VESUVIUS INDIA
|
VESUVIUS INDIA Last 5 Year Balance Sheet History
[Standalone]
| Dec2024 | Dec2023 | Dec2022 | Dec2021 | Dec2020 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr |
| Equity - Authorised | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr |
| Equity - Issued | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr |
| Equity Paid Up | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹1,411 Cr | ₹1,173 Cr | ₹977 Cr | ₹876 Cr | ₹822 Cr |
| Securities Premium | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹17 Cr |
| Capital Reserves | ₹0.18 Cr | ₹0.18 Cr | ₹0.18 Cr | ₹0.18 Cr | ₹0.18 Cr |
| Profit & Loss Account Balance | ₹1,325 Cr | ₹1,088 Cr | ₹892 Cr | ₹791 Cr | ₹736 Cr |
| General Reserves | ₹68 Cr | ₹68 Cr | ₹68 Cr | ₹68 Cr | ₹68 Cr |
| Other Reserves | - | - | - | - | - |
| Reserve excluding Revaluation Reserve | ₹1,411 Cr | ₹1,173 Cr | ₹977 Cr | ₹876 Cr | ₹822 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹1,431 Cr | ₹1,194 Cr | ₹998 Cr | ₹896 Cr | ₹842 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | - | - | - | - | - |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | - | - | - | - |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | - | - | - |
| Unsecured Loans | - | - | - | - | - |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹-13 Cr | ₹-15 Cr | ₹-17 Cr | ₹-16 Cr | ₹-14 Cr |
| Deferred Tax Assets | ₹16 Cr | ₹19 Cr | ₹17 Cr | ₹16 Cr | ₹14 Cr |
| Deferred Tax Liability | ₹3.23 Cr | ₹3.09 Cr | - | - | - |
| Other Long Term Liabilities | ₹13 Cr | ₹13 Cr | - | - | - |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹270 Cr | ₹352 Cr | ₹282 Cr | ₹24 Cr | ₹361 Cr |
| Total Non-Current Liabilities | ₹270 Cr | ₹349 Cr | ₹264 Cr | ₹7.66 Cr | ₹347 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹297 Cr | ₹288 Cr | ₹246 Cr | ₹223 Cr | ₹157 Cr |
| Sundry Creditors | ₹297 Cr | ₹288 Cr | ₹246 Cr | ₹223 Cr | ₹157 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹66 Cr | ₹49 Cr | ₹42 Cr | ₹28 Cr | ₹21 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹2.65 Cr | ₹1.53 Cr | ₹4.64 Cr | ₹2.47 Cr | ₹1.51 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹64 Cr | ₹48 Cr | ₹37 Cr | ₹26 Cr | ₹19 Cr |
| Short Term Borrowings | - | - | - | - | - |
| Secured ST Loans repayable on Demands | - | - | - | - | - |
| Working Capital Loans- Sec | - | - | - | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | - | - | - | - | - |
| Short Term Provisions | ₹235 Cr | ₹334 Cr | ₹334 Cr | ₹17 Cr | ₹184 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹234 Cr | ₹334 Cr | ₹334 Cr | ₹17 Cr | ₹184 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.39 Cr | ₹0.27 Cr | ₹0.25 Cr | ₹0.20 Cr | ₹0.16 Cr |
| Total Current Liabilities | ₹598 Cr | ₹672 Cr | ₹622 Cr | ₹268 Cr | ₹363 Cr |
| Total Liabilities | ₹2,299 Cr | ₹2,214 Cr | ₹1,884 Cr | ₹1,172 Cr | ₹1,551 Cr |
| ASSETS | |||||
| Gross Block | ₹669 Cr | ₹511 Cr | ₹355 Cr | ₹256 Cr | ₹236 Cr |
| Less: Accumulated Depreciation | ₹235 Cr | ₹195 Cr | ₹161 Cr | ₹141 Cr | ₹117 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹434 Cr | ₹316 Cr | ₹194 Cr | ₹116 Cr | ₹120 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹196 Cr | ₹86 Cr | ₹38 Cr | ₹27 Cr | ₹21 Cr |
