73.4

Face Value 1

52W High ₹4066

Dividend Yield 0.26%

52W Low ₹ 357.7

Edit Ratio

Vesuvius India Research see more...

Overview Inc. Year: 1991Industry: Refractories

Vesuvius India Ltd manufactures and trades in refractory products in India. The corporation offers shaped refractories, inclusive of shrouds, stoppers, pre-cast products, nozzles, and crucibles; and unshaped refractories, which include castables, and taphole clay, as well as repairs and upkeep services. Vesuvius India Ltd also exports its products. The business enterprise was founded in 1991 and is headquartered in Kolkata, India. Vesuvius India Ltd is a subsidiary of Vesuvius Group Ltd, United Kingdom.

Vesuvius India Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Vesuvius India Quarterly Results

#(Fig in Cr.)	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Net Sales	348	368	405	413	417	453	462	444	509	482
Other Income	7	11	8	8	7	8	10	23	7	10
Total Income	355	379	413	422	424	461	472	467	516	492
Total Expenditure	309	313	335	331	337	358	371	365	427	399
Operating Profit	46	66	78	90	87	103	102	102	89	93
Interest	0	0	0	0	0	0	0	0	0	0
Depreciation	9	8	8	9	11	10	11	12	13	13
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	37	58	70	81	76	92	90	90	76	80
Provision for Tax	10	15	18	21	19	23	23	21	16	20
Profit After Tax	28	43	52	60	57	69	67	68	60	59
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	28	43	52	60	57	69	67	68	60	59
Adjusted Earnings Per Share	1.4	2.1	2.6	3	2.8	3.4	3.3	3.4	3	2.9

Vesuvius India Profit & Loss

#(Fig in Cr.)	Dec 2014	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024	TTM
Net Sales	652	700	822	911	925	887	792	1047	1343	1603	1869	1897
Other Income	10	13	14	18	26	32	23	21	26	37	51	50
Total Income	662	712	835	929	951	919	815	1068	1369	1640	1920	1947
Total Expenditure	553	576	671	749	780	768	716	949	1181	1317	1522	1562
Operating Profit	110	136	164	180	171	151	98	120	188	324	399	386
Interest	1	1	1	1	1	1	1	1	1	2	4	0
Depreciation	19	23	27	30	28	27	26	27	30	36	46	49
Exceptional Income / Expenses	0	0	0	-4	0	0	0	0	0	0	0	0
Profit Before Tax	90	112	136	145	142	123	72	92	157	285	349	336
Provision for Tax	31	39	47	50	50	38	19	24	40	72	84	80
Profit After Tax	59	74	89	94	93	86	53	68	117	213	265	254
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	59	74	89	94	93	86	53	68	117	213	265	254
Adjusted Earnings Per Share	2.9	3.6	4.4	4.7	4.6	4.2	2.6	3.4	5.8	10.5	13	12.6

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	17%	21%	16%	11%
Operating Profit CAGR	23%	49%	21%	14%
PAT CAGR	24%	57%	25%	16%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	7%	73%	43%	23%
ROE Average	20%	17%	13%	14%
ROCE Average	27%	23%	18%	20%

Vesuvius India Balance Sheet

#(Fig in Cr.)	Dec 2014	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Shareholder's Funds	439	497	582	661	738	804	842	896	998	1194	1431
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	0	0	0	0	0	0	0
Other Non-Current Liabilities	196	225	233	294	296	338	347	8	264	349	270
Total Current Liabilities	124	138	271	294	333	317	363	268	622	672	598
Total Liabilities	759	860	1087	1249	1367	1460	1551	1172	1884	2214	2299
Fixed Assets	132	131	124	113	121	124	120	116	194	316	434
Other Non-Current Assets	214	243	263	350	347	396	398	78	348	477	469
Total Current Assets	413	485	699	786	898	939	1033	978	1341	1421	1395
Total Assets	759	860	1087	1249	1367	1460	1551	1172	1884	2214	2299

Vesuvius India Cash Flow

#(Fig in Cr.)	Dec 2014	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Opening Cash & Cash Equivalents	72	95	113	169	345	114	468	52	26	132	160
Cash Flow from Operating Activities	65	54	50	191	95	74	102	27	128	82	258
Cash Flow from Investing Activities	-28	-21	21	2	-310	297	-503	-39	-6	-37	-233
Cash Flow from Financing Activities	-14	-15	-15	-16	-17	-17	-14	-14	-16	-18	-27
Net Cash Inflow / Outflow	23	18	56	177	-231	354	-415	-26	106	28	-1
Closing Cash & Cash Equivalent	95	113	169	345	114	468	52	26	132	160	158

