Subscribe

Vesuvius plc (CKSNF)

USD4.42 +0.00 (+0.00%)
GB OTC Industrials Manufacturing - Miscellaneous
Address 165 Fleet Street EC4A 2AE
London, GL, GB
CEO Patrick Georges Felix Andre
IPO 2011-04-21
ISIN GB00B82YXW83

Explore sections of this company profile

Also trades on London Stock Exchange · VSVS.L (GBp) Other OTC · CKSNF (USD) Other OTC · CKSNY (USD)
Description

Vesuvius plc is a global engineering firm delivering specialized services and advanced solutions primarily to the steel and foundry sectors. The company's operations are organized into two key divisions: Steel and Foundry. For iron, steel, and nonferrous foundries, it supplies a comprehensive array of consumables and equipment. This encompasses binders, specialized coatings, feeding mechanisms, filtration and gating technologies, refractories for melt shops, advanced metallurgical and pouring control systems, die dressings, melt treatment materials, crucibles, and various ceramic components. Beyond its core foundry focus, Vesuvius extends its expertise to nonferrous metal production—covering primary and secondary aluminum, copper, and other alloys—and offers solutions for cement and lime manufacturing, alongside iron ore pelletizing and calcination products, and various grains and powders. Additionally, its industrial capabilities include process heaters, FCC units, hydrogen reformers, boilers, coke calciners, thermal oxidizers, and essential equipment for sulphur, ethylene, and ammonia facilities. The company further delivers services for power generation and incineration sectors. Its extensive glass portfolio features artistic, display, float, hollow, and optical glass, complemented by products for glass tempering, reheating, and forming. Moreover, Vesuvius supports the solar industry with specialized solutions for multicrystal silicon ingots, thin film and cell processing, and feedstock materials. Within the steel production lifecycle, Vesuvius supplies a comprehensive range of specialized technologies. These encompass blast furnace stack repair, advanced taphole clays, systems for iron and slag runners, precise sampling and temperature monitoring, tilting runners, and torpedo ladle solutions. Its offerings also include iron ladle technologies, lining solutions, taphole and bath agitation/tuyere systems, maintenance for electric arc furnaces (EAFs) and Basic Oxygen Furnaces (BOFs), and sophisticated metallurgical sensors. The company provides end-to-end solutions from ladle to tundish, and further from tundish to mold for various casting applications, including conventional, thin, and slim slab, beam blank, flow control valve bloom or billet, and calibrated nozzle billet casters. Furthermore, it provides innovations for ingot casting, reheat furnaces, steel hot forming, galvanized steel manufacturing, and specialized electrical and stainless-steel applications. Founded in 1916, Vesuvius plc maintains its corporate headquarters in London, United Kingdom.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
USD4.42 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1.4K
Beta
1.15
Float Shares
242.56M
Free Float %
99.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% +0.00% +0.00% +0.00% +0.00% +0.00% -8.49% +19.46% -41.84% -5.96% +68.06%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Analyst Consensus (1 ratings, all time) Sell
Price Targets & DCF
Current price
4.42
DCF (Unlevered) 12.52 +183.3%
DCF (Levered) 6.82 +54.3%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Quality scores
Altman Z-Score
5.01
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
3 / 10
No MOAT
Operational MOAT
✗ Below peers
  • Revenue growth Manufacturing - Miscellaneous: +6.7%
    -0.6% Q4'25: -3.5% (vs Q4'23)
  • EPS growth Manufacturing - Miscellaneous: +16.8%
    -36.4% Q4'25: -57.6% (vs Q4'23)
  • FCF margin FCF growth · Manufacturing - Miscellaneous: +23.3%
    +3.9% Q4'25: +5.4% (vs Q4'23)
  • EBIT margin Manufacturing - Miscellaneous: +11.6%
    +7.8% Q4'25: +7.6% (vs Q4'23)
  • ROIC Manufacturing - Miscellaneous: +7.6%
    +5.5% Q4'25: +10.7% (vs Q4'23)
