Vesuvius India Limited

Capital Goods · Industrial Products

NSE: VESUVIUS BSE: 520113

₹424.20

Sept. 30, 2026 · NSE · nse_bhavcopy

Peers in Industrial Products

The largest companies in the same industry by market cap. This company ranks #39 of 335. PE, ROE, 1Y return and scores come from the daily/weekly precomputed snapshot.

Company	Market cap (₹ Cr)	PE (TTM)	ROE	1Y return	Div. yield	Quality	Valuation	Momentum
Cummins India Limited	131,947	57.8	27.9%	23.7%	1.39%	84	0	27
Polycab India Limited	120,900	43.0	22.3%	9.2%	0.59%	83	27	61
Welspun Corp Limited	71,672	81.9	17.2%	217.6%	0.18%	71	0	53
APL Apollo Tubes Limited	60,810	105.9	22.7%	26.5%	—	68	0	51
Supreme Industries Limited	43,837	46.5	15.5%	-17.6%	—	76	0	49
KEI Industries Limited	42,590	42.7	13.8%	10.4%	0.10%	70	29	61
Astral Limited	36,816	56.6	13.2%	-0.4%	—	76	12	12
AIA Engineering Limited	36,106	27.9	15.8%	19.1%	0.41%	71	29	61
Vesuvius India Limited (this stock)	8,610	36.0	14.7%	-16.5%	—	71	17	52

Valuation multiples

Current only. Market cap is the whole company's; sales/EBITDA are trailing-twelve-month standalone; debt and cash come from the latest filed standalone balance sheet (Dec. 31, 2025). EBITDA = PBT + interest + depreciation.

Enterprise value

₹8,322 Cr

EV / EBITDA

21.4x

EV / Sales

3.95x

Market cap / Sales

4.09x

Earnings yield

2.77%

Quarterly Financials

Download CSV

Standalone Consolidated

↑ Positive

Quarterly Revenue

Jun 2026 quarterly revenue is Rs 546 Cr, up 2.5% YoY.

↓ Negative

Quarterly Net Profit

Jun 2026 quarterly net profit is Rs 59 Cr, down 7.1% YoY.

Period end	Revenue (₹ Cr)	PBT (₹ Cr)	Net profit (₹ Cr)	Basic EPS
June 30, 2026	536	79	59	₹2.8800
March 31, 2026	500	75	56	₹2.7500
Dec. 31, 2025	551	109	80	₹
Sept. 30, 2025	547	83	62	₹3.0300
June 30, 2025	524	85	63	₹3.1100
March 31, 2025	482	80	59	₹29.2200
Dec. 31, 2024	509	76	60	₹29.5300
Sept. 30, 2024	444	90	68	₹33.7300
June 30, 2024	462	90	67	₹33.1800
March 31, 2024	453	92	69	₹33.8900
Dec. 31, 2023	417	76	57	₹28.1200
Sept. 30, 2023	413	81	60	₹29.7000
June 30, 2023	405	70	52	₹25.7300

Quarterly income statement (standalone, ₹ Cr)

Indicator	Jun 26	Mar 26	Sep 25	Jun 25	Mar 25	Dec 24	Sep 24	Jun 24	Mar 24	Dec 23	Sep 23	Jun 23	Mar 23
Total income (before exceptional items)	546	509	554	533	492	516	467	472	461	424	422	413	379
Operating revenue	536	500	547	524	482	509	444	462	453	417	413	405	368
Other income	10	9	7	8	10	7	23	10	8	7	8	8	11
Operating expenses	450	416	455	433	399	427	365	371	358	337	331	—	—
Operating profit	87	84	92	91	83	82	79	92	95	80	82	—	—
Operating profit margin	16.2%	16.7%	16.9%	17.4%	17.2%	16.1%	17.8%	19.8%	20.9%	19.2%	19.9%	—	—
Depreciation	18	17	17	15	13	13	12	11	10	11	9	8	8
Interest	0	0	0	0	0	0	0	0	0	0	0	—	—
Exceptional items, gain / (loss)	—	—	—	—	—	—	—	—	—	—	—	—	—
Profit before tax	79	75	83	85	80	76	90	90	92	76	81	70	58
Tax	20	19	21	22	20	16	21	23	23	19	21	18	15
Net profit	59	56	62	63	59	60	68	67	69	57	60	52	43
EPS	2.88	2.75	3.03	3.11	29.22	29.53	33.73	33.18	33.89	28.12	29.70	25.73	21.35
Net profit (TTM)	239	240	244	251	255	265	262	253	238	213	184	159	137
EPS (TTM)	11.77	38.11	64.89	95.59	125.66	130.33	128.92	124.89	117.44	104.90	90.40	78.48	67.25

Total income excludes exceptional items, which are shown on their own row. Trendlyne and Screener fold exceptional items into revenue or other income, so their totals differ from this table by exactly that row.

Annual Financials

Annual income statement (standalone, ₹ Cr; CAGR to the latest year)

Indicator	CAGR 3Y	CAGR 5Y	Dec 24	Dec 23	Dec 22	Dec 21	Dec 20	Dec 18	Dec 17	Dec 16
Total income (before exceptional items)	21.6%	—	1,917^†	1,638^†	1,365^†	1,067^†	812^†	948^†	963^†	834^†
Operating revenue	21.3%	—	1,869^†	1,603^†	1,343^†	1,047^†	792^†	925^†	949^†	822^†
Other income	—	—	48^†	35^†	23^†	20^†	21^†	23^†	14^†	13^†
Operating expenses	—	—	1,521^†	—	—	—	—	—	—	—
Operating profit	—	—	347^†	—	—	—	—	—	—	—
Operating profit margin	—	—	18.6%^†	—	—	—	—	—	—	—
Depreciation	—	—	46^†	36^†	30^†	27^†	26^†	28^†	30^†	27^†
Interest	—	—	1^†	—	—	—	—	—	—	—
Exceptional items, gain / (loss)	—	—	0^†	0^†	0^†	0^†	0^†	0^†	-4^†	-0^†
Profit before tax	56.2%	—	349^†	285^†	157^†	92^†	72^†	142^†	—	133^†
Tax	—	—	84^†	72^†	40^†	24^†	18^†	50^†	50^†	46^†
Net profit	57.2%	—	265^†	213^†	117^†	68^†	53^†	93^†	94^†	87^†
EPS	57.2%	—	130.33^†	104.90^†	57.54^†	33.53^†	26.13^†	—	—	—

^† Derived: the sum of that fiscal year's four quarterly filings (a real annual filing is used wherever one exists). Checked against filed annual figures, the sum lands within 0.5% for about 94% of company-years.

Annual ratios (standalone)

Ratio	Dec 24	Dec 23	Dec 22	Dec 21	Dec 20	Dec 18	Dec 17	Dec 16
Operating margin	18.6%^†	—	—	—	—	—	—	—
EBIT margin	18.7%^†	—	—	—	—	—	—	—
PBT margin	18.7%^†	17.8%^†	11.7%^†	8.7%^†	9.0%^†	15.4%^†	—	16.2%^†
Net margin	14.2%^†	13.3%^†	8.7%^†	6.5%^†	6.7%^†	10.0%^†	10.0%^†	10.6%^†
Interest coverage	296.63x^†	—	—	—	—	—	—	—
Dividend payout	—	—	—	—	—	—	—	—
Earnings retention	—	—	—	—	—	—	—	—
Current ratio	—	—	—	—	—	—	—	—
Quick ratio	—	—	—	—	—	—	—	—
Debt to equity	—	—	—	—	—	—	—	—
Return on equity	—	—	—	—	—	—	—	—
Return on assets	—	—	—	—	—	—	—	—
Return on capital employed	—	—	—	—	—	—	—	—
Asset turnover	—	—	—	—	—	—	—	—

Margins and asset turnover use operating revenue (interest earned for banks, excluding other income), not total income. Liquidity, leverage and return ratios need a filed standalone balance sheet, which exists only for recent years; returns use year-end equity/assets. Dividend payout is shown only for companies with a dividend record. † = built from a summed fiscal year.

Revenue Mix

Data unavailable.

Cash Flow

Year ended	Operating (₹ Cr)	Investing (₹ Cr)	Financing (₹ Cr)	Capex (₹ Cr)	Free Cash Flow (₹ Cr)
Dec. 31, 2025	177	-18	-30	105	72

Balance Sheet (standalone)

Year ended	Total Assets (₹ Cr)	Total Equity (₹ Cr)	Reserves (₹ Cr)	Borrowings, Current (₹ Cr)	Borrowings, Non-current (₹ Cr)	Current Assets (₹ Cr)	Current Liabilities (₹ Cr)	Cash & Equivalents (₹ Cr)	Net Block (₹ Cr)	Inventory (₹ Cr)
Dec. 31, 2025	2,150	1,664	1,644	0	0	1,422	444	288	622	296

Financial charts

Trend charts drawn from the standalone income-statement and ratio tables above (oldest year on the left); a gap means that period has no figure. Annual years marked † in the tables are derived from four quarters.