VESUVIUS INDIA LIMITED |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,823 INR | +10.70% |
|
+23.79% | +34.44% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 22,310 | 22,168 | 21,977 | 32,785 | 72,813 | 88,425 | - |
| Enterprise Value (EV) 1 | 22,310 | 22,168 | 21,977 | 32,785 | 68,291 | 82,255 | 80,514 |
| P/E ratio | 26.1 x | 41.8 x | 32.3 x | 28.1 x | 34.2 x | 37 x | 31.8 x |
| Yield | 0.8% | 0.64% | 0.74% | - | - | - | - |
| Capitalization / Revenue | 2.52 x | 2.8 x | 2.1 x | - | 4.54 x | 4.65 x | 4 x |
| EV / Revenue | 2.52 x | 2.8 x | 2.1 x | - | 4.26 x | 4.32 x | 3.64 x |
| EV / EBITDA | 18.5 x | 28.9 x | 22.1 x | - | 23.8 x | 25.4 x | 21.4 x |
| EV / FCF | 51.9 x | 25.5 x | -417 x | - | -160 x | 60.9 x | 54 x |
| FCF Yield | 1.93% | 3.92% | -0.24% | - | -0.62% | 1.64% | 1.85% |
| Price to Book | 2.77 x | - | 2.45 x | - | 6.1 x | 6.26 x | 5.3 x |
| Nbr of stocks (in thousands) | 20,296 | 20,296 | 20,296 | 20,296 | 20,296 | 20,296 | - |
| Reference price 2 | 1,099 | 1,092 | 1,083 | 1,615 | 3,588 | 4,357 | 4,357 |
| Announcement Date | 2/21/20 | 2/25/21 | 2/24/22 | 2/27/23 | 2/9/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 8,870 | 7,915 | 10,472 | - | 16,031 | 19,027 | 22,129 |
| EBITDA 1 | 1,207 | 768.1 | 992.4 | - | 2,868 | 3,234 | 3,762 |
| EBIT 1 | 941.8 | 505.7 | 719 | - | 2,509 | 2,824 | 3,250 |
| Operating Margin | 10.62% | 6.39% | 6.87% | - | 15.65% | 14.84% | 14.69% |
| Earnings before Tax (EBT) 1 | 1,234 | 715.5 | 915.6 | - | 2,854 | 3,194 | 3,724 |
| Net income 1 | 855.5 | 530.5 | 680.5 | 1,168 | 2,129 | 2,389 | 2,785 |
| Net margin | 9.64% | 6.7% | 6.5% | - | 13.28% | 12.56% | 12.59% |
| EPS 2 | 42.15 | 26.13 | 33.53 | 57.54 | 104.9 | 117.7 | 137.2 |
| Free Cash Flow 1 | 429.5 | 869.4 | -52.7 | - | -425.6 | 1,350 | 1,490 |
| FCF margin | 4.84% | 10.98% | -0.5% | - | -2.65% | 7.1% | 6.73% |
| FCF Conversion (EBITDA) | 35.58% | 113.19% | - | - | - | 41.74% | 39.61% |
| FCF Conversion (Net income) | 50.2% | 163.88% | - | - | - | 56.51% | 53.5% |
| Dividend per Share | 8.740 | 7.000 | 8.000 | - | - | - | - |
| Announcement Date | 2/21/20 | 2/25/21 | 2/24/22 | 2/27/23 | 2/9/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 |
|---|---|---|---|---|---|
| Net sales 1 | 2,676 | 2,589 | 3,117 | 3,296 | 3,528 |
| EBITDA 1 | 277 | 201.7 | 333.8 | 409.8 | 499.7 |
| EBIT | - | - | - | - | - |
| Operating Margin | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - |
| Net income | - | - | - | - | - |
| Net margin | - | - | - | - | - |
| EPS | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 11/10/21 | 2/24/22 | 5/6/22 | 8/12/22 | 11/14/22 |
1INR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | - | - | - | 4,523 | 6,170 | 7,911 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 430 | 869 | -52.7 | - | -426 | 1,350 | 1,490 |
| ROE (net income / shareholders' equity) | 11.1% | 6.44% | 7.83% | - | 19.4% | 18.3% | 18.1% |
| ROA (Net income/ Total Assets) | 8.97% | - | - | - | - | - | - |
| Assets 1 | 9,533 | - | - | - | - | - | - |
| Book Value Per Share 2 | 396.0 | - | 442.0 | - | 588.0 | 696.0 | 822.0 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | 313 | 152 | 320 | - | 1,249 | 1,200 | 1,200 |
| Capex / Sales | 3.53% | 1.92% | 3.05% | - | 7.79% | 6.31% | 5.42% |
| Announcement Date | 2/21/20 | 2/25/21 | 2/24/22 | 2/27/23 | 2/9/24 | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
A-
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +34.44% | 1.05B | |
| +0.79% | 1.57B | |
| -12.74% | 785M | |
| -12.86% | 172M | |
| +35.00% | 139M | |
| 0.00% | 74.21M | |
| -21.03% | 70.53M | |
| +6.00% | 67.68M |
- Stock Market
- Equities
- VESUVIUS Stock
- Financials Vesuvius India Limited
