Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in

Vesuvius PLC
LSE:VSVS

Watchlist Manager
Vesuvius PLC Logo
Vesuvius PLC
LSE:VSVS
Watchlist
Price: 482.8 GBX 0.75%
Market Cap: £1.2B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

Operating Cash Flow
+
3Y
+120%
5Y
-35%
10Y
-2%
Investing Cash Flow
+
3Y
+7%
5Y
-101%
10Y
+4%
Financing Cash Flow
+
3Y
-
5Y
-
10Y
+12%

Cash Flow Statement
Vesuvius PLC

Rotate your device to view
Cash Flow Statement
Currency: GBP
Dec-1999 Jun-2000 Dec-2000 Jun-2001 Dec-2001 Jun-2002 Dec-2002 Jun-2003 Dec-2003 Jun-2004 Dec-2004 Jun-2005 Dec-2005 Jun-2006 Dec-2006 Jun-2007 Dec-2007 Jun-2008 Dec-2008 Jun-2009 Dec-2009 Jun-2010 Dec-2010 Jun-2011 Dec-2011 Jun-2012 Dec-2012 Jun-2013 Dec-2013 Jun-2014 Dec-2014 Jun-2015 Dec-2015 Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023 Jun-2024 Dec-2024 Jun-2025
Operating Cash Flow
Net Income
155
255
209
143
17
0
17
4
28
101
116
84
111
135
145
154
172
189
131
(23)
25
193
223
250
279
257
146
87
129
136
122
119
94
81
94
117
110
130
165
158
128
84
74
103
133
187
217
194
190
175
154
135
Depreciation & Amortization
66
114
98
103
101
61
98
110
87
51
47
47
48
43
37
35
35
44
100
110
71
72
72
72
74
74
70
62
57
56
56
56
54
54
59
63
63
62
54
54
60
60
61
59
60
62
66
68
68
70
72
74
Stock-Based Compensation
0
0
0
0
0
0
0
0
0
0
0
0
3
0
3
0
4
0
3
0
1
0
7
3
5
6
4
2
3
3
2
2
0
0
2
3
3
3
4
4
5
5
2
0
3
7
5
6
7
7
6
6
Other Non-Cash Items
(22)
(38)
(27)
(18)
(27)
(106)
(18)
(8)
(12)
(9)
(12)
14
(17)
(25)
(31)
(35)
(51)
(34)
(15)
28
10
(43)
(26)
(18)
(33)
(30)
8
(22)
(38)
(22)
(9)
(4)
15
(7)
23
(2)
38
46
20
30
44
39
17
9
(3)
(2)
(2)
(4)
(4)
3
13
7
Cash Taxes Paid
15
33
34
14
22
9
(11)
1
21
18
21
21
20
22
28
29
27
38
52
53
41
41
48
51
56
59
60
49
30
23
24
30
32
32
34
37
38
38
42
48
45
30
28
30
30
40
48
48
53
50
46
48
Cash Interest Paid
21
35
52
57
63
64
57
46
35
34
32
35
31
29
28
25
25
27
41
56
44
32
28
23
28
30
24
12
12
12
12
12
14
12
12
13
12
10
12
15
17
17
19
16
12
14
16
17
17
17
21
22
Change in Working Capital
(61)
(214)
(86)
23
17
99
2
(25)
(45)
(94)
(58)
(59)
(73)
(78)
(84)
(112)
(86)
(81)
(95)
75
77
(131)
(160)
(194)
(160)
(127)
(138)
(7)
(30)
(58)
(60)
(54)
(68)
(35)
(93)
(99)
(85)
(96)
(96)
(83)
(47)
(6)
1
(48)
(144)
(194)
(70)
(6)
(38)
(44)
(81)
(101)
