Net sales (including other operating income) of Vesuvius India has increased 7.45% to Rs 444.16 crore. Operating profit margin has declined from 19.86% to 17.76%, leading to 3.87% decline in operating profit to Rs 78.90 crore. Raw material cost as a % of total sales (net of stock adjustments) increased from 34.42% to 36.12%. Purchase of finished goods cost rose from 20.41% to 21.03%. Employee cost decreased from 6.79% to 6.14%. Other expenses rose from 18.97% to 19.86%. Other income up 176.89% to Rs 23.12 crore. PBIDT rose 12.82% to Rs 102.02 crore. Provision for interest up 107.14% to Rs 0.29 crore. PBDT rose 12.67% to Rs 101.73 crore. Provision for depreciation rose 25.34% to Rs 11.87 crore. Profit before tax grew 11.19% to Rs 89.86 crore. Provision for tax was expense of Rs 21.4 crore, compared to Rs 20.54 crore. Effective tax rate was 23.81% compared to 25.41%. Profit after tax rose 13.57% to Rs 68.46 crore. Promoters' stake was 55.57% as of 30 September 2024 ,compared to 55.57% as of 30 September 2023 .
For year-to-date (YTD) results analysis
Net sales (including other operating income) of Vesuvius India has increased 14.63% to Rs 1,359.93 crore. Operating profit margin has jumped from 17.44% to 19.52%, leading to 28.36% rise in operating profit to Rs 265.49 crore. Raw material cost as a % of total sales (net of stock adjustments) decreased from 37.31% to 35.37%. Purchase of finished goods cost rose from 19.36% to 20.15%. Employee cost decreased from 6.58% to 6.06%. Other expenses fell from 19.55% to 19.31%. Other income up 49.82% to Rs 41.08 crore. PBIDT rose 30.87% to Rs 306.57 crore. Provision for interest up 528.57% to Rs 0.88 crore. PBDT rose 30.57% to Rs 305.69 crore. Provision for depreciation rose 31.81% to Rs 33.19 crore. Profit before tax grew 30.42% to Rs 272.50 crore. Provision for tax was expense of Rs 67.91 crore, compared to Rs 53.07 crore. Effective tax rate was 24.92% compared to 25.40%. Profit after tax rose 31.26% to Rs 204.59 crore. Promoters' stake was 55.57% as of 30 September 2024 ,compared to 55.57% as of 30 September 2023 .Full year results analysis
Net sales (including other operating income) of Vesuvius India has increased 19.41% to Rs 1,603.13 crore. Operating profit margin has jumped from 12.20% to 17.89%, leading to 75.06% rise in operating profit to Rs 286.85 crore. Raw material cost as a % of total sales (net of stock adjustments) decreased from 37.72% to 37.21%. Purchase of finished goods cost fell from 22.61% to 19.23%. Employee cost decreased from 6.68% to 6.62%. Other expenses fell from 20.89% to 19.34%. Other income up 52.67% to Rs 34.9 crore. PBIDT rose 72.32% to Rs 321.75 crore. Provision for interest remained nil. Loan funds remained nil. Inventories rose to Rs 256.05 crore as of 31 December 2023 from Rs 204.05 crore as of 31 December 2022. Sundry debtors were higher at Rs 323.13 crore as of 31 December 2023 compared to Rs 209.36 crore as of 31 December 2022. Cash and bank balance declined from Rs 567.96 crore as of 31 December 2022 to Rs 465.30 crore as of 31 December 2023. PBDT rose 72.09% to Rs 321.32 crore. Provision for depreciation rose 20.29% to Rs 35.92 crore. Fixed assets increased to Rs 401.13 crore as of 31 December 2023 from Rs 231.05 crore as of 31 December 2022. Intangible assets declined from Rs 1.32 crore to Rs 0.91 crore. Profit before tax grew 81.95% to Rs 285.40 crore. Provision for tax was expense of Rs 72.46 crore, compared to Rs 40.07 crore. Effective tax rate was 25.39% compared to 25.55%. Profit after tax rose 82.33% to Rs 212.94 crore. Promoters' stake was 55.57% as of 31 December 2023 ,compared to 55.57% as of 31 December 2022 . Cash flow from operating activities decreased to Rs 82.38 crore for year ended December 2023 from Rs 128.48 crore for year ended December 2022. Cash flow used in acquiring fixed assets during the year ended December 2023 stood at Rs 199.81 crore, compared to Rs 112.90 crore during the year ended December 2022. The scrip is currently trading at Rs 5409| Vesuvius India: Result | |||||||||
| 2409 (03) | 2309 (03) | Var.(%) | 2409 (09) | 2309 (09) | Var.(%) | 2312 (12) | 2212 (12) | Var(%) | |
| Net Sales | 444.16 | 413.38 | 7 | 1,359.93 | 1,186.34 | 15 | 1603.13 | 1342.58 | 19 |
| OPM(%) | 17.8 | 19.9 | 19.5 | 17.4 | 17.9 | 12.2 | |||
| OP | 78.9 | 82.08 | -4 | 265.49 | 206.84 | 28 | 286.85 | 163.86 | 75 |
| Other Income | 23.12 | 8.35 | 177 | 41.08 | 27.42 | 50 | 34.90 | 22.86 | 53 |
| PBIDT | 102.02 | 90.43 | 13 | 306.57 | 234.26 | 31 | 321.75 | 186.72 | 72 |
| Interest | 0.29 | 0.14 | 0.88 | 0.14 | 0.43 | 0.00 | |||
| PBDT | 101.73 | 90.29 | 13 | 305.69 | 234.12 | 31 | 321.32 | 186.72 | 72 |
| Depreciation | 11.87 | 9.47 | 25 | 33.19 | 25.18 | 32 | 35.92 | 29.86 | 20 |
| PBT | 89.86 | 80.82 | 11 | 272.50 | 208.94 | 30 | 285.40 | 156.86 | 82 |
| EO | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| PBT after EO | 89.86 | 80.82 | 11 | 272.50 | 208.94 | 30 | 285.40 | 156.86 | 82 |
| Total Tax provision | 21.4 | 20.54 | 4 | 67.91 | 53.07 | 28 | 72.46 | 40.07 | 81 |
| PAT | 68.46 | 60.28 | 14 | 204.59 | 155.87 | 31 | 212.94 | 116.79 | 82 |
| EPS* | # | # | # | # | 104.9 | 57.5 | |||
| * Annualized On Current Equity Of Rs 20.30 Crore of face value of Rs 10 each | |||||||||
| # EPS not annualised due to seasonality of the business | |||||||||
| EO: Extraordinary Items | |||||||||
| EPS Is Calculated After Excluding EO And Relevant Tax | |||||||||
| Figures In Rs Crore | |||||||||
| Source: Capitaline Database | |||||||||
Top Small Finance Bank Stocks in India
9 mins read . Oct 30, 2024
How to do Valuation Analysis of a Company
10 mins read . Oct 30, 2024
Long Unwinding Meaning
12 mins read . Oct 28, 2024
