Vesuvius India Live BSE/NSE | Vesuvius India Fundamenta data | Vesuvius India Balance sheet | Vesuvius India Quarterly Results | Vesuvius India Profit & Loss

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,141.13
35.98
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,672.68
0.83%
2.55

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.26
4.86
-0.89

EBITDA CAGR (%)

10 Years
5 Years
3 Years

4.38
-0.65
-6.12

PAT CAGR (%)

10 Years
5 Years
3 Years

5.76
3.06
-3.25

P:E (Median)

8 Years
5 Years
3 Years

24.31
26.20
25.96

P:BV (Average)

8 Years
5 Years
3 Years

2.33
2.33
2.33

EV:EBITDA (Average)

8 Years
5 Years
3 Years

11.00
12.11
11.60

Quarterly Results

Standalone Figures in Rs. Crores

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 212.32 217.61 -2.43% 139.16 218.66 -36.36% 205.57 222.68 -7.68% 228.09 223.64 1.99%
Expenses 194.31 191.53 1.45% 130.90 187.73 -30.27% 180.00 189.42 -4.97% 197.63 192.14 2.86%
EBITDA 18.01 26.08 -30.94% 8.26 30.93 -73.29% 25.57 33.26 -23.12% 30.46 31.50 -3.30%
EBIDTM 8.48% 11.98% 5.94% 14.15% 12.44% 14.94% 13.35% 14.09%
Other Income 4.66 10.13 -54.00% 5.86 6.13 -4.40% 6.15 6.64 -7.38% 6.33 6.72 -5.80%
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 6.17 6.88 -10.32% 6.22 6.94 -10.37% 6.76 6.53 3.52% 6.20 6.54 -5.20%
PBT 16.50 29.33 -43.74% 7.90 30.12 -73.77% 24.96 33.37 -25.20% 30.59 31.68 -3.44%
Tax 4.27 7.68 -44.40% 1.97 10.55 -81.33% 6.31 11.74 -46.25% 7.89 11.50 -31.39%
PAT 12.23 21.65 -43.51% 5.93 19.57 -69.70% 18.65 21.63 -13.78% 22.70 20.18 12.49%
PATM 5.76% 9.95% 4.26% 8.95% 9.07% 9.71% 9.95% 9.02%
EPS 6.02 10.67 -43.58% 2.92 9.64 -69.71% 9.19 10.66 -13.79% 11.18 9.94 12.47%

