Vesuvius India is India’s largest manufacturer of flow control and advanced refractories for varied applications in steel and iron making process. The company has 13% market share in the domestic refractory market and a leading 40% market share in India’s flow control refractory market. The company operates under two main verticals - Flow control refractories and Advanced refractories. Vesuvius India commands industry-leading profitability driven by its high-margin flow control systems, which are critical to steelmaking and continuous casting, and supported by advanced refractories. The company also pioneered refractory management services, earning over 20% margins, with ongoing contract additions enhancing profitability. Margin expansion is expected from raw material cost correction and price hikes, likely visible from 2QFY26. Growth will further be supported by localization of mould flux powder and brownfield expansions in alumina and Si–Al bricks. With a strong presence across major integrated steel plants, including AM/NS, which is expanding capacity by 14 million tonnes over four years, Vesuvius is well positioned for sustained growth. Its strong cash flow conversion (>70% of EBITDA) and ₹5 billion net cash balance sheet provide ample funding capacity for upcoming expansions.
| CMP (Rs) | Target (Rs) | Upside |
|---|---|---|
| ₹505 | ₹585 | 16% |
| Bloomberg Code | VI IN |
|---|---|
| Curr Shares O/S (mn)* | 203.0 |
| Mkt Cap (Rsbn/USDmn) | 102.5/1155 |
| 52 Wk H / L (Rs)* | 646/356 |
| 5 Year H / L (Rs)* | 646/85 |
| Daily Vol. 3M Avg. (‘000) | 139.1 |
Source: ACE Equity, MNCL Research
| % | 1M | 6M | 1Yr |
|---|---|---|---|
| VESUVIUS | -3.7 | 23.6 | -5.5 |
| NIFTY | 1.3 | 12.9 | 1.1 |
Source: ACE Equity, MNCL Research
| % | Jun-25 | Mar-25 | Dec-24 |
|---|---|---|---|
| Promoter | 55.6 | 55.6 | 55.6 |
| Inst./Govt. | 25.2 | 25.1 | 24.7 |
| Others | 19.2 | 19.3 | 19.7 |
Source: ACE Equity, MNCL Research
Vesuvius India’s business model is anchored around a high-margin and high replacement frequency product portfolio, led by its flow control systems that are critical to steelmaking and continuous casting processes. Complementing this is the advanced refractories segment, which also enjoys superior margins, together ensuring industry-leading profitability. Moreover, Vesuvius was the first to introduce refractory management services in India, earning over 20% margins on these contracts. The company continues to expand its service portfolio, further strengthening its margin profile.
We expect a double benefit from raw material cost correction and successful price hike negotiations, leading to margin expansion from 2QFY26 onwards. In addition, the localization of mould flux powder and brownfield expansions in alumina and Si-Al bricks provide strong volume growth levers. These initiatives not only enhance operating efficiency but also deepen Vesuvius’s domestic manufacturing footprint, improving cost competitiveness and supply reliability.
Vesuvius enjoys a strong presence across all major integrated steel producers, including AM/NS, which is adding nearly 14 million tonnes of capacity over four years, offering multi-year demand visibility. The company’s focus on high-value, service-linked products which positions it well to capture incremental business from these expansions. Supported by its history of converting over 70% of EBITDA into cash and a healthy ₹5 billion net cash balance sheet, Vesuvius has ample internal resources to fund its expansions and sustain industry-leading returns.
We expect 18%/18%/17% Revenue/EBITDA/PAT CAGR over FY25–FY28E and value the company at 35x Jun’27 PE, arriving at a target price of Rs 585.
| Y/E Mar (Rs mn) | CY23 | CY24 | CY25E | CY26E | CY27E |
|---|---|---|---|---|---|
| Sales | 16,031 | 18,686 | 21,542 | 25,386 | 29,917 |
| YoY (%) | 19.4 | 16.6 | 15.3 | 17.8 | 17.8 |
| EBIDTA | 2,869 | 3,474 | 3,813 | 4,696 | 5,563 |
| YoY (%) | 75.1 | 21.1 | 9.8 | 23.1 | 18.5 |
| PAT | 2,129 | 2,495 | 2,682 | 3,159 | 3,754 |
| YoY (%) | 82.3 | 17.1 | 7.5 | 17.8 | 18.8 |
| EPS (Rs) | 10.5 | 12.3 | 13.2 | 15.6 | 18.5 |
| Y/E Mar | CY23 | CY24 | CY25E | CY26E | CY27E |
|---|---|---|---|---|---|
| EBIDTAM (%) | 17.9 | 18.6 | 17.7 | 18.5 | 18.6 |
| NPM (%) | 13.3 | 13.3 | 12.4 | 12.4 | 12.5 |
| PER (x) | 24.6 | 32.9 | 38.8 | 32.9 | 27.7 |
| EV/ EBITDA (x) | 16.7 | 22.2 | 26.2 | 20.9 | 17.3 |
| RoE (%) | 19.4 | 19.0 | 18.9 | 20.6 | 20.6 |
| RoIC (%) | 17.7 | 17.1 | 19.0 | 18.9 | 18.9 |
| Pre-Tax OCF/EBITDA (%) | 52.4 | 93.4 | 99.1 | 86.0 | 86.2 |
Source: Company Vesuvius India Ltd, MNCL Research
| Stock Details | Industry | Buying Range (₹) | CMP* (₹) | Target Price (₹) | Upside Potential % |
|---|---|---|---|---|---|
| Bharat Electronics Ltd | Defence | 407-420 | 414 | 463 | 12% |
| Brigade Enterprises Ltd | Real-estate | 920-970 | 943 | 1341 | 42% |
| Clean Science & Technology Ltd | Specialty Chemical | 1045-1100 | 1072 | 1220 | 14% |
| Elecon Engineering Company Ltd | Capital Goods | 540-580 | 557 | 733 | 32% |
| ICICI Bank Ltd | BFSI | 1360-1400 | 1380 | 1700 | 23% |
| National Aluminium Company Ltd | Metals | 215-235 | 224 | 280 | 25% |
| Sai Life Sciences Ltd | Healthcare | 840-885 | 861 | 1055 | 22% |
| TBO Tek Ltd | Hospitality | 1520-1600 | 1562 | 1853 | 19% |
| TCPL Packaging Ltd | Packaging | 3300-3500 | 3402 | 4303 | 26% |
| Vesuvius India Ltd | Metals | 490-520 | 505 | 585 | 16% |
| Windlas Biotech Ltd | Healthcare | 890-940 | 915 | 1225 | 34% |
*Closing Price as on 10-10-2025
Your Diwali 2082 investment story starts here – Open your MNCL Demat Account today!
Disclaimer - Investments in securities market are subject to market risk, read all the related document carefully before investing.
https://www.mnclgroup.com/
Empower your finances with ReSach – the stock trading apptrusted by serious investors. Whether you're planning to invest in stocks, explore commodity trading, or need a financial advisor to guide you, Resach brings it all under one platform.
Start trading today with ReSach and unlock seamless investing on the go.
Name of the Company has changed from Networth Stock Broking Limited to Monarch Networth Capital Limited upon Certification of Incorporation received from Registrar of Companies, Mumbai vide certificate dated 13th October, 2015.
If you are not satisfied with the resolution provided, you can lodge your complaint online at: https://scores.sebi.gov.in/link
In case of grievance client can log on to the SMART ODR Portal, if they are unsatisfied with the response provided by us. Your attention is drawn to the SEBI circular no. SEBI/HO/OIAE/OIAE_IAD-1/P/CIR/2023/131 dated July 31, 2023, on “Online Resolution of Disputes in the Indian Securities Market”.
Purchase of REs only gives buyer the right to participate in the ongoing Rights Issue of the concerned company by making an application with requisite application money or renounce the REs before the issue closes. REs which are neither subscribed by making an application with requisite application money nor renounced, on or before the Issue closing date shall lapse and shall be extinguished after the Issue closing date. Please check your dp account for further details.
Please do not share your online trading password with anyone as this could weaken the security of your account and lead to unauthorized trades or losses.
Monarch Networth Capital Limited (‘MNCL’) | CIN No.: L64990GJ1993PLC120014
Unit No. 803-804A, 8th Floor, X-Change Plaza, Block No. 53, Zone 5, Road-5E, Gift City, Gandhinagar - 382050, Gujarat
Ahmedabad
“Monarch House”, Opp Prahladbhai Patel garden, Near Ishwar Bhuvan, Commerce Six Roads, Navrangpura, Ahmedabad - 380009
Mumbai
Monarch Networth Capital Limited, G Block, Laxmi Tower, B Wing, 4th Floor, Bandra Kurla Complex, Bandra East, Mumbai - 400051.
Email for Grievance: grievances@mnclgroup.com
Investors are requested to note that Stock broker (Monarch Networth Capital Ltd) is permitted to receive money from investors through designated bank accounts only named as Up streaming Client Nodal Bank Account (USCNBA). Stock broker (Monarch Networth Capital Ltd) is also required to disclose these USCNB accounts to Stock Exchange. Hence, you are requested to use following USCNB accounts only (Click to View) for the purpose of dealings in your trading account with us. The details of these USCNB accounts are also displayed by Stock Exchanges on their website under “Know/ Locate your Stock Broker".
Mechanism for addressing grievances and information about SCORES.
Mechanism for addressing grievances and information about SCORES.
Monarch Networth Capital Limited (‘MNCL’) | CIN No.: L64990GJ1993PLC120014
(As per LODR Regulations and Companies Act, 2013)
Contact information of the designated officials of the listed entity who are responsible for assisting and handling investor grievances : Mr. Nitesh Tanwar
Monarch Networth Capital Limited
Unit No. 803-804A, 8th Floor, X-Change Plaza, Block No. 53, Zone 5, Road-5E, Gift City, Gandhinagar - 382050, Gujarat
Ahmedabad
“Monarch House”, Opp Prahladbhai Patel garden, Near Ishwar Bhuvan, Commerce Six Roads, Navrangpura, Ahmedabad – 380009
Mumbai
Monarch Networth Capital Limited, G Block, Laxmi Tower, B Wing, 4th Floor, Bandra Kurla Complex, Bandra East, Mumbai - 400051.
Phone: 022 - 66476400 / 66476405
Email: cs@mnclgroup.com
Email for Grievance: cs@mnclgroup.com
Listing of Equity Shares on Stock Exchange at
BSE
NSE
(Formerly known as Link Intime India Private Limited)
For any queries related to broking please contact helpdesk@mnclgroup.com.
‘Investments in securities market are subject to market risks, read all the related documents carefully before investing.’
