Vesuvius India Ratios and Metrics

Market cap in millions INR. Fiscal year is January - December.

Millions INR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 4, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	102,434	97,624	92,432	72,813	32,785	21,977
Market Cap Growth	21.86%	5.62%	26.95%	122.09%	49.18%	-0.86%
Enterprise Value	96,752	92,944	88,341	66,948	27,251	16,648
Last Close Price	504.70	481.00	454.02	356.34	159.68	106.20
PE Ratio	38.79	36.97	34.94	34.19	28.07	32.30
PS Ratio	4.87	4.64	4.95	4.54	2.44	2.10
PB Ratio	6.16	5.87	6.46	6.10	3.29	2.45
P/TBV Ratio	6.16	5.87	6.46	6.11	3.29	2.45
P/FCF Ratio	142.03	135.36	452.66	-	210.43	-
P/OCF Ratio	57.72	55.01	35.81	88.39	25.52	82.37
EV/Sales Ratio	4.60	4.42	4.73	4.18	2.03	1.59
EV/EBITDA Ratio	26.85	25.80	25.56	23.43	16.28	16.72
EV/EBIT Ratio	32.40	31.12	29.12	26.59	19.74	22.89
EV/FCF Ratio	134.15	128.87	432.62	-	174.91	-
Debt / Equity Ratio	0.01	0.01	0.01	0.01	-	-
Debt / EBITDA Ratio	0.04	0.04	0.04	0.05	-	-
Debt / FCF Ratio	0.19	0.19	0.66	-	-	-
Net Debt / Equity Ratio	-0.34	-0.34	-0.33	-0.38	-0.57	-0.62
Net Debt / EBITDA Ratio	-1.58	-1.58	-1.35	-1.58	-3.39	-5.56
Net Debt / FCF Ratio	-7.88	-7.88	-22.92	10.61	-36.42	105.01
Asset Turnover	1.05	1.05	1.09	1.10	1.07	0.93
Inventory Turnover	4.32	4.32	4.24	3.98	3.86	3.78
Quick Ratio	2.40	2.40	2.33	2.22	2.55	2.70
Current Ratio	3.21	3.21	3.12	3.10	3.34	3.65
Return on Equity (ROE)	17.07%	17.07%	20.16%	19.43%	12.33%	7.83%
Return on Assets (ROA)	9.34%	9.34%	11.04%	10.78%	6.85%	4.05%
Return on Invested Capital (ROIC)	20.20%	21.50%	26.99%	31.71%	26.58%	17.27%
Return on Capital Employed (ROCE)	17.50%	17.50%	20.60%	20.50%	13.50%	7.90%
Earnings Yield	2.58%	2.71%	2.86%	2.92%	3.56%	3.10%
FCF Yield	0.70%	0.74%	0.22%	-0.58%	0.47%	-0.24%
Dividend Yield	0.30%	0.31%	0.32%	0.36%	0.52%	0.75%
Payout Ratio	11.10%	11.10%	9.78%	7.87%	13.91%	20.88%
Buyback Yield / Dilution	-0.01%	-0.01%	-	-	-	-
Total Shareholder Return	0.29%	0.30%	0.32%	0.36%	0.52%	0.75%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.