| Vesuvius India Ltd | Industry : (Refractories) | |
|---|---|---|
|
BSE Code : 520113 |
NSE Symbol : VESUVIUS |
P/E(TTM) : 45.91 |
|
ISIN Demat : INE386A01023 |
Div & Yield% : 0.29 |
EPS(TTM) : 11.45 |
|
Book Value(₹) : 81.98 |
Market Cap(₹Cr) : 10,669.65 |
Face Value(₹) : 1.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 2,104.33 | 1,868.57 | 1,603.13 | 1,342.58 | 1,047.16 |
| Other Income | 58.94 | 48.46 | 34.90 | 22.86 | 19.66 |
| Stock Adjustments | 30.96 | -22.45 | 27.50 | 11.60 | 47.53 |
| Total Income | 2,194.23 | 1,894.58 | 1,665.53 | 1,377.04 | 1,114.35 |
| EXPENDITURE : | |||||
| Raw Materials | 1,206.81 | 1,015.98 | 920.37 | 817.05 | 675.06 |
| Power and Fuel Cost | 34.60 | 28.03 | 25.78 | 26.00 | 23.56 |
| Other Manufacturing Expenses | 192.90 | 155.00 | 129.72 | 107.72 | 99.00 |
| Selling and Administration Expenses | 184.60 | 169.68 | 149.43 | 135.55 | 111.45 |
| Miscellaneous Expenses | 13.26 | 11.24 | 8.65 | 12.67 | 6.25 |
| Employee Benefit Expenses | 142.15 | 116.12 | 108.02 | 90.43 | 79.17 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 419.91 | 398.53 | 323.56 | 187.62 | 119.86 |
| Interest | 1.88 | 3.84 | 2.24 | 0.90 | 0.96 |
| Gross Profit | 418.03 | 394.69 | 321.32 | 186.72 | 118.90 |
| Depreciation | 61.65 | 45.85 | 35.92 | 29.86 | 27.34 |
| Profit Before Tax | 356.38 | 348.84 | 285.40 | 156.86 | 91.56 |
| Current Tax | 90.52 | 81.40 | 70.65 | 41.34 | 25.55 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 1.78 | 2.92 | 1.81 | -1.27 | -2.04 |
| Reported Net Profit | 264.08 | 264.52 | 212.94 | 116.79 | 68.05 |
| Extraordinary Items | 31.63 | 19.00 | 0.04 | 0.00 | 0.00 |
| Adjusted Net Profit | 232.45 | 245.52 | 212.90 | 116.79 | 68.05 |
| Adjustment below Net Profit | -1.75 | -1.19 | -0.45 | 0.94 | 0.66 |
| Profit/Loss Balance carried down | 1,325.27 | 1,087.82 | 892.07 | 790.58 | 736.08 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 29.43 | 25.88 | 16.74 | 16.24 | 14.21 |
| P & L Balance carried down | 1,558.17 | 1,325.27 | 1,087.82 | 892.07 | 790.58 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 150.00 | 145.00 | 127.50 | 82.50 | 80.00 |
| Dividend Per Share(Rs) | 1.50 | 14.50 | 12.75 | 8.25 | 8.00 |
| Earnings Per Share-Unit Curr | 13.01 | 130.31 | 104.90 | 57.53 | 33.52 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 81.97 | 704.92 | 587.95 | 491.52 | 441.53 |
| Book Value(Adj)-Unit Curr | 81.97 | 70.49 | 58.80 | 49.15 | 44.15 |