| Non Current Investments | - | - | - | - | - |
| Long Term Investment | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Long Term Loans & Advances | ₹273 Cr | ₹390 Cr | ₹308 Cr | ₹49 Cr | ₹376 Cr |
| Other Non Current Assets | ₹0.77 Cr | ₹0.80 Cr | ₹1.72 Cr | ₹1.81 Cr | ₹0.89 Cr |
| Total Non-Current Assets | ₹904 Cr | ₹793 Cr | ₹543 Cr | ₹194 Cr | ₹518 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹247 Cr | ₹256 Cr | ₹204 Cr | ₹213 Cr | ₹117 Cr |
| Raw Materials | ₹115 Cr | ₹104 Cr | ₹78 Cr | ₹99 Cr | ₹51 Cr |
| Work-in Progress | ₹21 Cr | ₹19 Cr | ₹18 Cr | ₹14 Cr | ₹11 Cr |
| Finished Goods | ₹49 Cr | ₹69 Cr | ₹55 Cr | ₹52 Cr | ₹25 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹8.43 Cr | ₹6.42 Cr | ₹7.73 Cr | ₹7.66 Cr | ₹6.87 Cr |
| Other Inventory | ₹53 Cr | ₹58 Cr | ₹46 Cr | ₹40 Cr | ₹24 Cr |
| Sundry Debtors | ₹385 Cr | ₹323 Cr | ₹209 Cr | ₹164 Cr | ₹163 Cr |
| Debtors more than Six months | ₹5.50 Cr | ₹1.85 Cr | ₹3.09 Cr | ₹4.19 Cr | ₹4.21 Cr |
| Debtors Others | ₹381 Cr | ₹323 Cr | ₹209 Cr | ₹164 Cr | ₹163 Cr |
| Cash and Bank | ₹482 Cr | ₹465 Cr | ₹568 Cr | ₹554 Cr | ₹559 Cr |
| Cash in hand | - | ₹0.01 Cr | - | ₹0.01 Cr | ₹0.01 Cr |
| Balances at Bank | ₹482 Cr | ₹465 Cr | ₹568 Cr | ₹554 Cr | ₹559 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹23 Cr | ₹21 Cr | ₹26 Cr | ₹19 Cr | ₹14 Cr |
| Interest accrued on Investments | ₹8.00 Cr | ₹6.66 Cr | ₹8.26 Cr | ₹4.87 Cr | ₹3.06 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹15 Cr | ₹14 Cr | ₹17 Cr | ₹13 Cr | ₹9.87 Cr |
| Other current_assets | ₹0.23 Cr | ₹0.55 Cr | ₹0.36 Cr | ₹0.65 Cr | ₹0.58 Cr |
| Short Term Loans and Advances | ₹258 Cr | ₹356 Cr | ₹334 Cr | ₹28 Cr | ₹180 Cr |
| Advances recoverable in cash or in kind | ₹1.97 Cr | ₹1.96 Cr | ₹1.57 Cr | ₹12 Cr | ₹3.03 Cr |
| Advance income tax and TDS | ₹222 Cr | ₹314 Cr | ₹314 Cr | - | ₹169 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹34 Cr | ₹40 Cr | ₹19 Cr | ₹16 Cr | ₹8.20 Cr |
| Total Current Assets | ₹1,395 Cr | ₹1,421 Cr | ₹1,341 Cr | ₹978 Cr | ₹1,033 Cr |
| Net Current Assets (Including Current Investments) | ₹797 Cr | ₹750 Cr | ₹720 Cr | ₹710 Cr | ₹671 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹2,299 Cr | ₹2,214 Cr | ₹1,884 Cr | ₹1,172 Cr | ₹1,551 Cr |
| Contingent Liabilities | ₹38 Cr | ₹37 Cr | ₹45 Cr | ₹45 Cr | ₹51 Cr |
| Total Debt | - | - | - | - | - |
| Book Value | 704.92 | 587.95 | 491.52 | 441.53 | 414.68 |
| Adjusted Book Value | 704.92 | 587.95 | 491.52 | 441.53 | 414.68 |
Compare Balance Sheet of peers of VESUVIUS INDIA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| VESUVIUS INDIA | ₹9,971.4 Cr | -0.3% | -4.4% | -6.4% | Stock Analytics | |
| RHI MAGNESITA INDIA | ₹9,689.1 Cr | -0.7% | 6.6% | -19.8% | Stock Analytics | |
| IFGL REFRACTORIES | ₹1,729.5 Cr | -4.2% | -20.9% | -14.2% | Stock Analytics | |
| MORGANITE CRUCIBLE (INDIA) | ₹870.4 Cr | -0.4% | -2.9% | -11% | Stock Analytics | |
| ORIENT CERATECH | ₹421.1 Cr | -5.6% | -5.5% | -21.3% | Stock Analytics | |
VESUVIUS INDIA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| VESUVIUS INDIA | -0.3% |
-4.4% |
-6.4% |
| SENSEX | -2% |
2.6% |
4.2% |
You may also like the below Video Courses