Vesuvius India Limited (NSE:VESUVIUS)
India · Delayed Price · Currency is INR 366.75
+1.95 (0.53%)
Nov 11, 2026, 1:29 PM IST
Vesuvius India Income Statement
Financials in millions INR. Fiscal year is January - December.
Millions INR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 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 |
Operating Revenue | 21,534 | 21,043 | 18,686 | 16,031 | 13,426 | 10,472 |
Other Revenue | 2 | - | - | - | - | - |
| 21,536 | 21,043 | 18,686 | 16,031 | 13,426 | 10,472 | |
Revenue Growth | 4.43% | 12.62% | 16.56% | 19.41% | 28.21% | 32.30% |
Cost of Revenue | 12,394 | 12,180 | 10,700 | 9,193 | 8,273 | 6,487 |
Gross Profit | 9,143 | 8,864 | 7,985 | 6,838 | 5,153 | 3,985 |
Selling, General & Admin | 1,519 | 1,443 | 1,218 | 1,143 | 1,029 | 832.5 |
Other Operating Expenses | 4,054 | 3,763 | 3,275 | 2,818 | 2,445 | 2,152 |
Operating Expenses | 6,281 | 5,823 | 4,952 | 4,320 | 3,772 | 3,257 |
Operating Income | 2,862 | 3,041 | 3,034 | 2,518 | 1,380 | 727.3 |
Interest Expense | -12.4 | -12.1 | -11.8 | -4.3 | - | - |
Interest & Investment Income | 279.1 | 279.1 | 286.8 | 306.7 | 180.7 | 159.4 |
Currency Exchange Gain (Loss) | -54 | -54 | -18.1 | -9 | -31.1 | -8.3 |
Other Non Operating Income (Expenses) | 74.3 | 59.1 | 46.6 | 41.7 | 47.9 | 37.2 |
EBT Excluding Unusual Items | 3,149 | 3,313 | 3,337 | 2,853 | 1,578 | 915.6 |
Gain (Loss) on Sale of Assets | 251.2 | 251.2 | 151.2 | 0.6 | - | - |
Asset Writedown | - | - | - | - | -9.3 | - |
Pretax Income | 3,400 | 3,564 | 3,488 | 2,854 | 1,569 | 915.6 |
Income Tax Expense | 883.1 | 923 | 843.2 | 724.6 | 400.7 | 235.1 |
Net Income | 2,517 | 2,641 | 2,645 | 2,129 | 1,168 | 680.5 |
Net Income to Common | 2,517 | 2,641 | 2,645 | 2,129 | 1,168 | 680.5 |
Net Income Growth | 3.25% | -0.17% | 24.22% | 82.33% | 71.62% | 28.27% |
Shares Outstanding (Basic) | 203 | 203 | 203 | 203 | 203 | 203 |
Shares Outstanding (Diluted) | 203 | 203 | 203 | 203 | 203 | 203 |
Shares Change | 0.01% | - | - | - | - | - |
EPS (Basic) | 12.40 | 13.01 | 13.03 | 10.49 | 5.75 | 3.35 |
EPS (Diluted) | 12.40 | 13.01 | 13.03 | 10.49 | 5.75 | 3.35 |
EPS Growth | 3.22% | -0.15% | 24.19% | 82.34% | 71.61% | 28.32% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 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 |
Free Cash Flow | - | 721.2 | 204.2 | -425.6 | 155.8 | -52.7 |
Free Cash Flow Per Share | - | 3.55 | 1.01 | -2.10 | 0.77 | -0.26 |
Dividend Per Share | - | 1.500 | 1.450 | 1.275 | 0.825 | 0.800 |
Dividend Growth | - | 3.45% | 13.73% | 54.55% | 3.13% | 14.29% |
Gross Margin | 42.45% | 42.12% | 42.73% | 42.66% | 38.38% | 38.05% |
Operating Margin | 13.29% | 14.45% | 16.23% | 15.71% | 10.28% | 6.94% |
Profit Margin | 11.69% | 12.55% | 14.16% | 13.28% | 8.70% | 6.50% |
Free Cash Flow Margin | - | 3.43% | 1.09% | -2.66% | 1.16% | -0.50% |
EBITDA | 3,562 | 3,622 | 3,457 | 2,858 | 1,674 | 995.7 |
EBITDA Margin | 16.54% | 17.21% | 18.50% | 17.83% | 12.47% | 9.51% |
D&A For EBITDA | 700 | 581.2 | 422.8 | 339.6 | 293.5 | 268.4 |
EBIT | 2,862 | 3,041 | 3,034 | 2,518 | 1,380 | 727.3 |
EBIT Margin | 13.29% | 14.45% | 16.23% | 15.71% | 10.28% | 6.94% |
Effective Tax Rate | 25.97% | 25.90% | 24.17% | 25.39% | 25.55% | 25.68% |
Revenue as Reported | 22,141 | 21,633 | 19,170 | 16,380 | 13,654 | 10,668 |
Advertising Expenses | - | 6.6 | 4.7 | 2.1 | 4.9 | 2.3 |