Vesuvius India Ltd

NSE: VESUVIUS BSE: 520113

₹499.90

(-6.87%)

Tue, 03 Mar 2026, 09:06 pm

MTF 5xInvest in Vesuvius India Ltd with 5x Leverage Buy with MTF

Market Cap101.03B

PE Ratio38.43

Dividend0.29

Non-Energy Minerals

Construction Materials

24.5K

Vesuvius India Balance Sheet

Income Statement Balance Sheet Cashflow

Particulars	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Interest expense on debt	-3.94M	-13.05M	-19.09M	-15.75M	-226.00K	-204.00K	0	0	-700.00K	-5.00M	-5.20M	-6.40M	-6.30M	-7.60M	-6.90M	0	0	-9.00M	-22.40M	-38.40M
Pretax equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total assets	2.10B	2.73B	3.21B	3.42B	2.98B	4.85B	5.94B	6.57B	5.21B	5.81B	6.49B	8.68B	9.67B	9.25B	9.81B	10.58B	11.88B	13.31B	15.89B	18.50B
Total current assets	1.43B	2.02B	2.40B	2.54B	1.93B	3.73B	4.52B	3.75B	3.54B	4.13B	4.85B	6.99B	7.86B	7.40B	7.81B	8.64B	9.78B	10.28B	11.08B	11.73B
Cash and short term investments	96.35M	19.38M	81.85M	93.36M	547.19M	561.09M	544.76M	721.20M	1.06B	1.43B	1.74B	1.99B	3.46B	4.19B	4.68B	5.59B	5.54B	5.68B	4.65B	4.82B
Cash & equivalents	96.35M	19.38M	81.85M	93.36M	127.19M	82.26M	127.25M	157.50M	62.70M	950.70M	1.14B	1.69B	3.46B	1.14B	4.68B	529.70M	266.40M	1.32B	1.60B	1.59B
Short term investments	0	0	0	0	420.00M	478.82M	417.51M	563.70M	1.00B	480.00M	600.00M	300.00M	0	3.05B	0	5.06B	5.27B	4.36B	3.05B	3.23B
Total receivables, net	948.98M	979.62M	1.11B	1.14B	1.08B	2.79B	1.68B	1.72B	1.80B	1.90B	2.30B	2.70B	2.24B	1.89B	1.93B	1.68B	1.71B	2.19B	3.31B	3.95B
Accounts receivable - trade, net	818.67M	874.94M	1.02B	1.01B	977.91M	1.16B	1.49B	1.66B	1.79B	1.87B	2.27B	2.68B	2.20B	1.81B	1.88B	1.63B	1.64B	2.09B	3.23B	3.85B
Other receivables	130.31M	104.69M	85.92M	126.35M	102.08M	1.63B	190.90M	54.30M	8.20M	29.10M	30.00M	21.30M	35.90M	71.10M	56.60M	49.20M	66.90M	98.60M	79.60M	95.60M
Total inventory	370.34M	345.36M	383.18M	484.61M	293.06M	379.18M	484.35M	513.10M	616.20M	730.20M	751.80M	966.90M	977.60M	1.25B	1.09B	1.19B	2.24B	2.05B	2.58B	2.48B
Other current assets, total	12.02M	13.45M	7.73M	7.74M	5.02M	6.02M	65.86M	77.40M	65.30M	50.40M	43.80M	91.20M	34.20M	37.20M	56.10M	78.30M	160.00M	184.70M	400.40M	333.30M
Total non-current assets	669.85M	706.37M	815.19M	882.40M	1.06B	1.12B	1.42B	2.82B	1.67B	1.68B	1.63B	1.69B	1.81B	1.85B	2.00B	1.94B	2.10B	3.03B	4.81B	6.77B
Long term investments	0	0	0	0	0	—	0	42.70M	10.70M	26.80M	26.30M	8.70M	9.70M	9.30M	54.30M	54.00M	55.60M	9.90M	12.40M	8.60M
Note receivable - long term	—	—	—	—	—	—	—	42.70M	10.70M	8.80M	7.90M	8.70M	9.70M	9.30M	54.30M	54.00M	55.60M	9.90M	12.40M	8.60M
Investments in unconsolidated subsidiaries	0	0	0	0	0	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other investments	0	0	0	0	0	—	0	0	0	18.00M	18.40M	0	0	0	0	0	0	0	0	0
Net property/plant/equipment	657.89M	699.47M	811.75M	880.07M	1.03B	1.11B	1.39B	1.39B	1.39B	1.52B	1.46B	1.41B	1.51B	1.47B	1.53B	1.40B	1.50B	2.36B	4.20B	6.39B
Gross property/plant/equipment	998.13M	1.10B	1.29B	1.44B	1.81B	2.00B	2.37B	2.50B	2.63B	2.93B	3.10B	1.68B	2.08B	2.14B	2.45B	2.54B	2.88B	3.94B	6.10B	8.65B
Deferred tax assets	—	—	—	—	27.71M	—	29.91M	27.60M	33.60M	29.30M	45.10M	80.60M	93.50M	115.30M	117.70M	147.90M	163.90M	171.40M	154.80M	161.90M
Net intangible assets	1.11M	4.04M	3.04M	2.33M	1.24M	999.00K	1.42M	4.30M	3.30M	1.50M	300.00K	1.10M	600.00K	14.90M	7.80M	13.10M	8.20M	13.20M	9.10M	4.30M
Goodwill, net	—	—	—	—	0	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other intangibles, net	—	—	—	—	1.24M	—	1.42M	4.30M	3.30M	1.50M	300.00K	1.10M	600.00K	14.90M	7.80M	13.10M	8.20M	13.20M	9.10M	4.30M
Other long term assets, total	0	0	0	0	0	—	0	60.50M	137.90M	103.20M	95.30M	181.80M	190.70M	232.30M	289.50M	317.20M	356.30M	463.30M	428.40M	205.10M
Short term debt	—	42.11M	—	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3.60M	3.50M
Current portion of LT debt and capital leases	—	—	0	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3.60M	3.50M
