Vesuvius India Ltd

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

Vesuvius India Ltd

₹ 5,157 3.05%
14 May 2:20 p.m.
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 ₹ 10,468 Cr.
  • Current Price ₹ 5,157
  • High / Low ₹ 6,000 / 3,561
  • Stock P/E 41.1
  • Book Value ₹ 705
  • Dividend Yield 0.28 %
  • ROCE 25.5 %
  • ROE 19.3 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Company has delivered good profit growth of 24.2% CAGR over last 5 years

Cons

  • Stock is trading at 7.32 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.

Peer comparison

Sector: Refractories Industry: Refractories / Intermediates

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

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
312 330 353 348 368 405 413 417 453 462 444 509 482
278 289 303 309 313 335 331 337 358 371 365 427 399
Operating Profit 33 41 50 40 55 70 82 80 95 92 79 82 83
OPM % 11% 12% 14% 11% 15% 17% 20% 19% 21% 20% 18% 16% 17%
5 5 6 7 11 8 8 7 8 10 23 7 10
Interest 0 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 7 7 8 9 8 8 9 11 10 11 12 13 13
Profit before tax 32 39 49 37 58 70 81 76 92 90 90 76 80
Tax % 25% 25% 26% 26% 25% 25% 25% 25% 25% 26% 24% 22% 26%
24 29 36 28 43 52 60 57 69 67 68 60 59
EPS in Rs 11.64 14.50 17.78 13.62 21.36 25.74 29.70 28.12 33.89 33.18 33.73 29.53 29.22
Raw PDF

Profit & Loss

Figures in Rs. Crores

Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023 Dec 2024 TTM
602 652 700 822 911 925 887 792 1,047 1,343 1,603 1,869 1,897
489 552 574 670 745 777 766 714 947 1,178 1,314 1,518 1,562
Operating Profit 112 101 126 152 167 148 121 77 100 165 289 350 335
OPM % 19% 15% 18% 18% 18% 16% 14% 10% 10% 12% 18% 19% 18%
5 9 10 13 9 23 29 21 20 23 35 48 50
Interest 1 0 1 1 1 1 1 1 1 1 2 4 1
Depreciation 18 19 23 27 30 28 27 26 27 30 36 46 48
Profit before tax 99 90 112 136 145 142 123 72 92 157 285 349 336
Tax % 34% 34% 35% 35% 35% 35% 31% 26% 26% 26% 25% 24%
65 59 74 89 94 93 86 53 68 117 213 265 255
EPS in Rs 32.11 29.15 36.26 43.79 46.54 45.59 42.15 26.14 33.53 57.54 104.92 130.33 125.66
Dividend Payout % 15% 24% 17% 15% 15% 15% 21% 27% 24% 14% 12% 11%
Compounded Sales Growth
10 Years: 11%
5 Years: 16%
3 Years: 21%
TTM: 12%
Compounded Profit Growth
10 Years: 16%
5 Years: 24%
3 Years: 55%
TTM: 7%
Stock Price CAGR
10 Years: 22%
5 Years: 42%
3 Years: 73%
1 Year: 4%
Return on Equity
10 Years: 14%
5 Years: 14%
3 Years: 17%
Last Year: 19%

Balance Sheet

Figures in Rs. Crores

Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023 Dec 2024
Equity Capital 20 20 20 20 20 20 20 20 20 20 20 20
Reserves 377 419 477 562 641 717 784 822 876 977 1,173 1,411
0 0 0 0 0 0 0 0 0 0 13 13
120 139 147 161 193 188 177 216 292 333 382 402
Total Liabilities 518 578 644 743 854 925 981 1,058 1,188 1,331 1,589 1,847
134 132 131 124 113 121 124 120 116 194 316 434
CWIP 5 20 14 16 38 26 28 21 27 38 86 196
Investments 0 0 0 0 0 0 0 0 0 0 0 0
379 426 499 603 703 779 829 917 1,045 1,098 1,187 1,217
Total Assets 518 578 644 743 854 925 981 1,058 1,188 1,331 1,589 1,847

Cash Flows

Figures in Rs. Crores

Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023 Dec 2024
64 65 54 50 191 95 74 102 27 128 82 258
-53 -28 -21 21 2 -310 297 -503 -39 -6 -37 -233
-11 -14 -15 -15 -16 -17 -17 -14 -14 -16 -18 -27
Net Cash Flow 1 23 18 56 177 -231 354 -415 -26 106 28 -1

Ratios

Figures in Rs. Crores

Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023 Dec 2024
Debtor Days 108 105 118 119 88 72 77 75 57 57 74 75
Inventory Days 65 69 68 77 69 84 77 91 124 92 105 87
Days Payable 83 87 97 98 111 98 89 122 130 112 118 104
Cash Conversion Cycle 91 87 90 98 46 58 65 44 52 38 60 58
Working Capital Days 88 82 91 102 59 58 63 51 55 41 65 62
ROCE % 27% 22% 24% 25% 24% 20% 16% 9% 11% 17% 26% 25%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 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%
0.60% 0.83% 0.86% 0.84% 0.77% 1.26% 1.73% 1.57% 2.34% 2.34% 4.06% 4.14%
24.47% 24.10% 23.21% 23.30% 23.20% 23.28% 23.26% 23.06% 20.92% 20.92% 20.66% 20.95%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.01%
19.37% 19.50% 20.37% 20.29% 20.46% 19.90% 19.43% 19.81% 21.17% 21.17% 19.71% 19.34%
No. of Shareholders 15,37216,49016,82616,97517,28720,53121,47422,51725,28925,28928,95628,701

* 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