Vesuvius India Limited
VESUVIUS · General/Diversified · NSE
₹466
Current Market Price
Fair Value (DCF)
₹159
Discount to FV
-66.0%
Updated just now
YieldIQ Score
40/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
55%
ROE
15.9%
Debt/Equity
0.01
WACC
9.8%
Market Cap
₹9,467 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
25.0%
Return on capital employed
EV / EBITDA
22.0×
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)
16.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹466.45
Bear case
Discount -375.0%
Base case
Discount -194.3%
Bull case
Discount -140.1%
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 NSE_XBRL | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1047 Cr | ₹1335 Cr | ₹1591 Cr | ₹1865 Cr | ₹2100 Cr | +19.0% |
| EBITDA | — | ₹187 Cr | ₹322 Cr | ₹396 Cr | ₹419 Cr | +22.4% |
| EBIT | ₹91.6 Cr | ₹157 Cr | ₹286 Cr | ₹350 Cr | — | +39.8% |
| PAT | ₹68.0 Cr | ₹117 Cr | ₹213 Cr | ₹265 Cr | ₹264 Cr | +40.4% |
| EPS (diluted) | ₹33.53 | ₹57.54 | ₹104.92 | ₹130.33 | — | +40.4% |
| CFO | ₹26.7 Cr | ₹128 Cr | ₹82.4 Cr | ₹258 Cr | ₹177 Cr | +60.6% |
| CapEx | — | ₹-113 Cr | ₹-200 Cr | ₹-242 Cr | ₹-105 Cr | — |
| FCF | — | ₹15.6 Cr | ₹-117 Cr | ₹15.9 Cr | ₹72.1 Cr | +46.7% |
| Total Assets | — | ₹1331 Cr | ₹1589 Cr | ₹1847 Cr | ₹2150 Cr | +12.7% |
| Total Debt | — | ₹0.0 Cr | ₹13.0 Cr | ₹13.4 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 | — | — | Pending | 14.8% | 23.3× |
 AZAD AZAD | — | — | Pending | 8.7% | — |
LLOYDSENGG LLOYDSENGG | — | — | Pending | 11.4% | — |
 KIRLPNU KIRLPNU | — | — | Pending | 20.4% | — |
 TEGA TEGA | — | — | Pending | 14.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
1 ex-dividend event on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹1.50/sh
Last payout
2026-04-30
₹1.50
Peak payout
₹1.50
Trailing yield
0.32%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Vesuvius India Limited (VESUVIUS.NS) trades at 466.45 vs a model fair value of 158.51, a gap of -66.0%. Piotroski F-score: 5/9. Moat labe...
Read full AI analysis →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.