Vesuvius India Ltd

Vesuvius India Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Vesuvius India Ltd

₹ 476 -4.24%
13 Mar - close price
vesuvius.com BSE: 520113 NSE: VESUVIUS
About

Incorporated in 1991, Vesuvius India Ltd manufactures and trades refractory goods[1]

Key Points

Business Overview:[1][2]
VIL is a subsidiary of Vesuvius plc, which is in the business of molten metal flow engineering.
The company manufactures and trades refractory products and control systems for various industrial applications

Website BSE NSE
  • Market Cap ₹ 9,661 Cr.
  • Current Price ₹ 476
  • High / Low ₹ 647 / 397
  • Stock P/E 36.6
  • Book Value ₹ 82.0
  • Dividend Yield 0.32 %
  • ROCE 22.9 %
  • ROE 17.1 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company is almost debt free.
  • Company has delivered good profit growth of 37.9% CAGR over last 5 years

Cons

* 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.

Peer comparison

Industrials Capital Goods Industrial Products Electrodes & Refractories

Part of BSE Allcap BSE Industrials Nifty Microcap 250 Nifty Total Market

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
348 368 405 413 417 453 462 444 509 482 524 547 551
309 313 335 331 337 358 371 365 427 399 433 455 457
Operating Profit 40 55 70 82 80 95 92 79 82 83 91 92 94
OPM % 11% 15% 17% 20% 19% 21% 20% 18% 16% 17% 17% 17% 17%
7 11 8 8 7 8 10 23 7 10 8 7 34
Interest 0 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 9 8 8 9 11 10 11 12 13 13 15 17 17
Profit before tax 37 58 70 81 76 92 90 90 76 80 85 83 109
Tax % 26% 25% 25% 25% 25% 25% 26% 24% 22% 26% 26% 26% 27%
28 43 52 60 57 69 67 68 60 59 63 62 80
EPS in Rs 1.36 2.14 2.57 2.97 2.81 3.39 3.32 3.37 2.95 2.92 3.10 3.03 3.95
Raw PDF

Profit & Loss

Figures in Rs. Crores

Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023 Dec 2024 Dec 2025
652 700 822 911 925 887 792 1,047 1,343 1,603 1,869 2,104
552 574 670 745 777 766 714 947 1,178 1,314 1,518 1,744
Operating Profit 101 126 152 167 148 121 77 100 165 289 350 360
OPM % 15% 18% 18% 18% 16% 14% 10% 10% 12% 18% 19% 17%
9 10 13 9 23 29 21 20 23 35 48 59
Interest 0 1 1 1 1 1 1 1 1 2 4 1
Depreciation 19 23 27 30 28 27 26 27 30 36 46 62
Profit before tax 90 112 136 145 142 123 72 92 157 285 349 356
Tax % 34% 35% 35% 35% 35% 31% 26% 26% 26% 25% 24% 26%
59 74 89 94 93 86 53 68 117 213 265 264
EPS in Rs 2.91 3.63 4.38 4.65 4.56 4.21 2.61 3.35 5.75 10.49 13.03 13.01
Dividend Payout % 24% 17% 15% 15% 15% 21% 27% 24% 14% 12% 11% 0%
Compounded Sales Growth
10 Years: 12%
5 Years: 22%
3 Years: 16%
TTM: 13%
Compounded Profit Growth
10 Years: 14%
5 Years: 38%
3 Years: 31%
TTM: 4%
Stock Price CAGR
10 Years: 21%
5 Years: 36%
3 Years: 45%
1 Year: 12%
Return on Equity
10 Years: 14%
5 Years: 16%
3 Years: 18%
Last Year: 17%

Balance Sheet

Figures in Rs. Crores

Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023 Dec 2024 Dec 2025
Equity Capital 20 20 20 20 20 20 20 20 20 20 20 20
Reserves 419 477 562 641 717 784 822 876 977 1,173 1,411 1,644
0 0 0 0 0 0 0 0 0 13 13 14
139 147 161 193 188 177 216 292 333 382 402 472
Total Liabilities 578 644 743 854 925 981 1,058 1,188 1,331 1,589 1,847 2,150
132 131 124 113 121 124 120 116 194 316 434 622
CWIP 20 14 16 38 26 28 21 27 38 86 196 52
Investments 0 0 0 0 0 0 0 0 0 0 0 0
426 499 603 703 779 829 917 1,045 1,098 1,187 1,217 1,476
Total Assets 578 644 743 854 925 981 1,058 1,188 1,331 1,589 1,847 2,150

Cash Flows

Figures in Rs. Crores

Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023 Dec 2024 Dec 2025
65 54 50 191 95 74 102 27 128 82 258 177
-28 -21 21 2 -310 297 -503 -39 -6 -37 -233 -18
-14 -15 -15 -16 -17 -17 -14 -14 -16 -18 -27 -30
Net Cash Flow 23 18 56 177 -231 354 -415 -26 106 28 -1 130

Ratios

Figures in Rs. Crores

Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023 Dec 2024 Dec 2025
Debtor Days 105 118 119 88 72 77 75 57 57 74 75 84
Inventory Days 69 68 77 69 84 77 91 124 92 105 87 92
Days Payable 87 97 98 111 98 89 122 130 112 118 104 114
Cash Conversion Cycle 87 90 98 46 58 65 44 52 38 60 58 62
Working Capital Days 82 91 102 59 58 63 51 55 41 65 62 69
ROCE % 22% 24% 25% 24% 20% 16% 9% 11% 17% 26% 25% 23%

Insights

In beta
Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022Dec 2023Dec 2024
Number of Manufacturing Plants
Number

Log in to view insights

Please log in to see hidden values.

Login
Export Presence (Number of Countries)
Number
Energy Intensity
GJ/Ton
Water Intensity
kilolitres/ton
Market Share in Focus Areas
%
New Product Sales Percentage
%
Overall Global/Market Share
%
New Capacity Addition (Visakhapatnam)
Tonnes

Shareholding Pattern

Numbers in percentages

Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
55.57% 55.57% 55.57% 55.57% 55.57% 55.57% 55.57% 55.57% 55.57% 55.57% 55.57% 55.57%
0.84% 0.77% 1.26% 1.73% 1.57% 2.34% 2.34% 4.06% 4.14% 4.31% 4.42% 4.44%
23.30% 23.20% 23.28% 23.26% 23.06% 20.92% 20.92% 20.66% 20.95% 20.83% 21.29% 21.91%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% 0.01% 0.01% 0.01%
20.29% 20.46% 19.90% 19.43% 19.81% 21.17% 21.17% 19.71% 19.34% 19.29% 18.72% 18.06%
No. of Shareholders 16,97517,28720,53121,47422,51725,28925,28928,95628,70134,16336,28134,319

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls