Vesuvius India Limited
VESUVIUS · General/Diversified · NSE
₹499
Current Market Price
Fair Value (DCF)
₹235
Margin of Safety
-53.0%
Updated 2d ago
YieldIQ Score
46/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
35%
ROE
15.9%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.10 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
21.0%
Return on capital employed
EV / EBITDA
23.9×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
295.5×
EBIT covers interest
Current Ratio
3.21×
Short-term liquidity
Asset Turnover
0.98×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹499.1
Bear case
₹141.43
MoS -252.9%
Base case
₹234.6
MoS -112.7%
Bull case
₹301.91
MoS -65.3%
Ratio Trends
VESUVIUS · last 8 annual periods
ROE
15.9%
ROCE
25.0%
Operating Margin
—
Debt / Equity
0.01×
PE
1184.5×
EV / EBITDA
174.6×
Historical Financials
VESUVIUS · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1047 Cr | ₹348 Cr | ₹417 Cr | ₹509 Cr | ₹2100 Cr | +19.0% |
| EBITDA | — | ₹187 Cr | ₹322 Cr | ₹396 Cr | ₹419 Cr | +22.4% |
| EBIT | ₹91.6 Cr | ₹37.3 Cr | ₹76.8 Cr | ₹76.6 Cr | — | -4.3% |
| PAT | ₹68.0 Cr | ₹27.6 Cr | ₹57.1 Cr | ₹59.9 Cr | ₹264 Cr | +40.4% |
| EPS (diluted) | ₹33.53 | ₹13.62 | ₹28.12 | ₹29.53 | — | -3.1% |
| CFO | ₹26.7 Cr | ₹128 Cr | ₹82.4 Cr | ₹258 Cr | ₹177 Cr | +60.6% |
| CapEx | — | — | — | — | ₹-105 Cr | — |
| FCF | — | — | — | — | ₹72.1 Cr | +0.0% |
| Total Assets | — | ₹1331 Cr | ₹1589 Cr | ₹1847 Cr | ₹2150 Cr | +12.7% |
| Total Debt | — | ₹0.0 Cr | ₹0.0 Cr | ₹0.0 Cr | ₹13.7 Cr | — |
| Shareholders' Equity | — | ₹998 Cr | ₹1194 Cr | ₹1431 Cr | ₹1664 Cr | +13.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
VESUVIUS vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| ELECON Elecon Engineering Company Limited | +5.7% | 54 | Fairly valued | 14.8% | 23.3× |
| AZAD AZAD | — | — | Pending | 6.3% | — |
| LLOYDSENGG LLOYDS ENGG WORK LIMITED | -61.6% | 50 | Data Limited | 15.5% | — |
| KIRLPNU KIRLOSKAR PNEUMATIC COM L | -41.5% | 53 | Overvalued | 19.0% | — |
| TEGA TEGA | — | — | Pending | 14.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
2 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹3.00/sh
Last payout
2026-04-30
₹1.50
Peak payout
₹1.50
Trailing yield
0.60%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of VESUVIUS →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for VESUVIUS →
Compare
Head-to-head with peers
Compare VESUVIUS side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse VESUVIUSNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.