VESUVIUS INDIA
|
VESUVIUS INDIA Last 5 Year Income Statement History
[Standalone]
| Dec2025 | Dec2024 | Dec2023 | Dec2022 | Dec2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹2,104 Cr | ₹1,869 Cr | ₹1,603 Cr | ₹1,343 Cr | ₹1,047 Cr |
| Sales | ₹1,191 Cr | ₹1,096 Cr | ₹903 Cr | ₹734 Cr | ₹769 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹911 Cr | ₹770 Cr | ₹697 Cr | ₹606 Cr | ₹277 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹2.47 Cr | ₹2.23 Cr | ₹3.18 Cr | ₹2.49 Cr | ₹1.69 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹2,104 Cr | ₹1,869 Cr | ₹1,603 Cr | ₹1,343 Cr | ₹1,047 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-31 Cr | ₹22 Cr | ₹-28 Cr | ₹-12 Cr | ₹-48 Cr |
| Raw Material Consumed | ₹1,207 Cr | ₹1,016 Cr | ₹920 Cr | ₹817 Cr | ₹675 Cr |
| Opening Raw Materials | ₹115 Cr | ₹104 Cr | ₹78 Cr | ₹99 Cr | ₹51 Cr |
| Purchases Raw Materials | ₹838 Cr | ₹661 Cr | ₹633 Cr | ₹490 Cr | ₹492 Cr |
| Closing Raw Materials | ₹132 Cr | ₹115 Cr | ₹104 Cr | ₹78 Cr | ₹99 Cr |
| Other Direct Purchases / Brought in cost | ₹387 Cr | ₹366 Cr | ₹314 Cr | ₹306 Cr | ₹231 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹35 Cr | ₹28 Cr | ₹26 Cr | ₹26 Cr | ₹24 Cr |
| Electricity & Power | ₹35 Cr | ₹28 Cr | ₹26 Cr | ₹26 Cr | ₹24 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹142 Cr | ₹116 Cr | ₹108 Cr | ₹90 Cr | ₹79 Cr |
| Salaries, Wages & Bonus | ₹113 Cr | ₹89 Cr | ₹84 Cr | ₹69 Cr | ₹61 Cr |
| Contributions to EPF & Pension Funds | ₹14 Cr | ₹13 Cr | ₹12 Cr | ₹10 Cr | ₹9.10 Cr |
| Workmen and Staff Welfare Expenses | ₹11 Cr | ₹11 Cr | ₹9.28 Cr | ₹9.22 Cr | ₹7.48 Cr |
| Other Employees Cost | ₹4.19 Cr | ₹3.42 Cr | ₹2.98 Cr | ₹2.06 Cr | ₹1.22 Cr |
| Other Manufacturing Expenses | ₹288 Cr | ₹240 Cr | ₹203 Cr | ₹167 Cr | ₹155 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹42 Cr | ₹32 Cr | ₹26 Cr | ₹22 Cr | ₹21 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹246 Cr | ₹208 Cr | ₹177 Cr | ₹145 Cr | ₹134 Cr |
| General and Administration Expenses | ₹83 Cr | ₹83 Cr | ₹75 Cr | ₹76 Cr | ₹55 Cr |
| Rent , Rates & Taxes | ₹3.40 Cr | ₹6.47 Cr | ₹7.09 Cr | ₹14 Cr | ₹4.69 Cr |
| Insurance | ₹3.88 Cr | ₹3.09 Cr | ₹2.49 Cr | ₹2.49 Cr | ₹1.86 Cr |
| Printing and stationery | ₹0.81 Cr | ₹0.61 Cr | ₹0.63 Cr | ₹0.41 Cr | ₹0.54 Cr |
| Professional and legal fees | ₹44 Cr | ₹44 Cr | ₹4.82 Cr | ₹4.89 Cr | ₹3.86 Cr |
| Traveling and conveyance | ₹28 Cr | ₹25 Cr | ₹24 Cr | ₹20 Cr | ₹15 Cr |
| Other Administration | ₹3.23 Cr | ₹3.10 Cr | ₹36 Cr | ₹34 Cr | ₹29 Cr |
| Selling and Distribution Expenses | ₹0.66 Cr | ₹0.47 Cr | ₹0.21 Cr | ₹0.49 Cr | ₹0.23 Cr |