Short term debt excl. current portion of LT debt	—	42.11M	—	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accounts payable	603.69M	442.50M	561.79M	538.32M	566.23M	598.38M	894.69M	759.30M	751.20M	901.40M	1.03B	1.20B	1.53B	1.43B	1.24B	1.57B	2.23B	2.46B	2.88B	2.97B
Income tax payable	18.05M	635.25M	815.71M	30.08M	16.58M	1.44B	1.71B	744.70M	48.80M	43.70M	49.80M	1.31B	1.22B	122.20M	122.20M	152.80M	169.70M	198.50M	198.50M	119.90M
Long term debt	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	126.70M	130.40M
Long term debt excl. lease liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	126.70M	130.40M
Total equity	1.24B	1.37B	1.59B	1.85B	2.13B	2.53B	2.98B	3.43B	3.97B	4.39B	4.97B	5.82B	6.61B	7.38B	8.04B	8.42B	8.96B	9.98B	11.94B	14.31B
Shareholders' equity	1.24B	1.37B	1.59B	1.85B	2.13B	2.53B	2.98B	3.43B	3.97B	4.39B	4.97B	5.82B	6.61B	7.38B	8.04B	8.42B	8.96B	9.98B	11.94B	14.31B
Common equity, total	1.24B	1.37B	1.59B	1.85B	2.13B	2.53B	2.98B	3.43B	3.97B	4.39B	4.97B	5.82B	6.61B	7.38B	8.04B	8.42B	8.96B	9.98B	11.94B	14.31B
Other common equity	870.17M	998.93M	1.22B	1.48B	1.76B	288.62M	343.85M	399.60M	463.00M	522.20M	595.80M	682.90M	682.90M	682.90M	684.70M	684.70M	684.70M	684.70M	684.70M	684.70M
Total debt	0	42.11M	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	130.30M	133.90M
Net debt	-96.35M	22.73M	-81.85M	—	-547.19M	-561.09M	-544.76M	-721.20M	-1.06B	-1.43B	-1.74B	-1.99B	-3.46B	-4.19B	-4.68B	-5.59B	-5.54B	-5.68B	-4.52B	-4.69B
Change in accounts receivable	-269.51M	-116.85M	-129.79M	-41.56M	71.83M	-249.10M	-425.74M	-167.50M	-88.00M	-74.90M	-413.20M	-442.80M	471.90M	383.80M	-157.00M	248.30M	-7.70M	-434.00M	-1.15B	-616.50M
Change in taxes payable	—	—	—	—	—	—	0	0	0	0	—	0	0	0	—	—	—	—	—	—
Change in accounts payable	209.27M	-144.06M	105.11M	-22.09M	41.79M	68.74M	297.88M	-94.20M	-4.30M	142.60M	131.10M	175.10M	327.20M	-88.20M	-198.90M	336.40M	650.90M	223.50M	434.30M	70.10M
Change in other assets/liabilities	0	0	0	0	0	0	0	70.40M	17.90M	26.10M	-38.40M	-11.60M	54.70M	-26.00M	8.50M	-53.50M	-176.10M	169.70M	-169.40M	163.80M
Sale of fixed assets & businesses	74.00K	313.00K	1.02M	413.00K	1.15M	1.45M	758.00K	1.40M	1.80M	1.00M	53.60M	1.60M	100.00K	6.70M	0	100.00K	0	0	600.00K	900.00K
Purchase/sale of investments, net	0	0	0	0	0	-3.82M	-23.69M	20.10M	-336.30M	-140.00M	-120.00M	300.00M	300.00M	-3.05B	3.05B	-5.06B	-210.00M	918.00M	1.30B	-181.00M
Sale/maturity of investments	0	0	0	0	0	0	0	20.10M	0	0	0	300.00M	300.00M	0	3.05B	—	0	918.00M	1.30B	—
Purchase of investments	0	0	0	0	0	-3.82M	-23.69M	0	-336.30M	-140.00M	-120.00M	0	0	-3.05B	0	-5.06B	-210.00M	0	0	-181.00M
Other investing cash flow items, total	0	0	0	0	0	1.84M	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of debt, net	0	42.11M	-42.11M	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of long term debt	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of short term debt	0	42.11M	-42.11M	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of other debt	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Total cash dividends paid	-66.35M	-70.97M	-70.97M	-76.17M	-40.73M	-75.93M	-81.14M	-86.30M	-91.00M	-136.30M	-146.00M	-152.60M	-158.80M	-165.20M	-171.30M	-142.10M	-142.10M	-162.40M	-167.60M	-258.80M
Other financing cash flow items, total	-9.25M	-9.96M	-12.07M	-12.94M	-1.86M	-13.14M	-13.17M	-14.00M	-14.80M	0	0	0	0	0	0	0	0	0	0	0

Open Your Free Demat Account Now!

Step into a world of zero fees and limitless opportunities!

Version -5.76

Stocks:

All A B C D E F G H I J K L M N O P Q R S T U V W X Y Z

Explore

Calculators

Popular Calculators

Group Stocks

Others:

NSE BSE CDSL NSDL SEBI MCX MSEI NCDEX NSE IFSC INDIA INX Account Closure Form DP Investor Charter Broker Investor Charter

Pocketful Fintech Capital Private Limited (CIN U65999DL2021PTC390548) | The SEBI Registration No. allotted to us is INZ000313732. NSE Member Code: 90326 | BSE Member Code: 6808 | MCX Member Code: 57120 DP | CDSL: 12099800