Nifty

:

24364.85

Sensex

:

78520.30

11.30 (0.05%)
26.76 (0.03%)

Login

Nifty
Sensex

:
:

24364.85
78520.30

11.30 (0.05%)
26.76 (0.03%)

Vesuvius India Ltd.

Refractories

Rating :

66/99

BSE: 520113 | NSE: VESUVIUS

Watchlist

NSE BSE

498.30

20-Apr-2026

Open
High
Low
Previous Close

505
511
493
499.60

Volume
Traded Value (lacs)
52 Week High
52 Week Low

187191
93989078.45
646
430.3

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

10,102.37
38.26
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

9,520.41
0.30%
6.07

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

9.86
14.98
9.49

EBITDA CAGR (%)

10 Years
5 Years
3 Years

9.00
29.29
4.47

PAT CAGR (%)

10 Years
5 Years
3 Years

11.50
31.15
7.44

P:E (Median)

8 Years
5 Years
3 Years

33.15
37.77
39.98

P:BV (Average)

8 Years
5 Years
3 Years

4.58
5.10
6.63

EV:EBITDA (Average)

8 Years
5 Years
3 Years

17.36
20.65
24.14

Earnings Forecasts:

(Updated: 18-04-2026)

Description 2024 2025 2026 2027
Adj EPS 13.01 15.1 18.3
P/E Ratio 38.30 33.00 27.23
Revenue 2099.95 2518.4 2971.7
EBITDA 360.3 454.4 539.3
Net Income 264.08 306 371.7
ROA 13.22
P/B Ratio 6.08 6.13 5.16
ROE 17.07 20.1 20.6
FCFF 99.34 215 266.1
FCFF Yield 1.12 2.43 3.01
Net Debt -568.22
BVPS 81.98 81.3 96.6

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 550.77 508.64 8.28% 547.04 444.16 23.16% 524.30 462.42 13.38% 482.22 453.35 6.37%
Expenses 457.17 426.72 7.14% 454.65 365.26 24.47% 432.98 370.80 16.77% 399.23 358.38 11.40%
EBITDA 93.60 81.92 14.26% 92.39 78.90 17.10% 91.32 91.62 -0.33% 82.99 94.97 -12.61%
EBIDTM 16.99% 16.11% 16.89% 17.76% 17.42% 19.81% 17.21% 20.95%
Other Income 33.50 7.38 353.93% 7.23 23.12 -68.73% 8.45 9.93 -14.90% 9.76 8.03 21.54%
Interest 0.31 0.30 3.33% 0.30 0.29 3.45% 0.30 0.30 0.00% 0.30 0.29 3.45%
Depreciation 17.45 12.66 37.84% 16.63 11.87 40.10% 14.81 10.83 36.75% 12.76 10.49 21.64%
PBT 109.34 76.34 43.23% 82.69 89.86 -7.98% 84.66 90.42 -6.37% 79.69 92.22 -13.59%
Tax 29.11 16.41 77.39% 21.15 21.40 -1.17% 21.66 23.07 -6.11% 20.38 23.44 -13.05%
PAT 80.23 59.93 33.87% 61.54 68.46 -10.11% 63.00 67.35 -6.46% 59.31 68.78 -13.77%
PATM 14.57% 11.78% 11.25% 15.41% 12.02% 14.56% 12.30% 15.17%
EPS 3.95 2.95 33.90% 3.03 3.37 -10.09% 3.10 3.32 -6.63% 2.92 3.39 -13.86%