| Advertisement & Sales Promotion | ₹0.66 Cr | ₹0.47 Cr | ₹0.21 Cr | ₹0.49 Cr | ₹0.23 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹23 Cr | ₹16 Cr | ₹12 Cr | ₹16 Cr | ₹7.87 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | ₹0.32 Cr | ₹2.83 Cr | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | ₹10 Cr | ₹4.84 Cr | ₹3.29 Cr | ₹6.65 Cr | ₹2.45 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹13 Cr | ₹12 Cr | ₹8.33 Cr | ₹6.73 Cr | ₹5.42 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,748 Cr | ₹1,522 Cr | ₹1,317 Cr | ₹1,181 Cr | ₹949 Cr |
| Operating Profit (Excl OI) | ₹356 Cr | ₹347 Cr | ₹286 Cr | ₹161 Cr | ₹99 Cr |
| Other Income | ₹64 Cr | ₹52 Cr | ₹37 Cr | ₹26 Cr | ₹21 Cr |
| Interest Received | ₹28 Cr | ₹29 Cr | ₹31 Cr | ₹18 Cr | ₹16 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹25 Cr | ₹15 Cr | ₹0.06 Cr | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.02 Cr | ₹0.28 Cr | - | - | - |
| Foreign Exchange Gains | ₹4.77 Cr | ₹3.03 Cr | ₹2.39 Cr | ₹3.54 Cr | ₹1.62 Cr |
| Others | ₹5.91 Cr | ₹4.66 Cr | ₹4.17 Cr | ₹4.79 Cr | ₹3.72 Cr |
| Operating Profit | ₹420 Cr | ₹399 Cr | ₹324 Cr | ₹188 Cr | ₹120 Cr |
| Interest | ₹1.88 Cr | ₹3.84 Cr | ₹2.24 Cr | ₹0.90 Cr | ₹0.96 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.67 Cr | ₹2.66 Cr | ₹1.81 Cr | ₹0.90 Cr | ₹0.96 Cr |
| Other Interest | ₹1.21 Cr | ₹1.18 Cr | ₹0.43 Cr | - | - |
| PBDT | ₹418 Cr | ₹395 Cr | ₹321 Cr | ₹187 Cr | ₹119 Cr |
| Depreciation | ₹62 Cr | ₹46 Cr | ₹36 Cr | ₹30 Cr | ₹27 Cr |
| Profit Before Taxation & Exceptional Items | ₹356 Cr | ₹349 Cr | ₹285 Cr | ₹157 Cr | ₹92 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹356 Cr | ₹349 Cr | ₹285 Cr | ₹157 Cr | ₹92 Cr |
| Provision for Tax | ₹92 Cr | ₹84 Cr | ₹72 Cr | ₹40 Cr | ₹24 Cr |
| Current Income Tax | ₹91 Cr | ₹87 Cr | ₹71 Cr | ₹41 Cr | ₹26 Cr |
| Deferred Tax | ₹1.78 Cr | ₹2.92 Cr | ₹1.81 Cr | ₹-1.27 Cr | ₹-2.04 Cr |
| Other taxes | - | ₹-5.31 Cr | - | - | - |
| Profit After Tax | ₹264 Cr | ₹265 Cr | ₹213 Cr | ₹117 Cr | ₹68 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,325 Cr | ₹1,088 Cr | ₹892 Cr | ₹791 Cr | ₹736 Cr |
| Appropriations | ₹1,589 Cr | ₹1,352 Cr | ₹1,105 Cr | ₹907 Cr | ₹804 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹31 Cr | ₹27 Cr | ₹17 Cr | ₹15 Cr | ₹14 Cr |
| Equity Dividend % | ₹150.00 | ₹145.00 | ₹127.50 | ₹82.50 | ₹80.00 |
| Earnings Per Share | ₹13.01 | ₹130.31 | ₹104.90 | ₹57.53 | ₹33.52 |
| Adjusted EPS | ₹13.01 | ₹13.03 | ₹10.49 | ₹5.75 | ₹3.35 |
Compare Income Statement of peers of VESUVIUS INDIA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| VESUVIUS INDIA | ₹10,109.4 Cr | 0.1% | 4.4% | 8.1% | Stock Analytics | |
| RHI MAGNESITA INDIA | ₹8,325.1 Cr | 0.4% | 8.7% | -15% | Stock Analytics | |
| IFGL REFRACTORIES | ₹1,297.1 Cr | 4.1% | 24.5% | -4.4% | Stock Analytics | |
| MORGANITE CRUCIBLE (INDIA) | ₹757.5 Cr | -9.7% | 6% | -5.7% | Stock Analytics | |
| ORIENT CERATECH | ₹487.7 Cr | -2.1% | 5.6% | 23.3% | Stock Analytics | |
VESUVIUS INDIA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| VESUVIUS INDIA | 0.1% |
4.4% |
8.1% |
| SENSEX | -2.3% |
3.3% |
-2.4% |
You may also like the below Video Courses