  • Share dilution Manufacturing - Miscellaneous: +0.0%
    -5.2% Q4'25: -9.1% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Manufacturing - Miscellaneous: -1.01×
    2.96× Q4'25: 1.49× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.15) × ERP
WACC = 56% × Ke + 44% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 12.52 Current price: 4.42
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
10 Rev. Ana.
1 EPS Ana.
Dec 2027
9 Rev. Ana.
1 EPS Ana.
Dec 2028
3 Rev. Ana.
1 EPS Ana.
Dec 2029
4 Rev. Ana.
1 EPS Ana.
Revenue
1.32B
est: 1.99B (-33.5%)
1.40B
est: 1.68B (-16.8%)
1.68B
est: 2.16B (-22.1%)
1.80B
est: 2.28B (-21.1%)
1.71B
est: 2.32B (-26.4%)
1.46B
est: 1.97B (-26.0%)
1.64B
est: 2.15B (-23.7%)
2.05B
est: 2.36B (-13.2%)
1.93B
est: 2.49B (-22.4%)
1.82B
est: 1.82B (-0.1%)
1.81B
est: 1.80B (+0.6%)
1.87B
1.84B – 1.89B
+3.7% YoY
1.94B
1.91B – 2.03B
+4.2% YoY
2.00B
1.97B – 2.05B
+2.6% YoY
2.03B
2.00B – 2.09B
+1.9% YoY
EBITDA
160.20M
est: 234.83M (-31.8%)
179.50M
est: 198.93M (-9.8%)
208.60M
est: 255.39M (-18.3%)
233.60M
est: 269.02M (-13.2%)
194.10M
est: 274.35M (-29.3%)
140.50M
est: 232.60M (-39.6%)
181.70M
est: 254.23M (-28.5%)
268.50M
est: 278.54M (-3.6%)
241.30M
est: 293.57M (-17.8%)
231.70M
est: 231.55M (+0.1%)
216.86M
est: 228.65M (-5.2%)
237.14M
233.64M – 239.69M
+3.7% YoY
247.15M
243.35M – 258.47M
+4.2% YoY
253.67M
249.85M – 260.93M
+2.6% YoY
258.59M
254.69M – 265.99M
+1.9% YoY
EBIT
94.30M
est: 176.06M (-46.4%)
96.00M
est: 149.14M (-35.6%)
114.00M
est: 191.47M (-40.5%)
172.30M
est: 201.69M (-14.6%)
137.50M
est: 205.69M (-33.2%)
90.80M
est: 174.39M (-47.9%)
133.00M
est: 190.60M (-30.2%)
215.40M
est: 208.83M (+3.1%)
187.80M
est: 220.10M (-14.7%)
176.40M
est: 166.87M (+5.7%)
140.48M
est: 164.78M (-14.7%)
170.90M
168.37M – 172.73M
+3.7% YoY
178.11M
175.37M – 186.27M
+4.2% YoY
182.81M
180.05M – 188.04M
+2.6% YoY
186.36M
183.55M – 191.69M
+1.9% YoY
Net Income
48.80M
est: 108.94M (-55.2%)
56.90M
est: 85.33M (-33.3%)
38.00M
est: 134.04M (-71.7%)
138.30M
est: 159.52M (-13.3%)
80.30M
est: 150.37M (-46.6%)
41.30M
est: 81.65M (-49.4%)
102.10M
est: 119.21M (-14.4%)
181.10M
est: 168.96M (+7.2%)
118.50M
est: 151.97M (-22.0%)
87.20M
est: 104.99M (-16.9%)
52.19M
est: 82.91M (-37.0%)
95.14M
93.27M – 98.68M
+14.8% YoY
112.39M
110.19M – 116.57M
+18.1% YoY
126.04M
123.57M – 130.73M
+12.1% YoY
158.70M
155.58M – 164.60M
+25.9% YoY
SGA
230.00M
est: 317.68M (-27.6%)
245.60M
est: 269.11M (-8.7%)
299.20M
est: 345.49M (-13.4%)
314.20M
est: 363.93M (-13.7%)
265.70M
est: 371.14M (-28.4%)
246.60M
est: 314.66M (-21.6%)
246.50M
est: 343.92M (-28.3%)
308.40M
est: 376.81M (-18.2%)
300.10M
est: 397.15M (-24.4%)
315.70M
est: 284.61M (+10.9%)
274.26M
est: 281.04M (-2.4%)
291.48M
287.17M – 294.61M
+3.7% YoY
303.78M
299.11M – 317.69M
+4.2% YoY
311.80M
307.09M – 320.72M
+2.6% YoY
317.84M
313.05M – 326.94M
+1.9% YoY
EPS
0.18
est: 0.41 (-56.4%)
0.17
est: 0.32 (-47.5%)
0.13
est: 0.51 (-74.4%)
0.51
est: 0.60 (-15.7%)
0.30
est: 0.57 (-47.4%)
0.15
est: 0.31 (-51.6%)
0.38
est: 0.45 (-15.9%)
0.67
est: 0.64 (+4.6%)
0.44
est: 0.58 (-23.7%)
0.34
est: 0.42 (-19.0%)
0.21
est: 0.33 (-36.7%)
0.38
0.37 – 0.39
+14.8% YoY
0.45
0.44 – 0.47
+18.1% YoY
0.50
0.49 – 0.52
+12.1% YoY
0.63
0.62 – 0.66
+25.9% YoY

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
32.27M
OE per share TTM
0.13
Owner's Yield
2.94%
Maintenance CapEx ratio
240.37%
Maint CapEx / Avg PPE
23.6%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
12.7K
Shares Outstanding
244.32M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Patrick Georges Felix Andre Chief Executive Officer & Executive Director 2M male
Mark Russell Collis Chief Financial Officer & Executive Director 945.8K male
Euan Drysdale Group Head of Corporate Finance
Henry James Knowles General Counsel & Company Secretary male
Manuel Delfino President of Foundry male
Nitin Jain President of Advanced Refractories male
Pascal Herve Martin Marie Genest President of Flow Control male
Agnieszka Tomczak Chief HR Officer female
Virginia Skroski Investor Relations Manager female
Andrew Matthews Group Treasurer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits