Stock VESUVIUS VESUVIUS INDIA LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Vesuvius India Limited NSE India S.E.

Equities

VESUVIUS

INE386A01015

Industrial Machinery & Equipment

Market Closed - NSE India S.E.
Other stock markets
 07:43:50 2024-05-02 am EDT 		5-day change 1st Jan Change
4,392 INR -3.30% Intraday chart for Vesuvius India Limited +12.65% +22.28%
Apr. 29 Vesuvius India Limited Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 19 Vesuvius India Limited Approves Declaration of Dividend for the Financial Year Ended on December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 22,310 22,168 21,977 32,785 72,813 89,322 - -
Enterprise Value (EV) 1 22,310 22,168 21,977 32,785 68,291 83,685 82,952 81,936
P/E ratio 26.1 x 41.8 x 32.3 x 28.1 x 34.2 x 34.1 x 30.2 x 27 x
Yield 0.8% 0.64% 0.74% - - - - -
Capitalization / Revenue 2.52 x 2.8 x 2.1 x - 4.54 x 4.69 x 4.04 x 3.51 x
EV / Revenue 2.52 x 2.8 x 2.1 x - 4.26 x 4.4 x 3.75 x 3.22 x
EV / EBITDA 18.5 x 28.9 x 22.1 x - 23.8 x 23.2 x 19.7 x 17 x
EV / FCF 51.9 x 25.5 x -417 x - -160 x 98.6 x 145 x 103 x
FCF Yield 1.93% 3.92% -0.24% - -0.62% 1.01% 0.69% 0.97%
Price to Book 2.77 x - 2.45 x - 6.1 x 6.22 x 5.23 x 4.43 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 4,401 4,401 4,401
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 2026
Net sales 1 8,870 7,915 10,472 - 16,031 19,027 22,129 25,448
EBITDA 1 1,207 768.1 992.4 - 2,868 3,612 4,201 4,832
EBIT 1 941.8 505.7 719 - 2,509 3,169 3,566 3,984
Operating Margin 10.62% 6.39% 6.87% - 15.65% 16.66% 16.11% 15.66%
Earnings before Tax (EBT) 1 1,234 715.5 915.6 - 2,854 3,507 3,948 4,427
Net income 1 855.5 530.5 680.5 1,168 2,129 2,622 2,953 3,311
Net margin 9.64% 6.7% 6.5% - 13.28% 13.78% 13.34% 13.01%
EPS 2 42.15 26.13 33.53 57.54 104.9 129.2 145.5 163.1
Free Cash Flow 1 429.5 869.4 -52.7 - -425.6 849 574 797
FCF margin 4.84% 10.98% -0.5% - -2.65% 4.46% 2.59% 3.13%
FCF Conversion (EBITDA) 35.58% 113.19% - - - 23.5% 13.66% 16.49%
FCF Conversion (Net income) 50.2% 163.88% - - - 32.38% 19.44% 24.07%
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 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 - - - - 4,523 5,637 6,370 7,386
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 430 869 -52.7 - -426 849 574 797
ROE (net income / shareholders' equity) 11.1% 6.44% 7.83% - 19.4% 19.9% 18.8% 17.8%
ROA (Net income/ Total Assets) 8.97% - - - - - - -
Assets 1 9,533 - - - - - - -
Book Value Per Share 2 396.0 - 442.0 - 588.0 707.0 842.0 994.0
Cash Flow per Share - - - - - - - -
Capex 1 313 152 320 - 1,249 2,000 2,500 2,500
Capex / Sales 3.53% 1.92% 3.05% - 7.79% 10.51% 11.3% 9.82%
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

Ratings for Vesuvius India Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Industrial Process Furnace & Ovens

1st Jan change Capi.
JC FINANCE & TAX INTERCONNECT HOLDINGS LTD. Stock JC Finance & Tax Interconnect Holdings Ltd.
-14.24% 804M
ONEJOON CO., LTD. Stock ONEJOON Co., Ltd.
-12.42% 176M
CHUGAI RO CO., LTD. Stock Chugai Ro Co., Ltd.
+47.20% 157M
MEGATHERM INDUCTION LIMITED Stock Megatherm Induction Limited
0.00% 71.81M
SECO/WARWICK S.A. Stock Seco/Warwick S.A.
+6.67% 71.03M
JNK GLOBAL CO.,LTD. Stock JNK Global Co.,Ltd.
-21.03% 70.74M
Industrial Process Furnace & Ovens
  1. Stock Market
  2. Equities
  3. 520113 Stock
  4. VESUVIUS Stock
  5. Financials Vesuvius India Limited