Cash from Operating Activities
139
N/A
117
-16%
195
+66%
251
+29%
108
-57%
74
-32%
99
+34%
81
-18%
58
-28%
31
-47%
92
+201%
86
-7%
68
-21%
74
+9%
68
-9%
41
-39%
69
+68%
118
+70%
120
+2%
190
+58%
184
-3%
90
-51%
110
+21%
110
+0%
160
+46%
173
+8%
87
-50%
121
+40%
119
-2%
112
-5%
109
-3%
117
+8%
95
-19%
92
-3%
84
-9%
79
-6%
126
+58%
142
+13%
142
+0%
158
+11%
184
+17%
178
-3%
153
-14%
124
-19%
45
-63%
52
+15%
211
+304%
252
+19%
217
-14%
205
-6%
159
-22%
115
-28%
Investing Cash Flow
Capital Expenditures
(81)
(84)
(92)
(86)
(68)
(53)
(43)
(44)
(49)
(49)
(42)
(42)
(43)
(43)
(43)
(53)
(60)
(61)
(73)
(60)
(35)
(38)
(57)
(73)
(85)
(88)
(80)
(66)
(46)
(40)
(53)
(57)
(38)
(29)
(31)
(35)
(39)
(37)
(41)
(54)
(65)
(60)
(41)
(39)
(46)
(67)
(89)
(93)
(93)
(101)
(101)
(91)
Other Items
(233)
(490)
(332)
(92)
69
28
(29)
21
27
(22)
(16)
(4)
29
80
70
30
15
(488)
(466)
24
(6)
(15)
(1)
0
(18)
(23)
(71)
(16)
46
(1)
(23)
(48)
(25)
2
(4)
(2)
4
1
3
(28)
(20)
10
2
2
(42)
(41)
1
3
6
3
5
(10)
Cash from Investing Activities
(314)
N/A
(575)
-83%
(424)
+26%
(178)
+58%
1
N/A
(24)
N/A
(72)
-195%
(23)
+68%
(21)
+8%
(71)
-236%
(58)
+19%
(46)
+21%
(14)
+70%
37
N/A
27
-27%
(24)
N/A
(45)
-92%
(549)
-1 114%
(539)
+2%
(36)
+93%
(41)
-15%
(53)
-28%
(58)
-10%
(73)
-26%
(103)
-42%
(110)
-7%
(151)
-37%
(82)
+46%
(0)
+100%
(41)
-10 125%
(76)
-85%
(105)
-39%
(63)
+40%
(28)
+56%
(35)
-28%
(37)
-5%
(36)
+4%
(36)
-2%
(38)
-6%
(82)
-114%
(86)
-4%
(50)
+42%
(39)
+23%
(37)
+5%
(87)
-138%
(108)
-24%
(88)
+18%
(89)
-1%
(86)
+3%
(98)
-14%
(95)
+3%
(101)
-5%
Financing Cash Flow
Net Issuance of Common Stock
0
(0)
2
3
2
0
277
277
0
1
1
0
2
8
9
4
153
148
(4)
241
241
0
0
(5)
(8)
(16)
(18)
(13)
(34)
(26)
(34)
(5)
(5)
0
0
0
0
(8)
(13)
(5)
0
0
0
0
(1)
(3)
(7)
(6)
(4)
(50)
(81)
(68)
Net Issuance of Debt
200
534
266
(9)
(28)
(35)
(294)
(316)
(22)
15
(40)
(37)
(45)
(89)
(30)
(14)
(79)
393
366
(345)
(284)
(43)
(29)
17
41
43
119
4
(112)
(12)
(10)
21
45
(5)
1
32
11
9
33
29
(15)
172
(118)
(358)
58
122
(37)
(73)
(61)
27
104
108
Cash Paid for Dividends
(66)
(69)
(70)
(72)
(72)
(33)
0
0
0
0
0
0
0
(10)
(15)
(19)
(22)
(27)
(31)
(12)
0
0
0
(32)
(52)
(60)
(61)
(47)
(39)
(41)
(41)
(44)
(44)
(44)
(44)
(45)
(46)
(49)
(50)
(53)
(54)
(17)
(8)
(47)
(56)
(57)
(58)
(60)
(61)
(61)
(61)
(59)
Other
0
0
0
0
0
