Vesuvius

Market Cap (₹ Cr.)

₹10,814

52 Week High

5,999.00

Book Value

₹

52 Week Low

3,012.00

PE Ratio

41.32

PB Ratio

8.30

PE for Sector

38.25

PB for Sector

3.60

ROE

17.84 %

ROCE

59.42 %

Dividend Yield

0.24 %

EPS

₹124.87

Industry

Refractories

Sector

Refractories / Intermediates

Investment Returns

In Long Term

In Short Term

1 Year

0.00%

2 Years

0.00%

3 Years

0.00%

4 Years

0.00%

5 Years

0.00%

Growth Rate

Revenue Growth

19.96 %

Net Income Growth

82.28 %

Cash Flow Change

-35.88 %

ROE

52.48 %

ROCE

14.89 %

EBITDA Margin (Avg.)

43.67 %

Financial Results

Quarterly Financials	Mar 2015	Jun 2015	Sept 2015	Dec 2015	Mar 2016	Jun 2016	Sept 2016	Dec 2016	Mar 2017	Jun 2017	Sept 2017	Dec 2017	Mar 2018	Jun 2018	Sept 2018	Dec 2018	Mar 2019	Jun 2019	Sept 2019	Dec 2019	Mar 2020	Jun 2020	Sept 2020	Dec 2020	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024	Sept 2024
Revenue	168	171	183	189	182	211	226	215	231	243	218	233	232	241	244	230	229	225	228	234	212	145	217	239	253	277	273	264	317	335	359	355	379	413	422	424	461	472	467
Expenses	138	136	146	154	147	168	180	176	188	194	176	192	188	200	197	192	189	188	192	198	180	131	194	210	225	244	240	239	278	289	303	309	313	335	331	337	358	371	365
EBITDA	29	35	37	35	35	43	46	39	43	49	42	41	44	41	47	38	40	37	36	37	32	14	23	29	28	32	33	25	39	46	56	46	66	78	90	88	103	102	102
Operating Profit %	16 %	19 %	19 %	17 %	17 %	19 %	19 %	17 %	17 %	19 %	18 %	16 %	17 %	15 %	17 %	13 %	15 %	14 %	11 %	13 %	12 %	6 %	7 %	10 %	9 %	10 %	10 %	7 %	10 %	12 %	14 %	11 %	14 %	17 %	19 %	18 %	21 %	20 %	18 %
Depreciation	6	6	6	6	6	7	7	8	7	7	8	9	7	7	7	7	7	7	7	6	7	6	6	7	7	6	7	8	7	7	8	9	8	8	10	11	11	11	12
Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	24	29	31	29	28	37	39	32	36	42	34	32	37	34	40	32	33	30	29	31	25	8	17	22	22	26	26	18	32	39	49	37	58	70	81	77	92	90	90
Tax	8	10	11	10	10	13	15	13	13	15	13	14	13	13	15	12	12	13	5	8	7	2	5	7	6	8	7	5	8	12	11	9	13	19	21	19	24	23	21
Net Profit	16	19	20	19	19	24	26	21	23	27	23	21	24	22	26	20	22	20	22	23	19	6	12	16	16	19	19	13	24	29	36	28	43	52	60	57	69	67	69
EPS in ₹	7.67	9.50	9.96	9.12	9.14	11.79	12.60	10.25	11.54	13.39	11.09	10.51	11.91	10.96	12.77	9.94	10.66	9.64	10.67	11.18	9.19	2.92	6.02	8.00	7.95	9.55	9.55	6.48	11.64	14.50	17.78	13.62	21.35	25.73	29.70	28.12	33.89	33.18	33.73

Show % Change

Above figures are in Rs. Crores

Balance Sheet

Balance Sheet	2015	2016	2017	2018	2019	2020	2021	2022	2023
Total Assets	644	743	854	925	981	1,058	1,188	1,331	1,589
Fixed Assets	131	124	113	121	124	120	116	194	316
Current Assets	485	577	673	740	781	864	979	1,028	1,108
Capital Work in Progress	14	16	38	26	28	21	27	38	86
Investments	0	0	0	0	0	0	0	0	0
Other Assets	499	603	703	779	830	917	1,045	1,099	1,187
Total Liabilities	644	743	854	925	981	1,058	1,188	1,331	1,589
Current Liabilities	138	150	181	175	159	194	268	308	358
Non Current Liabilities	9	12	13	13	18	22	24	25	37
Total Equity	497	582	661	738	805	842	896	998	1,194
Reserve & Surplus	477	562	641	718	784	822	876	978	1,173
Share Capital	20	20	20	20	20	20	20	20	20

Show % Change

Above figures are in Rs. Crores

Cash Flow

Cash Flow	2015	2016	2017	2018	2019	2020	2021	2022	2023
Net Cash Flow	18	56	177	-231	354	-416	-26	106	28
Investing Activities	-21	21	2	-310	297	-503	-39	-6	-37
Operating Activities	54	50	191	95	74	102	27	129	82
Financing Activities	-15	-15	-16	-17	-17	-14	-14	-16	-18

Show % Change

Above figures are in Rs. Crores

Share Holding

% Holding	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024	Sept 2024
Promoter	55.57 %	55.57 %	55.57 %	55.57 %	55.57 %	55.57 %	55.57 %	55.57 %	55.57 %	55.57 %	55.57 %	55.57 %	55.57 %	55.57 %	55.57 %
FIIs	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	1.26 %	0.00 %	1.57 %	2.34 %	2.34 %
DIIs	22.19 %	21.83 %	23.60 %	24.92 %	24.91 %	24.21 %	24.10 %	23.22 %	23.30 %	23.20 %	23.28 %	22.54 %	23.06 %	20.92 %	20.92 %
Government	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %
Public / Retail	13.74 %	14.32 %	14.17 %	14.30 %	14.36 %	14.72 %	14.65 %	15.52 %	15.44 %	15.42 %	14.72 %	14.47 %	14.83 %	16.03 %	16.03 %

Show % Change

Dividend History

No dividends have been distributed by the company in the past 10 years

Peer Comparison Compare Peers on Screener

Competitors	LTP	Market Cap (₹ Cr.)	P/E Ratio	Revenue (₹ Cr.)	YoY Revenue Growth %	Net Profit (₹ Cr.)	YoY Profit Growth %	RSI
Vesuvius	5,246.65	10,814.00	41.32	1,638.00	19.96	213	13.60	44.52
RHI Magnesita	553.95	10,776.30	54.11	3,792.10	38.34	-100	-35.89	52.52
Raghav Productivity Enhancers	748.45	3,515.90	113.71	133.10	-3.41	26	39.68	49.82
$IFGL Refractories$ IFGL Refractories	498.45	1,721.20	33.93	1,658.30	18.48	82	-68.16	42.49
Morganite Crucible	1,707.50	956.70	35.96	113.80	0.98	16	7.23	41.88
Orient Ceratech	44.99	534.30	42.56	316.40	2.03	19	-64.15	50.83
$Refractory Shapes$ Refractory Shapes	106.35	236.10	56.70	43.20	11.34	4	125.00	36.66
Associated Ceramics	314.55	91.00	61.04	41.30	-26.77	1	-90.00	60.92
$Nilachal Refractories$ Nilachal Refractories	44.35	85.70	-	3.10	181.82	-7	-100.00	55.35
$SP Refractories$ SP Refractories	170.85	30.60	19.62	28.80	5.88	2	-	44.82