Search
You're invited to try out the new version of Value Research Online. Click here to begin: https://beta.valueresearchonline.com

Vesuvius India

Sector: Construction | Industry: Refractories
R 930.55 -6.05  | -0.65% -20.33% 21.66 1,891.39
NSE Price: Sep 13, 15:59 Change R    |  % 1-Year Change P/E Market Cap (R Cr)
NSE Sep 13, 15:59 930.55 -6.05 -0.65% 934.95 936.60 1,962 923.10 - 939.00
BSE Sep 13, 2019 931.90 -11.15 -1.18% 929.00 943.05 224 922.55 - 934.45
Exchange & Time Last Price      Day Change Open Prev Close Volume    1-Day Range
SUBSCRIBE TO THE FREE VALUE RESEARCH STOCK INSIGHT NEWSLETTER
TTM Dec-18 Dec-17 Dec-16 Dec-15 Dec-14 Dec-13
Income StatementR Cr
Operating Revenue903.36925.07911.27821.51699.72 652.23601.75
Other Income25.3122.7713.2212.9910.64 10.016.04
Total Income928.67947.84924.49834.50710.36 662.24607.79
Total Expenditure766.62776.90744.73670.37574.25 552.69490.62
Operating Profit162.05170.94179.76164.13136.11 109.55117.17
Interest0.000.760.630.640.52 0.500.67
PBDT162.05170.18179.13163.49135.59 109.05116.50
Depreciation27.0927.8129.7827.4523.22 19.1217.56
PBT & Exceptional Items134.96142.37149.35136.04112.37 89.9398.94
Exceptional Items0.00--4.44-- --
Profit before Tax134.96142.37144.91136.04112.37 89.9398.94
Provision for Tax47.6549.8550.4647.1638.78 30.7633.77
Profit after Tax87.3192.5294.4588.8873.59 59.1765.17
 
LiabilitiesR Cr
Share Capital20.3020.3020.3020.3020.30 20.3020.30
Total Reserves741.24717.49640.61561.50476.68 419.03376.84
Shareholder's Funds761.54737.79660.91581.80496.98 439.33397.14
Long Term Borrowings0.000.000.000.000.00 0.000.00
Other Non Current Liabilities14.87307.14303.32238.449.01 195.99162.84
Current Liabilities147.47333.32293.62271.48138.05 123.89183.74
Total Debt*-0.000.000.000.00 0.000.00
Total Liabilities923.881,378.251,257.851,091.72644.04 759.21743.72
 
AssetsR Cr
Net Block116.78120.78113.09124.37130.81 132.29133.59
Non Current Investments----- --
Other Non-Current Assets71.40359.01358.99268.1527.88 213.75175.80
Current Investments----- --
Cash and Bank400.31419.33345.73198.89173.38 143.07106.27
Other Current Assets335.39479.13440.04500.31311.97 270.10328.06
Net Current Assets588.23565.14492.15427.72347.30 289.28250.59
Miscellaneous Exp. Not Written Off----- --
Total Assets923.881,378.251,257.851,091.72644.04 759.21743.72
 
Cash FlowR Cr
From Operations-94.64190.9450.1953.96 64.5463.95
From Investing Activities--309.541.6220.64-21.05 -28.11-52.78
From Finance Activities--16.52-15.88-15.26-14.60 -13.63-10.65
Net Inflow/Outflow--231.42176.6855.5718.31 22.800.52
 
Key Ratios
Adjusted EPS (Rs)43.0245.5846.5343.7836.25 29.1532.10
Adjusted Book Value (Rs)375.21363.44325.57286.60244.82 216.42195.64
Dividend per Share (Rs)-7.006.756.506.25 7.004.75
Cash Flow per Share (Rs)-46.6294.0624.7226.58 31.7931.50
Debt to Equity0.000.000.000.000.00 0.000.00
Current Ratio4.992.702.682.583.52 3.332.36
ROCE (%)-20.4723.4225.3424.11 21.6226.91
RONW (%)12.0313.2315.2016.4815.72 14.1517.60
Operating Margin (%)17.9418.4819.7319.9819.45 16.8019.47
Net Margin (%)9.409.7610.2210.6510.36 8.9310.72
Revenue Growth (%)-0.331.5110.9317.417.28 8.396.73
Net Profit Growth (%)-3.26-2.046.2720.7824.37 -9.2116.88
EPS Growth (%)-3.26-2.046.2720.7824.37 -9.2116.88
Book Value Growth (%)-11.6313.6017.0713.12 10.6215.70
 
Market Cues
Close Price (Rs)930.551,182.401,399.001,097.25799.35 704.55457.80
High Price (Rs)1,284.001,450.001,490.001,270.00858.00 849.00466.70
Low Price (Rs)895.10971.101,061.50690.00622.00 407.00310.10
Market Cap (Rs Cr)1,891.392,409.202,796.532,219.701,627.55 1,419.68926.39
Price / Earnings21.6626.0429.6124.9722.12 23.9914.22
Price / Book Value2.483.274.233.823.27 3.232.33
Dividend Yield (%)0.750.590.490.590.78 1.001.04
TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.
*Total Debt is long term borrowings plus short term borrowings plus current maturities of long term borrowings.
Essential checks
Altman Z-Score
8.15
Piotroski F-Score
6
Modified C-Score
3
5-Years Price to Earnings
21.66
5-Years Price to Book
2.48
Earnings Yield
EBIT / Enterprise value
9.17%
PEG
Price / Earnings to growth ratio
2.77
Related Stocks
  Current Price   Chng %
IFGL Refractories R161.10 +2.19%
Lerthai Finance R280.00 -4.31%
Morganite Crucible India R1,650.20 +0.35%
Orient Refractories Ltd. R190.00 +0.16%
Raasi Refractories R6.18 +4.92%
As on Sep 13, 15:59