Vesuvius India Ltd
Incorporated in 1991, Vesuvius India Ltd manufactures and trades refractory goods[1]
- Market Cap ₹ 9,582 Cr.
- Current Price ₹ 4,720
- High / Low ₹ 6,000 / 3,561
- Stock P/E 37.8
- Book Value ₹ 705
- Dividend Yield 0.31 %
- ROCE 25.5 %
- ROE 19.3 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Company has delivered good profit growth of 24.2% 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
Sector: Refractories Industry: Refractories / Intermediates
Part of Nifty Total Market BSE SmallCap BSE Allcap BSE Industrials Nifty Microcap 250
Quarterly Results
Figures in Rs. Crores
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
602 | 652 | 700 | 822 | 911 | 925 | 887 | 792 | 1,047 | 1,343 | 1,603 | 1,869 | |
489 | 552 | 574 | 670 | 745 | 777 | 766 | 714 | 947 | 1,178 | 1,314 | 1,518 | |
Operating Profit | 112 | 101 | 126 | 152 | 167 | 148 | 121 | 77 | 100 | 165 | 289 | 350 |
OPM % | 19% | 15% | 18% | 18% | 18% | 16% | 14% | 10% | 10% | 12% | 18% | 19% |
5 | 9 | 10 | 13 | 9 | 23 | 29 | 21 | 20 | 23 | 35 | 48 | |
Interest | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 4 |
Depreciation | 18 | 19 | 23 | 27 | 30 | 28 | 27 | 26 | 27 | 30 | 36 | 46 |
Profit before tax | 99 | 90 | 112 | 136 | 145 | 142 | 123 | 72 | 92 | 157 | 285 | 349 |
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 | |
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 |
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: | 17% |
Compounded Profit Growth | |
---|---|
10 Years: | 16% |
5 Years: | 24% |
3 Years: | 55% |
TTM: | 19% |
Stock Price CAGR | |
---|---|
10 Years: | 20% |
5 Years: | 38% |
3 Years: | 66% |
1 Year: | 18% |
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% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
16 Apr - Newspaper advertisement of Notice of 34th Annual General Meeting of the Company
-
Business Responsibility and Sustainability Reporting (BRSR)
14 Apr - Submission of Business Responsibility and Sustainability Report for FY 2024.
- Notice Of 34Th Annual General Meeting Of The Company 14 Apr
- Reg. 34 (1) Annual Report. 14 Apr
-
Announcement under Regulation 30 (LODR)-Amendments to Memorandum & Articles of Association
13 Apr - Approval of amendments to MOA and AOA.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from nse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
Concalls
-
Nov 2024TranscriptPPT
-
May 2023TranscriptPPT
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