Vesuvius India Ratios

#	Dec 2014	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Earnings Per Share (Rs)	2.91	3.63	4.38	4.65	4.56	4.21	2.61	3.35	5.75	10.49	13.03
CEPS(Rs)	3.86	4.77	5.73	6.12	5.93	5.52	3.91	4.7	7.22	12.26	15.29
DPS(Rs)	0.7	0.63	0.65	0.68	0.7	0.87	0.7	0.8	0.83	1.28	1.45
Book NAV/Share(Rs)	21.64	24.48	28.66	32.56	36.34	39.63	41.47	44.15	49.15	58.8	70.49
Core EBITDA Margin(%)	13.98	16.12	16.8	17.07	15.72	13.41	9.51	9.41	12.01	17.86	18.57
EBIT Margin(%)	12.7	14.73	15.27	15.33	15.47	13.99	9.12	8.84	11.75	17.94	18.87
Pre Tax Margin(%)	12.63	14.67	15.2	15.26	15.39	13.91	9.04	8.74	11.68	17.8	18.67
PAT Margin (%)	8.31	9.6	9.93	9.95	10	9.64	6.7	6.5	8.7	13.28	14.16
Cash Profit Margin (%)	11	12.63	13	13.08	13.01	12.64	10.02	9.11	10.92	15.52	16.61
ROA(%)	7.87	9.09	9.13	8.09	7.08	6.05	3.52	5	7.64	10.39	11.72
ROE(%)	14.15	15.72	16.48	15.2	13.23	11.09	6.45	7.83	12.33	19.43	20.16
ROCE(%)	21.62	24.11	25.34	23.42	20.47	16.09	8.77	10.65	16.66	26.25	26.88
Receivable days	93.76	98.48	100.77	93.71	79.18	75.94	80.95	57.05	50.75	60.62	69.2
Inventory Days	33.46	34.38	34.05	36.34	42.98	47.45	51.76	57.52	56.71	52.38	49.09
Payable days	79.92	90.84	90.75	99.6	101.07	95.61	109.58	110.55	106.23	109.22	102.83
PER(x)	23.99	22.12	24.97	29.61	26.04	26.08	41.8	32.3	28.08	34.2	34.95
Price/Book(x)	3.23	3.27	3.82	4.23	3.27	2.77	2.63	2.45	3.29	6.1	6.46
Dividend Yield(%)	1	0.78	0.59	0.49	0.59	0.8	0.64	0.74	0.51	0.36	0.32
EV/Net Sales(x)	1.96	2.08	2.46	2.69	2.15	1.99	2.09	1.57	2.02	4.25	4.69
EV/Core EBITDA(x)	11.65	10.68	12.31	13.63	11.64	11.7	16.85	13.72	14.45	21.07	21.99
Net Sales Growth(%)	8.39	7.28	17.41	10.93	1.51	-4.11	-10.77	32.3	28.21	19.41	16.56
EBIT Growth(%)	-9.22	24.84	21.07	6.48	-1.66	-13.3	-41.85	28.2	70.51	82.33	22.61
PAT Growth(%)	-9.21	24.37	20.78	6.27	-2.04	-7.53	-37.99	28.28	71.62	82.33	24.22
EPS Growth(%)	-9.21	24.37	20.78	6.27	-2.04	-7.53	-37.99	28.28	71.62	82.33	24.22
Debt/Equity(x)	0	0	0	0	0	0	0	0	0	0	0
Current Ratio(x)	3.34	3.52	2.58	2.68	2.7	2.96	2.85	3.65	2.16	2.12	2.33
Quick Ratio(x)	2.76	2.99	2.23	2.35	2.33	2.62	2.53	2.85	1.83	1.74	1.92
Interest Cover(x)	180.86	217.1	213.56	231.02	188.33	179.86	116.4	96.38	175.29	128.41	91.84
Total Debt/Mcap(x)	0	0	0	0	0	0	0	0	0	0	0

Vesuvius India Shareholding Pattern

#	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Promoter	55.57	55.57	55.57	55.57	55.57	55.57	55.57	55.57	55.57	55.57
FII	0.86	0.84	0.77	1.26	1.73	1.57	2.34	2.34	4.06	4.14
DII	23.22	23.3	23.2	23.28	23.27	23.06	20.92	20.92	20.66	20.95
Public	20.36	20.29	20.46	19.89	19.43	19.8	21.17	21.17	19.71	19.34
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Promoter	1.13	1.13	1.13	1.13	1.13	1.13	1.13	1.13	1.13	1.13
FII	0.02	0.02	0.02	0.03	0.04	0.03	0.05	0.05	0.08	0.08
DII	0.47	0.47	0.47	0.47	0.47	0.47	0.42	0.42	0.42	0.43
Public	0.41	0.41	0.42	0.4	0.39	0.4	0.43	0.43	0.4	0.39
Others	0	0	0	0	0	0	0	0	0	0
Total	2.03	2.03	2.03	2.03	2.03	2.03	2.03	2.03	2.03	2.03

Pros

Company has delivered good profit growth of 25% CAGR over last 5 years
Debtor days have improved from 109.22 to 102.83days.
Company is almost debt free.

Cons

Stock is trading at 7.5 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Vesuvius India News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Vesuvius India

Add Watchlist

Vesuvius India Research see more...

Overview Inc. Year: 1991Industry: Refractories

Vesuvius India Share Price

Alert Data

Quarterly Price

Peer Comparison

Vesuvius India Quarterly Results

Vesuvius India Profit & Loss

Growth Rates

Vesuvius India Balance Sheet

Vesuvius India Cash Flow

Vesuvius India Ratios

Vesuvius India Shareholding Pattern

Vesuvius India News

IPO

Sharescart: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!

Enter Your Complaint