Vesuvius India (VESUVIUS)₹364.80−2.15%Electrodes & Refractories
In the Mar 2026 quarter (standalone), Vesuvius India reported sales of ₹500 Cr, up 3.8% from Mar 2025, and net profit of ₹55.75 Cr, down 5.1% year on year. For the year to Dec 2025, sales were ₹2,102 Cr and net profit ₹263 Cr.
Company filings, standalone accounts; latest reported quarter Mar 2026
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 405 | 413 | 417 | 453 | 462 | 444 | 509 | 482 | 524 | 547 | 551 | 500 |
| Expenses | 336 | 332 | 338 | 359 | 373 | 366 | 429 | 400 | 435 | 457 | 459 | 418 |
| Operating Profit | 70.05 | 82.11 | 80.09 | 95.15 | 92.03 | 79.09 | 82.09 | 83.10 | 91.09 | 92.02 | 94.06 | 84.07 |
| OPM % | 17.0% | 20.1% | 19.1% | 21.1% | 20.1% | 18.1% | 16.1% | 17.1% | 17.1% | 17.0% | 17.1% | 17.1% |
| Other Income | 8.01 | 8.01 | 7.01 | 8.01 | 10.01 | 23.01 | 7.01 | 10.01 | 8.01 | 7.01 | 34.02 | 9.01 |
| Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Depreciation | 8.01 | 9.01 | 10.99 | 10.01 | 10.99 | 11.99 | 13.01 | 13.01 | 14.99 | 17.01 | 17.01 | 17.01 |
| Profit before tax | 70.31 | 81.30 | 76.28 | 92.39 | 90.29 | 90.33 | 76.36 | 80.35 | 85.28 | 83.32 | 109 | 75.29 |
| Tax % | 25.0% | 25.0% | 25.0% | 25.0% | 26.0% | 24.0% | 22.0% | 26.0% | 26.0% | 26.0% | 27.0% | 26.0% |
| Net Profit | 51.76 | 59.76 | 56.76 | 68.69 | 66.76 | 67.71 | 59.75 | 58.76 | 62.73 | 61.80 | 79.73 | 55.75 |
| EPS (Rs) | 2.58 | 2.98 | 2.82 | 3.40 | 3.33 | 3.39 | 2.96 | 2.93 | 3.11 | 3.04 | 3.97 | 2.76 |
| Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 699 | 821 | 911 | 925 | 886 | 792 | 1,047 | 1,342 | 1,602 | 1,869 | 2,102 | 2,121 |
| Expenses | 576 | 673 | 748 | 779 | 768 | 717 | 951 | 1,183 | 1,319 | 1,524 | 1,749 | 1,768 |
| Operating Profit | 126 | 152 | 167 | 148 | 121 | 77.11 | 100 | 165 | 289 | 350 | 361 | 361 |
| OPM % | 18.1% | 18.0% | 18.1% | 16.0% | 14.1% | 10.0% | 10.1% | 12.0% | 18.1% | 19.1% | 17.1% | 17.0% |
| Other Income | 10.01 | 13.01 | 9.01 | 23.02 | 29.04 | 21.02 | 20.02 | 23.02 | 35.05 | 48.06 | 59.04 | 58.05 |
| Interest | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 2.01 | 4.01 | 2.01 | 0.00 |
| Depreciation | 23.01 | 26.98 | 30.02 | 27.99 | 26.98 | 26.01 | 27.01 | 29.99 | 35.97 | 46.01 | 62.02 | 66.02 |
| Profit before tax | 112 | 137 | 146 | 143 | 123 | 72.26 | 92.29 | 158 | 286 | 351 | 357 | 353 |
| Tax % | 35.0% | 35.0% | 35.0% | 35.0% | 31.0% | 26.0% | 26.0% | 26.0% | 25.0% | 24.0% | 26.0% | — |
| Exceptional items | 0.00 | 0.00 | −2.99 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 18.92 | 31.87 | — |
| Net Profit | 73.73 | 88.61 | 93.71 | 92.68 | 85.68 | 52.77 | 67.72 | 117 | 212 | 264 | 263 | 260 |
| EPS (Rs) | 3.64 | 4.40 | 4.67 | 4.58 | 4.22 | 2.62 | 3.36 | 5.77 | 10.52 | 13.09 | 13.07 | 12.88 |
| Dividend payout % | 17.0% | 15.0% | 15.0% | 15.0% | 21.0% | 27.0% | 24.0% | 14.0% | 12.0% | 11.0% | 12.0% | — |
| Dec 2014 | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 20.01 | 20.02 | 20.02 | 20.03 | 20.00 | 20.01 | 20.01 | 20.02 | 19.99 | 20.01 | 20.01 | 20.02 |
| Reserves | 419 | 476 | 562 | 641 | 716 | 783 | 821 | 875 | 976 | 1,172 | 1,410 | 1,645 |