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores

Description TTM Dec 19 Dec 18 Dec 17 Dec 16 Dec 15 Dec 14 Dec 13 Dec 12 Dec 11 Dec 10
Net Sales 785.14 887.04 925.07 911.27 821.51 699.72 652.23 601.75 563.79 543.21 440.12 Net Sales Growth -11.04% -4.11% 1.51% 10.93% 17.41% 7.28% 8.39% 6.73% 3.79% 23.42% Cost Of Goods Sold 458.90 511.23 535.31 501.20 449.22 387.86 377.36 332.48 316.68 306.60 241.97 Gross Profit 326.24 375.81 389.76 410.07 372.29 311.86 274.87 269.27 247.11 236.61 198.15 GP Margin 41.55% 42.37% 42.13% 45.00% 45.32% 44.57% 42.14% 44.75% 43.83% 43.56% 45.02% Total Expenditure 702.84 765.62 776.90 744.73 670.37 574.25 552.69 490.62 467.90 451.53 361.05 Power & Fuel Cost - 16.43 19.27 19.42 16.42 16.51 20.42 19.08 17.73 15.77 12.40 % Of Sales - 1.85% 2.08% 2.13% 2.00% 2.36% 3.13% 3.17% 3.14% 2.90% 2.82% Employee Cost - 65.50 58.35 55.76 53.58 46.46 43.08 37.82 33.87 30.76 25.39 % Of Sales - 7.38% 6.31% 6.12% 6.52% 6.64% 6.61% 6.29% 6.01% 5.66% 5.77% Manufacturing Exp. - 121.70 119.89 128.94 114.30 91.28 82.36 74.17 71.24 43.79 35.04 % Of Sales - 13.72% 12.96% 14.15% 13.91% 13.05% 12.63% 12.33% 12.64% 8.06% 7.96% General & Admin Exp. - 39.26 36.61 32.19 29.78 25.95 23.40 22.33 22.35 20.84 18.47 % Of Sales - 4.43% 3.96% 3.53% 3.63% 3.71% 3.59% 3.71% 3.96% 3.84% 4.20% Selling & Distn. Exp. - 0.33 0.23 1.14 2.07 1.81 1.21 1.00 0.95 25.91 22.20 % Of Sales - 0.04% 0.02% 0.13% 0.25% 0.26% 0.19% 0.17% 0.17% 4.77% 5.04% Miscellaneous Exp. - 11.17 7.24 6.08 5.00 4.38 4.86 3.74 5.08 7.86 22.20 % Of Sales - 1.26% 0.78% 0.67% 0.61% 0.63% 0.75% 0.62% 0.90% 1.45% 1.27% EBITDA 82.30 121.42 148.17 166.54 151.14 125.47 99.54 111.13 95.89 91.68 79.07 EBITDA Margin 10.48% 13.69% 16.02% 18.28% 18.40% 17.93% 15.26% 18.47% 17.01% 16.88% 17.97% Other Income 23.00 29.23 22.77 13.22 12.99 10.64 10.01 6.04 3.75 6.94 8.42 Interest 0.00 0.69 0.76 0.63 0.64 0.52 0.50 0.67 0.66 1.27 0.87 Depreciation 25.35 26.55 27.81 29.78 27.45 23.22 19.12 17.56 16.35 14.67 12.91 PBT 79.95 123.41 142.37 149.35 136.04 112.37 89.93 98.94 82.63 82.68 73.71 Tax 20.44 37.86 49.85 50.46 47.16 38.78 30.76 33.77 26.87 27.46 25.95 Tax Rate 25.57% 30.68% 35.01% 34.82% 34.67% 34.51% 34.20% 34.13% 32.52% 33.21% 34.69% PAT 59.51 85.55 92.52 94.45 88.88 73.59 59.17 65.17 55.76 55.22 48.85 PAT before Minority Interest 59.51 85.55 92.52 94.45 88.88 73.59 59.17 65.17 55.76 55.22 48.85 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 7.58% 9.64% 10.00% 10.36% 10.82% 10.52% 9.07% 10.83% 9.89% 10.17% 11.10% PAT Growth -28.33% -7.53% -2.04% 6.27% 20.78% 24.37% -9.21% 16.88% 0.98% 13.04% Unadjusted EPS 29.32 42.14 45.58 46.53 43.78 36.25 29.15 32.10 27.47 27.20 24.06

Description

TTM

Dec 19

Dec 18

Dec 17

Dec 16

Dec 15

Dec 14

Dec 13

Dec 12

Dec 11

Dec 10

Net Sales

785.14

887.04

925.07

911.27

821.51

699.72

652.23

601.75

563.79

543.21

440.12

Net Sales Growth

-11.04%

-4.11%

1.51%

10.93%

17.41%

7.28%

8.39%

6.73%

3.79%

23.42%

Cost Of Goods Sold

458.90

511.23

535.31

501.20

449.22

387.86

377.36

332.48

316.68

306.60

241.97

Gross Profit

326.24

375.81

389.76

410.07

372.29

311.86

274.87

269.27

247.11

236.61

198.15

GP Margin

41.55%

42.37%

42.13%

45.00%

45.32%

44.57%

42.14%

44.75%

43.83%

43.56%

45.02%

Total Expenditure

702.84

765.62

776.90

744.73

670.37

574.25

552.69

490.62

467.90

451.53

361.05

Power & Fuel Cost

16.43

19.27

19.42

16.42

16.51

20.42

19.08

17.73

15.77

12.40

% Of Sales

1.85%

2.08%

2.13%

2.00%

2.36%

3.13%

3.17%

3.14%

2.90%

2.82%

Employee Cost

65.50

58.35

55.76

53.58

46.46

43.08

37.82

33.87

30.76

25.39

% Of Sales

7.38%

6.31%

6.12%

6.52%

6.64%

6.61%

6.29%

6.01%

5.66%

5.77%

Manufacturing Exp.

121.70

119.89

128.94

114.30

91.28

82.36

74.17

71.24

43.79

35.04

% Of Sales

13.72%

12.96%

14.15%

13.91%

13.05%

12.63%

12.33%

12.64%

8.06%

7.96%

General & Admin Exp.

39.26

36.61

32.19

29.78

25.95

23.40

22.33

22.35

20.84

18.47

% Of Sales

4.43%

3.96%

3.53%

3.63%

3.71%

3.59%

3.71%

3.96%

3.84%

4.20%

Selling & Distn. Exp.

0.33

0.23

1.14

2.07

1.81

1.21

1.00

0.95

25.91

22.20

% Of Sales

0.04%

0.02%

0.13%

0.25%

0.26%

0.19%

0.17%

4.77%

5.04%

Miscellaneous Exp.

11.17

7.24

6.08

5.00

4.38

4.86

3.74

5.08

7.86

22.20

% Of Sales

1.26%

0.78%

0.67%

0.61%

0.63%

0.75%

0.62%

0.90%

1.45%

1.27%

EBITDA

82.30

121.42

148.17

166.54

151.14

125.47

99.54

111.13

95.89

91.68

79.07

EBITDA Margin

10.48%

13.69%

16.02%

18.28%

18.40%

17.93%

15.26%

18.47%

17.01%

16.88%

17.97%

Other Income

23.00

29.23

22.77

13.22

12.99

10.64

10.01

6.04

3.75

6.94

8.42

Interest

0.00

0.69

0.76

0.63

0.64

0.52

0.50

0.67

0.66

1.27

0.87

Depreciation

25.35

26.55

27.81

29.78

27.45

23.22

19.12

17.56

16.35

14.67

12.91

PBT

79.95

123.41

142.37

149.35

136.04

112.37

89.93

98.94

82.63

82.68

73.71

Tax

20.44

37.86

49.85

50.46

47.16

38.78

30.76

33.77

26.87

27.46

25.95

Tax Rate

25.57%

30.68%

35.01%

34.82%

34.67%

34.51%

34.20%

34.13%

32.52%

33.21%

34.69%

PAT

59.51

85.55

92.52

94.45

88.88

73.59

59.17

65.17

55.76

55.22

48.85

PAT before Minority Interest

59.51

85.55

92.52

94.45

88.88

73.59

59.17

65.17

55.76

55.22

48.85

Minority Interest

0.00

PAT Margin

7.58%

9.64%

10.00%

10.36%

10.82%

10.52%

9.07%

10.83%

9.89%

10.17%

11.10%

PAT Growth

-28.33%

-7.53%

-2.04%

6.27%

20.78%

24.37%

-9.21%

16.88%

0.98%

13.04%

Unadjusted EPS

29.32

42.14

45.58

46.53

43.78

36.25

29.15

32.10

27.47

27.20

24.06

Results Balance Sheet

Standalone Figures in Rs. Crores

Description Dec 19 Dec 18 Dec 17 Dec 16 Dec 15 Dec 14 Dec 13 Dec 12 Dec 11 Dec 10
Shareholder's Funds 804.45 737.79 660.91 581.80 496.98 439.33 397.14 343.25 298.10 252.87 Share Capital 20.30 20.30 20.30 20.30 20.30 20.30 20.30 20.30 20.30 20.30 Total Reserves 784.15 717.49 640.61 561.50 476.68 419.03 376.84 322.95 277.80 232.57 Non-Current Liabilities 338.25 295.61 293.97 233.26 9.01 195.99 162.84 136.83 109.11 5.80 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 350.02 307.14 303.32 238.44 7.80 191.49 153.94 129.24 102.75 0.00 Current Liabilities 317.00 333.32 293.62 271.48 138.05 123.89 183.74 174.15 183.66 226.37 Trade Payables 124.42 143.40 153.07 120.47 102.92 90.14 75.12 75.93 85.76 59.37 Other Current Liabilities 22.01 19.44 18.73 19.88 15.83 15.69 13.71 12.96 13.00 8.38 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 170.57 170.48 121.82 131.13 19.30 18.06 94.91 85.26 84.90 158.63 Total Liabilities 1,459.70 1,366.72 1,248.50 1,086.54 644.04 759.21 743.72 654.23 590.87 485.04 