(8)
0
0
(2)
(5)
(1)
(4)
(3)
(4)
(8)
(13)
(27)
(31)
10
(17)
(42)
2
(7)
(36)
(33)
(8)
(30)
(22)
(3)
(9)
2
3
0
14
18
1
(14)
(7)
(0)
(2)
(8)
(4)
(1)
(3)
(2)
(3)
(3)
(3)
(2)
(2)
(3)
(4)
Cash from Financing Activities
134
N/A
466
+248%
198
-58%
(78)
N/A
(98)
-27%
(76)
+23%
(17)
+77%
(31)
-80%
(23)
+24%
11
N/A
(40)
N/A
(41)
-3%
(46)
-12%
(94)
-105%
(45)
+52%
(42)
+7%
25
N/A
483
+1 802%
341
-29%
(134)
N/A
(86)
+36%
(41)
+52%
(36)
+13%
(55)
-55%
(52)
+7%
(42)
+19%
10
N/A
(78)
N/A
(189)
-142%
(88)
+54%
(49)
+44%
(26)
+48%
(4)
+84%
(36)
-766%
(25)
+30%
(11)
+56%
(48)
-334%
(55)
-15%
(30)
+45%
(31)
-4%
(77)
-146%
152
N/A
(127)
N/A
(408)
-221%
(1)
+100%
58
N/A
(105)
N/A
(142)
-35%
(128)
+10%
(87)
+32%
(41)
+53%
(23)
+44%
Change in Cash
Effect of Foreign Exchange Rates
0
0
0
0
0
0
0
0
0
(0)
0
0
11
8
(8)
(4)
(1)
(2)
29
21
(5)
10
8
1
(2)
(6)
(5)
2
(2)
(7)
2
4
1
8
11
2
(3)
(4)
0
4
(13)
(7)
(2)
(13)
(2)
11
(0)
(23)
(21)
(11)
(5)
(11)
Net Change in Cash
(41)
N/A
8
N/A
(31)
N/A
(5)
+85%
10
N/A
(26)
N/A
10
N/A
27
+177%
14
-49%
(30)
N/A
(6)
+81%
0
N/A
20
N/A
24
+23%
42
+74%
(28)
N/A
48
N/A
51
+5%
(48)
N/A
42
N/A
52
+26%
7
-86%
24
+234%
(17)
N/A
3
N/A
16
+520%
(59)
N/A
(37)
+37%
(72)
-92%
(23)
+68%
(14)
+38%
(10)
+29%
29
N/A
37
+30%
34
-8%
33
-2%
39
+17%
47
+20%
73
+57%
48
-35%
9
-82%
273
+3 036%
(15)
N/A
(334)
-2 082%
(44)
+87%
14
N/A
17
+23%
(2)
N/A
(19)
-900%
8
N/A
18
+112%
(19)
N/A
Free Cash Flow
Free Cash Flow
58
N/A
33
-44%
103
+216%
165
+60%
39
-76%
21
-46%
56
+163%
36
-35%
10
-73%
(18)
N/A
50
N/A
45
-11%
26
-43%
31
+21%
25
-21%
(12)
N/A
10
N/A
57
+500%
48
-16%
130
+173%
149
+14%
52
-65%
52
+0%
37
-30%
75
+104%
86
+14%
7
-92%
55
+740%
72
+32%
72
0%
56
-23%
60
+9%
57
-6%
63
+11%
53
-16%
44
-17%
87
+97%
104
+21%
101
-4%
104
+3%
119
+15%
118
-1%
112
-5%
85
-24%
(0)
N/A
(14)
-4 667%
122
N/A
160
+31%
124
-22%
103
-17%
58
-44%
24
-58%

See Also

Summary
VSVS intrinsic value, competitors valuation, and company profile.
DCF Valuation
VSVS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
VSVS stock valuation using valuation multiples.
Wall Street Estimates
VSVS price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
VSVS stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 318,600+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.