| Borrowings | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 12.98 | 12.99 | 13.99 |
| Other Liabilities | 140 | 148 | 162 | 194 | 189 | 178 | 217 | 293 | 335 | 384 | 404 | 474 |
| Total Liabilities | 578 | 644 | 744 | 855 | 925 | 981 | 1,058 | 1,189 | 1,332 | 1,590 | 1,848 | 2,153 |
| Fixed Assets | 132 | 131 | 125 | 113 | 121 | 125 | 121 | 116 | 195 | 318 | 436 | 625 |
| CWIP | 19.91 | 13.95 | 15.93 | 37.88 | 25.91 | 27.91 | 20.92 | 26.89 | 37.84 | 85.63 | 195 | 51.77 |
| Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Assets | 426 | 498 | 603 | 703 | 778 | 829 | 916 | 1,045 | 1,098 | 1,187 | 1,216 | 1,476 |
| Inventories | 71.95 | 72.87 | 93.88 | 94.90 | 123 | 108 | 117 | 213 | 204 | 256 | 247 | 295 |
| Trade receivables | 187 | 228 | 269 | 220 | 182 | 188 | 163 | 164 | 209 | 324 | 386 | 485 |
| Cash & equivalents | 144 | 173 | 200 | 347 | 420 | 470 | 561 | 556 | 569 | 467 | 483 | 583 |
| Total Assets | 578 | 644 | 744 | 855 | 925 | 981 | 1,058 | 1,189 | 1,332 | 1,590 | 1,848 | 2,153 |
| Dec 2014 | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 64.95 | 53.99 | 49.98 | 191 | 94.88 | 73.90 | 102 | 26.99 | 128 | 81.98 | 258 | 177 |
| Cash from investing activity | −28.03 | −21.01 | 21.02 | 2.01 | −310 | 297 | −503 | −39.02 | −6.01 | −37.05 | −233 | −18.01 |
| Cash from financing activity | −13.97 | −14.99 | −14.98 | −15.99 | −16.97 | −16.97 | −13.98 | −13.98 | −15.98 | −17.98 | −26.97 | −29.98 |
| Net cash flow | 22.97 | 17.99 | 55.99 | 177 | −231 | 354 | −415 | −25.97 | 106 | 27.97 | −0.99 | 130 |
| Capex | 21.96 | 29.98 | 20.97 | 39.98 | 24.98 | 30.99 | 14.98 | 31.96 | 113 | 200 | 242 | 105 |
| Free cash flow | 42.89 | 22.93 | 28.90 | 151 | 69.80 | 42.86 | 86.75 | −4.98 | 15.94 | −117 | 15.95 | 102 |
| CFO / OP % | 98.1% | 75.0% | 68.1% | 149.1% | 99.1% | 93.1% | 158.1% | 54.1% | 108.1% | 52.1% | 93.1% | 78.0% |
| Dec 2014 | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 105 | 118 | 119 | 88 | 72 | 77 | 75 | 57 | 57 | 74 | 75 | 84 |
| Inventory days | 69 | 68 | 77 | 69 | 84 | 77 | 91 | 124 | 92 | 105 | 87 | 92 |
| Days payable | 87 | 97 | 98 | 111 | 98 | 89 | 122 | 130 | 112 | 118 | 104 | 114 |
| Cash conversion cycle | 87 | 90 | 98 | 46 | 58 | 65 | 44 | 52 | 38 | 60 | 58 | 62 |
| Working capital days | 83 | 92 | 103 | 60 | 59 | 64 | 52 | 56 | 42 | 66 | 63 | 70 |
| ROCE % | 22.0% | 24.0% | 25.1% | 24.1% | 20.0% | 16.0% | 9.0% | 11.1% | 17.0% | 26.1% | 25.1% | 21.1% |
For the Mar 2026 quarter, Vesuvius India reported sales of ₹500 Cr, up 3.8% year on year and net profit of ₹55.75 Cr, down 5.1% year on year. The operating margin was 17.1%.
Vesuvius India's sales for the year to Dec 2025 were ₹2,102 Cr; over the last twelve months they were ₹2,121 Cr.
Net profit for the year to Dec 2025 was ₹263 Cr, and ₹260 Cr over the last twelve months. Earnings per share over the same trailing period were ₹12.88.
Vesuvius India reported borrowings of ₹13.99 Cr at Dec 2025, against cash and equivalents of ₹583 Cr.
Cash from operations was ₹177 Cr in the year to Dec 2025; after capital spending, free cash flow was ₹102 Cr.