Net Block 123.92 120.78 113.09 124.37 130.81 132.29 133.59 117.43 108.66 91.98 Gross Block 217.52 188.10 170.32 151.82 295.80 274.53 258.74 228.70 207.49 181.49 Accumulated Depreciation 93.60 67.32 57.23 27.45 164.99 142.24 125.15 111.27 98.83 89.51 Non Current Assets 520.41 468.26 462.73 387.34 158.69 346.04 309.39 278.79 248.85 111.54 Capital Work in Progress 27.73 26.04 38.09 15.88 14.24 19.54 5.37 22.09 30.43 19.57 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. 368.23 320.55 310.88 246.34 13.47 194.08 170.23 138.99 109.28 0.00 Other Non Current Assets 0.53 0.89 0.67 0.75 0.17 0.13 0.20 0.28 0.48 0.00 Current Assets 939.29 898.46 785.77 699.20 485.35 413.17 434.33 375.44 342.02 373.49 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 107.53 123.10 94.74 94.35 72.62 71.71 58.80 51.31 48.44 37.92 Sundry Debtors 187.69 181.41 219.94 267.60 226.60 186.85 178.88 166.07 149.01 115.52 Cash & Bank 468.45 419.33 345.73 198.89 173.38 143.07 106.27 72.12 54.10 56.11 Other Current Assets 175.62 9.54 5.22 4.32 12.75 11.54 90.38 85.94 90.47 163.95 Short Term Loans & Adv. 166.29 165.08 120.14 134.04 8.14 6.82 88.50 83.00 85.33 163.55 Net Current Assets 622.29 565.14 492.15 427.72 347.30 289.28 250.59 201.29 158.36 147.12 Total Assets 1,459.70 1,366.72 1,248.50 1,086.54 644.04 759.21 743.72 654.23 590.87 485.03

Description

Dec 19

Dec 18

Dec 17

Dec 16

Dec 15

Dec 14

Dec 13

Dec 12

Dec 11

Dec 10

Shareholder's Funds

804.45

737.79

660.91

581.80

496.98

439.33

397.14

343.25

298.10

252.87

Share Capital

20.30

Total Reserves

784.15

717.49

640.61

561.50

476.68

419.03

376.84

322.95

277.80

232.57

Non-Current Liabilities

338.25

295.61

293.97

233.26

9.01

195.99

162.84

136.83

109.11

5.80

Secured Loans

0.00

Unsecured Loans

0.00

Long Term Provisions

350.02

307.14

303.32

238.44

7.80

191.49

153.94

129.24

102.75

0.00

Current Liabilities

317.00

333.32

293.62

271.48

138.05

123.89

183.74

174.15

183.66

226.37

Trade Payables

124.42

143.40

153.07

120.47

102.92

90.14

75.12

75.93

85.76

59.37

Other Current Liabilities

22.01

19.44

18.73

19.88

15.83

15.69

13.71

12.96

13.00

8.38

Short Term Borrowings

0.00

Short Term Provisions

170.57

170.48

121.82

131.13

19.30

18.06

94.91

85.26

84.90

158.63

Total Liabilities

1,459.70

1,366.72

1,248.50

1,086.54

644.04

759.21

743.72

654.23

590.87

485.04

Net Block

123.92

120.78

113.09

124.37

130.81

132.29

133.59

117.43

108.66

91.98

Gross Block

217.52

188.10

170.32

151.82

295.80

274.53

258.74

228.70

207.49

181.49

Accumulated Depreciation

93.60

67.32

57.23

27.45

164.99

142.24

125.15

111.27

98.83

89.51

Non Current Assets

520.41

468.26

462.73

387.34

158.69

346.04

309.39

278.79

248.85

111.54

Capital Work in Progress

27.73

26.04

38.09

15.88

14.24

19.54

5.37

22.09

30.43

19.57

Non Current Investment

0.00

Long Term Loans & Adv.

