Vesuvius India Limited
NSE:VESUVIUS.NS
5433.75 (INR) • At close November 7, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 15,912.1 | 13,352.1 | 10,471.6 | 7,915.1 | 8,870.4 | 9,250.7 | 9,133.8 | 8,191.5 | 6,997.2 | 6,522.3 | 6,017.5 | 5,623.4 | 5,402.567 | 4,401.158 | 3,614.942 | 3,525.508 | 3,194.297 | 2,713.324 | 2,186.49 |
| Cost of Revenue
| 8,928.7 | 8,054.5 | 6,477.3 | 4,853.2 | 5,282.8 | 5,532.6 | 5,235.8 | 4,807.4 | 3,918.3 | 3,777 | 3,317 | 3,167.2 | 3,065.924 | 2,419.68 | 1,983.219 | 2,069.77 | 1,864.716 | 1,563.462 | 1,187.814 |
| Gross Profit
| 6,983.4 | 5,297.6 | 3,994.3 | 3,061.9 | 3,587.6 | 3,718.1 | 3,898 | 3,384.1 | 3,078.9 | 2,745.3 | 2,700.5 | 2,456.2 | 2,336.643 | 1,981.478 | 1,631.723 | 1,455.738 | 1,329.581 | 1,149.862 | 998.676 |
| Gross Profit Ratio
| 0.439 | 0.397 | 0.381 | 0.387 | 0.404 | 0.402 | 0.427 | 0.413 | 0.44 | 0.421 | 0.449 | 0.437 | 0.433 | 0.45 | 0.451 | 0.413 | 0.416 | 0.424 | 0.457 |
| Reseach & Development Expenses
| 87.8 | 41.1 | 32 | 32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 3,151.8 | 413.9 | 346.8 | 278.4 | 156.8 | 145.4 | 108.3 | 65.4 | 77.3 | 453.6 | 70.1 | 0 | 834.38 | 0 | 0 | 431.244 | 311.161 | 264.055 | 217.519 |
| Selling & Marketing Expenses
| 2.1 | 418.1 | 405.9 | 282.6 | 311.2 | 345.7 | 436.7 | 23 | 20.2 | 8.6 | 268.6 | 0 | 259.165 | 0 | 0 | 189.445 | 189.61 | 190.461 | 101.88 |
| SG&A
| 3,153.9 | 832 | 752.7 | 561 | 468 | 491.1 | 545 | 88.4 | 97.5 | 462.2 | 854 | 0 | 1,093.545 | 0 | 0 | 620.689 | 500.771 | 454.516 | 319.399 |
| Other Expenses
| 349 | 3,125.6 | 2,504.7 | 1,978.4 | 2,163.3 | 16.7 | 6.6 | 13.3 | 4.3 | 9 | 5.4 | 1,629.3 | 25.495 | 1,244.177 | 1,071.95 | 4.814 | 12.089 | 22.626 | 1.966 |
| Operating Expenses
| 4,474.1 | 3,957.6 | 3,257.4 | 2,539.4 | 2,631.3 | 2,481.3 | 2,508.8 | 2,167.7 | 2,047 | 1,937 | 1,767.6 | 1,629.3 | 1,535.614 | 1,244.177 | 1,071.95 | 945.295 | 804.404 | 710.97 | 536.834 |
| Operating Income
| 2,858.3 | 1,340 | 736.9 | 522.4 | 956.3 | 1,235.8 | 1,433.5 | 1,220.9 | 1,030.5 | 899.3 | 990.1 | 826.9 | 807.155 | 737.301 | 559.773 | 506.597 | 530.608 | 453.136 | 457.747 |
| Operating Income Ratio
| 0.18 | 0.1 | 0.07 | 0.066 | 0.108 | 0.134 | 0.157 | 0.149 | 0.147 | 0.138 | 0.165 | 0.147 | 0.149 | 0.168 | 0.155 | 0.144 | 0.166 | 0.167 | 0.209 |
| Total Other Income Expenses Net
| -4.3 | 228.6 | 178.7 | 193.1 | 277.8 | 187.9 | 15.6 | 112.4 | 95.2 | 75.7 | -0.7 | -0.6 | 19.678 | 10.713 | -0.226 | -29.627 | -28.315 | -118.498 | -19.354 |
| Income Before Tax
| 2,854 | 1,568.6 | 915.6 | 715.5 | 1,234.1 | 1,423.7 | 1,449.1 | 1,333.3 | 1,125.7 | 899.3 | 989.4 | 826.3 | 826.833 | 748.014 | 559.547 | 476.97 | 502.293 | 334.638 | 438.393 |
| Income Before Tax Ratio
| 0.179 | 0.117 | 0.087 | 0.09 | 0.139 | 0.154 | 0.159 | 0.163 | 0.161 | 0.138 | 0.164 | 0.147 | 0.153 | 0.17 | 0.155 | 0.135 | 0.157 | 0.123 | 0.201 |
| Income Tax Expense
| 724.6 | 400.7 | 235.1 | 185 | 378.6 | 498.5 | 504.6 | 462.2 | 387.8 | 307.6 | 337.7 | 268.7 | 274.579 | 259.51 | 185.765 | 170.546 | 181.516 | 122.77 | 151.927 |
| Net Income
| 2,129.4 | 1,167.9 | 680.5 | 530.5 | 855.5 | 925.2 | 944.5 | 871.1 | 737.9 | 591.7 | 651.7 | 557.6 | 552.254 | 488.504 | 373.782 | 306.424 | 320.777 | 211.868 | 286.466 |
| Net Income Ratio
| 0.134 | 0.087 | 0.065 | 0.067 | 0.096 | 0.1 | 0.103 | 0.106 | 0.105 | 0.091 | 0.108 | 0.099 | 0.102 | 0.111 | 0.103 | 0.087 | 0.1 | 0.078 | 0.131 |
| EPS
| 104.92 | 57.54 | 33.53 | 26.14 | 42.15 | 45.59 | 46.54 | 43.79 | 36.26 | 29.15 | 32.1 | 27.48 | 27.21 | 24.07 | 18.42 | 15.1 | 15.8 | 10.44 | 14.11 |
| EPS Diluted
| 104.92 | 57.54 | 33.53 | 26.14 | 42.15 | 45.59 | 46.54 | 43.79 | 36.26 | 29.15 | 32.1 | 27.48 | 27.21 | 24.07 | 18.42 | 15.1 | 15.8 | 10.44 | 14.11 |
| EBITDA
| 3,217.5 | 1,638.6 | 1,010.3 | 784.8 | 1,221.8 | 1,513.9 | 1,731.3 | 1,495.4 | 1,262.7 | 1,090.5 | 1,165.7 | 990.4 | 953.811 | 866.414 | 686.47 | 620.133 | 638.439 | 540.789 | 533.882 |
| EBITDA Ratio
| 0.202 | 0.123 | 0.096 | 0.099 | 0.138 | 0.164 | 0.19 | 0.183 | 0.18 | 0.167 | 0.194 | 0.176 | 0.177 | 0.197 | 0.19 | 0.176 | 0.2 | 0.199 | 0.244 |