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Dec 25 Dec 24 Dec 23 Dec 22 Dec 21 Dec 20 Dec 19 Dec 18 Dec 17 Dec 16
Net Sales - 2,104.33 1,868.57 1,603.13 1,342.58 1,047.16 791.51 887.04 925.07 911.27 821.51 Net Sales Growth - 12.62% 16.56% 19.41% 28.21% 32.30% -10.77% -4.11% 1.51% 10.93% Cost Of Goods Sold - 1,175.85 1,038.43 892.87 805.45 627.53 469.45 511.23 535.31 501.20 449.22 Gross Profit - 928.48 830.14 710.26 537.13 419.63 322.06 375.81 389.76 410.07 372.29 GP Margin - 44.12% 44.43% 44.30% 40.01% 40.07% 40.69% 42.37% 42.13% 45.00% 45.32% Total Expenditure - 1,748.15 1,521.53 1,316.86 1,181.36 948.58 716.21 768.05 779.66 749.17 671.12 Power & Fuel Cost - 34.60 28.03 25.78 26.00 23.56 14.28 16.43 19.27 19.42 16.42 % Of Sales - 1.64% 1.50% 1.61% 1.94% 2.25% 1.80% 1.85% 2.08% 2.13% 2.00% Employee Cost - 142.15 116.12 108.02 90.43 79.17 64.57 65.50 58.35 55.76 53.58 % Of Sales - 6.76% 6.21% 6.74% 6.74% 7.56% 8.16% 7.38% 6.31% 6.12% 6.52% Manufacturing Exp. - 288.08 239.89 202.97 166.92 154.79 115.49 121.70 119.89 128.94 114.30 % Of Sales - 13.69% 12.84% 12.66% 12.43% 14.78% 14.59% 13.72% 12.96% 14.15% 13.91% General & Admin Exp. - 83.36 82.51 75.07 75.86 55.43 44.99 39.26 36.61 32.19 29.78 % Of Sales - 3.96% 4.42% 4.68% 5.65% 5.29% 5.68% 4.43% 3.96% 3.53% 3.63% Selling & Distn. Exp. - 0.66 0.47 0.21 0.49 0.23 0.05 0.33 0.23 1.14 2.07 % Of Sales - 0.03% 0.03% 0.01% 0.04% 0.02% 0.01% 0.04% 0.02% 0.13% 0.25% Miscellaneous Exp. - 23.45 16.08 11.94 16.21 7.87 7.38 13.60 10.00 10.52 2.07 % Of Sales - 1.11% 0.86% 0.74% 1.21% 0.75% 0.93% 1.53% 1.08% 1.15% 0.70% EBITDA - 356.18 347.04 286.27 161.22 98.58 75.30 118.99 145.41 162.10 150.39 EBITDA Margin - 16.93% 18.57% 17.86% 12.01% 9.41% 9.51% 13.41% 15.72% 17.79% 18.31% Other Income - 63.73 51.49 37.29 26.40 21.28 23.11 31.66 25.53 17.66 13.74 Interest - 1.88 3.84 2.24 0.90 0.96 0.62 0.69 0.76 0.63 0.64 Depreciation - 61.65 45.85 35.92 29.86 27.34 26.24 26.55 27.81 29.78 27.45 PBT - 356.38 348.84 285.40 156.86 91.56 71.55 123.41 142.37 149.35 136.04 Tax - 92.30 84.32 72.46 40.07 23.51 18.50 37.86 49.85 50.46 47.16 Tax Rate - 25.90% 24.17% 25.39% 25.55% 25.68% 25.86% 30.68% 35.01% 34.82% 34.67% PAT - 264.08 264.52 212.94 116.79 68.05 53.05 85.55 92.52 94.45 88.88 PAT before Minority Interest - 264.08 264.52 212.94 116.79 68.05 53.05 85.55 92.52 94.45 88.88 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 12.55% 14.16% 13.28% 8.70% 6.50% 6.70% 9.64% 10.00% 10.36% 10.82% PAT Growth - -0.17% 24.22% 82.33% 71.62% 28.28% -37.99% -7.53% -2.04% 6.27% EPS - 13.01 13.03 10.49 5.75 3.35 2.61 4.21 4.56 4.65 4.38

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Dec 25 Dec 24 Dec 23 Dec 22 Dec 21 Dec 20 Dec 19 Dec 18 Dec 17 Dec 16
Shareholder's Funds 1,663.89 1,430.99 1,193.54 997.79 896.30 841.80 804.45 737.79 660.91 581.80 Share Capital 20.30 20.30 20.30 20.30 20.30 20.30 20.30 20.30 20.30 20.30 Total Reserves 1,643.59 1,410.69 1,173.24 977.49 876.00 821.50 784.15 717.49 640.61 561.50 Non-Current Liabilities 281.70 269.69 348.94 264.46 7.66 347.02 338.25 295.61 293.97 233.26 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 280.62 269.61 351.75 281.60 23.85 361.39 350.02 307.14 303.32 238.44 Current Liabilities 749.94 597.90 671.57 621.63 268.13 362.63 317.00 333.32 293.62 271.48 Trade Payables 365.73 296.91 288.17 246.17 222.68 157.45 124.42 143.40 153.07 120.47 Other Current Liabilities 65.15 66.40 49.49 41.57 28.28 20.93 22.01 19.44 18.73 19.88 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 319.06 234.59 333.91 333.89 17.17 184.25 170.57 170.48 121.82 131.13 Total Liabilities 2,695.53 2,298.58 2,214.05 1,883.88 1,172.09 1,551.45 1,459.70 1,366.72 1,248.50 1,086.54 Net Block 622.46 434.14 315.62 194.20 115.86 119.82 123.92 120.78 113.09 124.37 Gross Block 903.50 668.87 511.07 355.17 256.39 236.36 217.52 188.10 170.32 151.82 Accumulated Depreciation 281.04 234.73 195.45 160.97 140.53 116.54 93.60 67.32 57.23 27.45 Non Current Assets 967.43 903.57 792.60 542.55 193.62 518.28 520.41 468.26 462.73 387.34 Capital Work in Progress 51.50 195.67 86.42 38.17 27.19 21.34 27.73 26.04 38.09 15.88 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 292.33 272.99 389.76 308.46 48.76 376.23 368.23 320.55 310.88 246.34 Other Non Current Assets 1.14 0.77 0.80 1.72 1.81 0.89 0.53 0.89 0.67 0.75 Current Assets 1,728.10 1,395.01 1,421.45 1,341.33 978.47 1,033.17 939.29 898.46 785.77 699.20 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 296.45 246.57 256.05 204.05 213.11 116.96 107.53 123.10 94.74 94.35 Sundry Debtors 483.69 385.37 323.13 209.36 163.97 163.39 187.69 181.41 219.94 267.60 Cash & Bank 581.96 482.03 465.30 567.96 553.94 559.27 468.45 419.33 345.73 198.89 Other Current Assets 366.00 23.03 20.93 25.69 47.45 193.55 175.62 174.62 125.36 138.36 Short Term Loans & Adv. 340.96 258.01 356.04 334.27 28.48 180.04 166.29 164.89 120.14 134.04 Net Current Assets 978.16 797.11 749.88 719.70 710.34 670.54 622.29 565.14 492.15 427.72 Total Assets 2,695.53 2,298.58 2,214.05 1,883.88 1,172.09 1,551.45 1,459.70 1,366.72 1,248.50 1,086.54