368.23

320.55

310.88

246.34

13.47

194.08

170.23

138.99

109.28

0.00

Other Non Current Assets

0.53

0.89

0.67

0.75

0.17

0.13

0.20

0.28

0.48

0.00

Current Assets

939.29

898.46

785.77

699.20

485.35

413.17

434.33

375.44

342.02

373.49

Current Investments

0.00

Inventories

107.53

123.10

94.74

94.35

72.62

71.71

58.80

51.31

48.44

37.92

Sundry Debtors

187.69

181.41

219.94

267.60

226.60

186.85

178.88

166.07

149.01

115.52

Cash & Bank

468.45

419.33

345.73

198.89

173.38

143.07

106.27

72.12

54.10

56.11

Other Current Assets

175.62

9.54

5.22

4.32

12.75

11.54

90.38

85.94

90.47

163.95

Short Term Loans & Adv.

166.29

165.08

120.14

134.04

8.14

6.82

88.50

83.00

85.33

163.55

Net Current Assets

622.29

565.14

492.15

427.72

347.30

289.28

250.59

201.29

158.36

147.12

Total Assets

1,459.70

1,366.72

1,248.50

1,086.54

644.04

759.21

743.72

654.23

590.87

485.03

Cash Flow

Standalone Figures in Rs. Crores

Description Dec 19 Dec 18 Dec 17 Dec 16 Dec 15 Dec 14 Dec 13 Dec 12 Dec 11 Dec 10
Cash From Operating Activity 74.25 94.64 190.94 50.19 53.96 64.54 63.95 50.16 45.34 30.72 PBT 123.41 142.37 144.91 136.04 112.37 89.93 98.94 82.63 82.68 74.80 Adjustment 8.99 6.05 17.71 16.24 14.95 11.73 13.07 15.03 13.80 10.87 Changes in Working Capital -19.17 -1.40 84.99 -49.66 -32.96 -3.53 -12.63 -21.37 -23.19 -26.65 Cash after chg. in Working capital 113.23 147.02 247.61 102.62 94.36 98.13 99.38 76.29 73.29 59.02 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -38.98 -52.38 -56.67 -52.43 -40.40 -33.59 -35.43 -26.13 -27.95 -28.30 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 296.98 -309.54 1.62 20.64 -21.05 -28.11 -52.78 -20.04 -39.28 -20.81 Net Fixed Assets -31.11 -5.73 -40.71 142.34 -15.97 -29.96 -13.32 -12.87 -36.86 -19.37 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 328.09 -303.81 42.33 -121.70 -5.08 1.85 -39.46 -7.17 -2.42 -1.44 Cash from Financing Activity -17.13 -16.52 -15.88 -15.26 -14.60 -13.63 -10.65 -10.09 -10.07 -8.91 Net Cash Inflow / Outflow 354.10 -231.42 176.68 55.57 18.31 22.80 0.52 20.03 -4.01 1.01 Opening Cash & Equivalents 113.83 345.25 168.57 113.00 95.07 72.27 71.75 51.72 55.73 54.72 Closing Cash & Equivalent 467.93 113.83 345.25 168.57 113.38 95.07 72.27 71.75 51.72 55.73

Description

Dec 19

Dec 18

Dec 17

Dec 16

Dec 15

Dec 14

Dec 13

Dec 12

Dec 11

Dec 10

Cash From Operating Activity

74.25

94.64

190.94

50.19

53.96

64.54

63.95

50.16

45.34

30.72

PBT

123.41

142.37

144.91

136.04

112.37

89.93

98.94

82.63

82.68

74.80

Adjustment

8.99

6.05

17.71

16.24

14.95

11.73

13.07

15.03

13.80

10.87

Changes in Working Capital

-19.17

-1.40

84.99

-49.66

-32.96

-3.53

-12.63

-21.37

-23.19

-26.65

Cash after chg. in Working capital

113.23

147.02

247.61

102.62

94.36

98.13

99.38

76.29

73.29

59.02

Interest Paid

0.00

Tax Paid

-38.98

-52.38

-56.67

-52.43

-40.40

-33.59

-35.43

-26.13

-27.95

-28.30

Other Direct Exp. Paid

0.00

Extra & Other Items

0.00

Cash From Investing Activity

296.98

-309.54

1.62

20.64

-21.05

-28.11

-52.78

-20.04

-39.28

-20.81

Net Fixed Assets

-31.11

-5.73

-40.71

142.34

-15.97

-29.96

-13.32

-12.87

-36.86

-19.37

Net Investments

0.00

Others

328.09

-303.81

42.33

-121.70

-5.08

1.85

-39.46

-7.17

-2.42

-1.44

Cash from Financing Activity

-17.13

-16.52

-15.88

-15.26

-14.60

-13.63

-10.65

-10.09

-10.07

-8.91

Net Cash Inflow / Outflow

354.10

-231.42

176.68

55.57

18.31

22.80

0.52

20.03

-4.01

1.01

Opening Cash & Equivalents

113.83

345.25

168.57

113.00

95.07

72.27

71.75

51.72

55.73

54.72

Closing Cash & Equivalent

467.93

113.83

345.25

168.57

113.38

95.07

72.27

71.75

51.72

55.73

Financial Ratios

Standalone

Description Dec 19 Dec 18 Dec 17 Dec 16 Dec 15 Dec 14 Dec 13 Dec 12 Dec 11 Dec 10
Book Value (Rs.) 396.28 363.44 325.57 286.60 244.82 216.42 195.64 169.09 146.85 124.59 ROA 6.05% 7.08% 8.09% 10.27% 10.49% 7.87% 9.32% 8.96% 10.26% 10.88% ROE 11.09% 13.23% 15.20% 16.48% 15.72% 14.15% 17.60% 17.39% 20.04% 20.96% ROCE 16.09% 20.47% 23.42% 25.34% 24.11% 21.62% 26.91% 25.97% 30.47% 32.46% Fixed Asset Turnover 4.37 5.16 5.90 4.00 2.69 2.67 2.70 2.81 3.00 2.76 Receivable days 75.94 79.18 93.71 100.77 98.48 93.76 95.60 93.72 82.73 82.24 Inventory Days 47.45 42.98 36.34 34.05 34.38 33.46 30.52 29.67 27.01 25.92 Payable days 65.75 68.36 67.91 60.72 61.48 55.40 56.26 63.16 58.57 58.97 Cash Conversion Cycle 57.64 53.80 62.14 74.10 71.37 71.82 69.86 60.23 51.18 49.18 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 179.86 188.33 231.02 213.56 217.10 180.86 148.67 126.20 66.10 87.46

Description

Dec 19

Dec 18

Dec 17

Dec 16

Dec 15

Dec 14

Dec 13

Dec 12

Dec 11

Dec 10

Book Value (Rs.)

396.28

363.44

325.57

286.60

244.82

216.42

195.64

169.09

146.85

124.59

ROA

6.05%

7.08%

8.09%

10.27%

10.49%

7.87%

9.32%

8.96%

10.26%

10.88%

ROE

11.09%

13.23%

15.20%

16.48%

15.72%

14.15%

17.60%

17.39%

20.04%

20.96%

ROCE

16.09%

20.47%

23.42%

25.34%

24.11%

21.62%

26.91%

25.97%

30.47%

32.46%

Fixed Asset Turnover

4.37

5.16

5.90

4.00

2.69

2.67

2.70

2.81

3.00

2.76

Receivable days

75.94

79.18

93.71

100.77

98.48

93.76

95.60

93.72

82.73

82.24

Inventory Days

47.45

42.98

36.34

34.05

34.38

33.46

30.52

29.67

27.01

25.92

Payable days

65.75

68.36

67.91

60.72

61.48

55.40

56.26

63.16

58.57

58.97

Cash Conversion Cycle

57.64

53.80

62.14

74.10

71.37

71.82

69.86

60.23

51.18

49.18

Total Debt/Equity

0.00

Interest Cover

179.86

188.33

231.02

213.56

217.10

180.86

148.67

126.20

66.10

87.46

Vesuvius India Ltd.

Refractories

BSE: 520113 | NSE: VESUVIUS

Stock Summary

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Annual Reports:

News Update

Vesuvius India Ltd.

Refractories

BSE: 520113 | NSE: VESUVIUS

Stock Summary

Shareholding Pattern

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Annual Reports:

News Update