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Dec 25 Dec 24 Dec 23 Dec 22 Dec 21 Dec 20 Dec 19 Dec 18 Dec 17 Dec 16
Cash From Operating Activity 177.46 258.12 82.38 128.48 26.68 102.11 74.25 94.64 190.94 50.19 PBT 356.38 348.84 285.40 156.86 91.56 71.55 123.41 142.37 144.91 136.04 Adjustment 9.94 4.50 5.15 16.34 11.61 6.71 8.99 6.05 17.71 16.24 Changes in Working Capital -83.59 -28.78 -140.21 4.98 -49.44 43.69 -19.17 -1.40 84.99 -49.66 Cash after chg. in Working capital 282.73 324.56 150.34 178.18 53.73 121.95 113.23 147.02 247.61 102.62 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -105.27 -66.44 -67.96 -49.70 -27.05 -19.84 -38.98 -52.38 -56.67 -52.43 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -17.58 -232.86 -36.98 -6.42 -38.84 -503.38 296.98 -309.54 1.62 20.64 Net Fixed Assets -90.46 -267.05 -204.15 -109.76 -25.88 -12.45 -31.11 -5.73 -40.71 142.34 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 72.88 34.19 167.17 103.34 -12.96 -490.93 328.09 -303.81 42.33 -121.70 Cash from Financing Activity -30.17 -26.70 -17.54 -16.24 -14.21 -14.21 -17.13 -16.52 -15.88 -15.26 Net Cash Inflow / Outflow 129.71 -1.44 27.86 105.82 -26.37 -415.48 354.10 -231.42 176.68 55.57 Opening Cash & Equivalents 158.32 159.76 131.90 26.08 52.45 467.93 113.83 345.25 168.57 113.00 Closing Cash & Equivalent 288.03 158.32 159.76 131.90 26.08 52.45 467.93 113.83 345.25 168.57

Financial Ratios

Standalone

Right to Left

Description Dec 25 Dec 24 Dec 23 Dec 22 Dec 21 Dec 20 Dec 19 Dec 18 Dec 17 Dec 16
Book Value (Rs.) 81.97 70.49 587.95 491.52 441.53 414.68 396.28 363.44 325.57 286.60 ROA 10.58% 11.72% 10.39% 9.40% 4.18% 3.52% 6.05% 7.08% 8.09% 10.27% ROE 17.07% 20.16% 19.43% 12.33% 7.83% 6.44% 11.09% 13.23% 15.20% 16.48% ROCE 23.15% 26.88% 26.25% 16.66% 10.65% 8.77% 16.09% 20.47% 23.42% 25.34% Fixed Asset Turnover 2.68 3.17 3.70 4.39 4.25 3.49 4.37 5.16 5.90 4.00 Receivable days 75.37 69.20 60.62 50.75 57.05 80.95 75.94 79.18 93.71 100.77 Inventory Days 47.09 49.09 52.38 56.71 57.52 51.76 47.45 42.98 36.34 34.05 Payable days 102.85 102.83 109.22 106.23 110.55 74.71 65.75 68.36 67.91 60.72 Cash Conversion Cycle 19.62 15.46 3.78 1.22 4.03 58.01 57.64 53.80 62.14 74.10 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 190.56 91.84 128.41 175.29 96.38 116.40 179.86 188.33 231.02 213.56

Top Investors:

nippon life india trustee ltd-a/c nippon india multi cap fund

hdfc mutual fund - hdfc mid-cap fund

axis mutual fund trustee limited a/c axis mutual fund a/c axis small cap fund

icici prudential multicap fund

investor education and protection fund (iepf)

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback