Nifty
:
25693.70
Sensex
:
83580.40
50.90 (0.20%)
266.47 (0.32%)
Nifty
Sensex
:
:
25693.70
83580.40
50.90 (0.20%)
266.47 (0.32%)

Vedanta Ltd.

Metal - Non Ferrous

Rating :
71/99

BSE: 500295 | NSE: VEDL

NSE BSE
671.05
06-Feb-2026
  • Open
  • High
  • Low
  • Previous Close
  •  643
  •  673.35
  •  640.25
  •  655.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  16866400
  •  11118969990.6
  •  769.8
  •  363

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,62,269.73
  • 18.50
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,34,582.73
  • 6.49%
  • 5.99

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.38%
  • 3.30%
  • 11.65%
  • FII
  • DII
  • Others
  • 12.15%
  • 14.38%
  • 2.14%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.06
  • 11.69
  • 1.26

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.89
  • 9.16
  • 4.23

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 5.25
  • 12.32

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.00
  • 9.86
  • 14.89

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.22
  • 2.94
  • 3.75

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.70
  • 4.86
  • 5.35

Earnings Forecasts:

(Updated: 31-01-2026)
Description
2024
2025
2026
2027
Adj EPS
38.97
46.89
64.58
68.85
P/E Ratio
17.22
14.31
10.39
9.75
Revenue
150725
166144
187274
196289
EBITDA
42503
50762.1
62750.9
65224.6
Net Income
14988
19208.1
25526.3
26950.7
ROA
7.61
12.29
16.75
15.66
P/B Ratio
6.37
5.74
4.60
3.73
ROE
41.67
40.94
50.36
44.72
FCFF
14524
-21392.5
-12522.3
-12628.1
FCFF Yield
Net Debt
54437
54383.7
49077.1
34520.4
BVPS
105.4
116.87
145.74
179.95

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Net Sales
23,369.00
17,063.00
36.96%
39,868.00
37,634.00
5.94%
37,824.00
35,764.00
5.76%
40,455.00
35,509.00
13.93%
Expenses
16,503.00
12,050.00
36.95%
28,471.00
27,806.00
2.39%
27,906.00
25,819.00
8.08%
28,989.00
26,741.00
8.41%
EBITDA
6,866.00
5,013.00
36.96%
11,397.00
9,828.00
15.96%
9,918.00
9,945.00
-0.27%
11,466.00
8,768.00
30.77%
EBIDTM
29.38%
29.38%
28.59%
26.11%
26.22%
27.81%
28.34%
24.69%
Other Income
492.00
339.00
45.13%
596.00
1,300.00
-54.15%
985.00
934.00
5.46%
761.00
584.00
30.31%
Interest
989.00
1,073.00
-7.83%
2,110.00
2,667.00
-20.88%
2,026.00
2,222.00
-8.82%
2,583.00
2,415.00
6.96%
Depreciation
1,424.00
1,238.00
15.02%
2,868.00
2,696.00
6.38%
2,824.00
2,731.00
3.41%
2,988.00
2,743.00
8.93%
PBT
4,746.00
3,041.00
56.07%
4,948.00
7,633.00
-35.18%
6,053.00
5,926.00
2.14%
6,656.00
3,993.00
66.69%
Tax
1,074.00
1,028.00
4.47%
1,468.00
2,030.00
-27.68%
1,596.00
831.00
92.06%
1,696.00
1,720.00
-1.40%
PAT
3,672.00
2,013.00
82.41%
3,480.00
5,603.00
-37.89%
4,457.00
5,095.00
-12.52%
4,960.00
2,273.00
118.21%
PATM
15.71%
11.80%
8.73%
14.89%
11.78%
14.25%
12.26%
6.40%
EPS
14.60
9.07
60.97%
4.60
11.13
-58.67%
8.15
9.69
-15.89%
8.91
3.68
142.12%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
1,41,516.00
1,52,968.00
1,43,727.00
1,47,308.00
1,32,732.00
88,021.00
84,447.00
92,048.00
91,866.00
72,225.00
64,261.76
Net Sales Growth
12.34%
6.43%
-2.43%
10.98%
50.80%
4.23%
-8.26%
0.20%
27.19%
12.39%
 
Cost Of Goods Sold
47,818.00
49,022.00
44,407.00
44,150.00
35,481.00
23,682.00
22,503.00
26,150.00
32,252.00
21,881.00
22,192.79
Gross Profit
93,698.00
1,03,946.00
99,320.00
1,03,158.00
97,251.00
64,339.00
61,944.00
65,898.00
59,614.00
50,344.00
42,068.97
GP Margin
66.21%
67.95%
69.10%
70.03%
73.27%
73.10%
73.35%
71.59%
64.89%
69.70%
65.47%
Total Expenditure
1,01,869.00
1,10,625.00
1,08,529.00
1,12,886.00
87,908.00
60,703.00
63,760.00
68,978.00
67,004.00
50,894.00
49,197.51
Power & Fuel Cost
-
22,599.00
23,547.00
30,950.00
20,939.00
13,674.00
16,606.00
18,144.00
14,026.00
10,402.00
9,301.54
% Of Sales
-
14.77%
16.38%
21.01%
15.78%
15.53%
19.66%
19.71%
15.27%
14.40%
14.47%
Employee Cost
-
3,503.00
3,300.00
3,098.00
2,811.00
2,861.00
2,672.00
3,023.00
2,496.00
2,339.00
2,458.26
% Of Sales
-
2.29%
2.30%
2.10%
2.12%
3.25%
3.16%
3.28%
2.72%
3.24%
3.83%
Manufacturing Exp.
-
21,109.00
21,023.00
20,207.00
16,446.00
12,338.00
12,846.00
13,672.00
10,649.00
9,957.00
9,499.51
% Of Sales
-
13.80%
14.63%
13.72%
12.39%
14.02%
15.21%
14.85%
11.59%
13.79%
14.78%
General & Admin Exp.
-
2,935.00
4,253.00
3,639.00
3,432.00
2,082.00
2,642.00
3,316.00
2,175.00
2,124.00
372.44
% Of Sales
-
1.92%
2.96%
2.47%
2.59%
2.37%
3.13%
3.60%
2.37%
2.94%
0.58%
Selling & Distn. Exp.
-
2,036.00
2,288.00
2,856.00
2,944.00
1,618.00
1,555.00
25.00
97.00
0.00
697.82
% Of Sales
-
1.33%
1.59%
1.94%
2.22%
1.84%
1.84%
0.03%
0.11%
0%
1.09%
Miscellaneous Exp.
-
9,421.00
9,711.00
7,986.00
5,855.00
4,448.00
4,936.00
4,648.00
5,309.00
4,191.00
697.82
% Of Sales
-
6.16%
6.76%
5.42%
4.41%
5.05%
5.85%
5.05%
5.78%
5.80%
7.28%
EBITDA
39,647.00
42,343.00
35,198.00
34,422.00
44,824.00
27,318.00
20,687.00
23,070.00
24,862.00
21,331.00
15,064.25
EBITDA Margin
28.02%
27.68%
24.49%
23.37%
33.77%
31.04%
24.50%
25.06%
27.06%
29.53%
23.44%
Other Income
2,834.00
3,675.00
2,550.00
2,851.00
2,600.00
3,421.00
2,510.00
4,051.00
3,205.00
4,582.00
4,530.87
Interest
7,708.00
9,914.00
9,465.00
6,225.00
4,797.00
5,210.00
4,977.00
5,689.00
5,112.00
5,855.00
5,778.13
Depreciation
10,104.00
11,096.00
10,723.00
10,555.00
8,895.00
7,638.00
9,093.00
8,192.00
6,283.00
6,292.00
8,572.44
PBT
22,403.00
25,008.00
17,560.00
20,493.00
33,732.00
17,891.00
9,127.00
13,240.00
16,672.00
13,766.00
5,244.55
Tax
5,834.00
6,342.00
12,826.00
5,770.00
9,255.00
2,180.00
-3,516.00
3,862.00
5,877.00
2,333.00
-10,677.55
Tax Rate
26.04%
23.60%
62.99%
28.46%
28.08%
12.66%
42.57%
28.48%
30.03%
17.09%
37.41%
PAT
16,569.00
14,988.00
4,239.00
10,577.00
18,801.00
11,603.00
-6,663.00
7,065.00
10,342.00
6,961.00
-12,270.70
PAT before Minority Interest
10,041.00
20,535.00
7,539.00
14,506.00
23,709.00
15,033.00
-4,743.00
9,698.00
13,692.00
11,319.00
-17,862.62
Minority Interest
-6,528.00
-5,547.00
-3,300.00
-3,929.00
-4,908.00
-3,430.00
-1,920.00
-2,633.00
-3,350.00
-4,358.00
5,591.92
PAT Margin
11.71%
9.80%
2.95%
7.18%
14.16%
13.18%
-7.89%
7.68%
11.26%
9.64%
-19.09%
PAT Growth
10.58%
253.57%
-59.92%
-43.74%
62.04%
-
-
-31.69%
48.57%
-
 
EPS
42.37
38.33
10.84
27.05
48.08
29.67
-17.04
18.07
26.45
17.80
-31.38

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
41,212.00
30,722.00
39,423.00
65,383.00
62,278.00
54,635.00
62,297.00
63,312.00
60,500.00
44,039.17
Share Capital
391.00
372.00
372.00
372.00
372.00
372.00
372.00
372.00
372.00
296.50
Total Reserves
40,631.00
30,137.00
38,883.00
64,875.00
61,735.00
54,014.00
61,676.00
62,763.00
59,973.00
43,742.67
Non-Current Liabilities
72,612.00
67,388.00
51,829.00
45,098.00
43,297.00
41,664.00
44,403.00
33,131.00
34,435.00
51,771.98
Secured Loans
44,040.00
46,349.00
41,706.00
33,966.00
33,369.00
36,450.00
34,465.00
23,519.00
29,444.00
35,931.53
Unsecured Loans
8,672.00
4,284.00
1,770.00
2,239.00
4,593.00
274.00
256.00
3,270.00
811.00
13,446.88
Long Term Provisions
3,223.00
3,105.00
3,426.00
3,386.00
3,132.00
2,828.00
2,596.00
2,361.00
2,054.00
2,051.39
Current Liabilities
73,575.00
78,661.00
87,047.00
65,495.00
59,138.00
63,322.00
76,641.00
67,247.00
82,675.00
54,340.26
Trade Payables
10,195.00
10,095.00
11,043.00
10,380.00
7,624.00
8,027.00
17,352.00
17,843.00
18,459.00
16,162.37
Other Current Liabilities
41,963.00
46,528.00
48,842.00
35,196.00
38,904.00
32,731.00
35,511.00
26,732.00
31,475.00
25,353.33
Short Term Borrowings
19,887.00
19,199.00
26,159.00
18,585.00
11,980.00
22,021.00
22,982.00
21,951.00
32,245.00
12,289.56
Short Term Provisions
1,530.00
2,839.00
1,003.00
1,334.00
630.00
543.00
796.00
721.00
496.00
535.00
Total Liabilities
1,99,940.00
1,88,118.00
1,88,303.00
1,93,297.00
1,79,851.00
1,76,733.00
1,98,568.00
1,79,651.00
1,91,538.00
1,86,712.50
Net Block
99,905.00
98,963.00
95,744.00
93,466.00
90,470.00
88,904.00
96,397.00
80,279.00
76,756.00
67,230.51
Gross Block
2,99,519.00
2,85,372.00
2,72,332.00
2,52,521.00
2,38,627.00
2,30,769.00
2,14,880.00
1,65,052.00
1,54,249.00
1,40,068.04
Accumulated Depreciation
1,99,619.00
1,86,409.00
1,76,588.00
1,59,055.00
1,48,157.00
1,41,865.00
1,18,483.00
84,773.00
77,493.00
72,837.53
Non Current Assets
1,48,175.00
1,36,194.00
1,27,796.00
1,24,959.00
1,23,645.00
1,19,213.00
1,38,740.00
1,24,537.00
1,14,742.00
1,13,869.23
Capital Work in Progress
33,896.00
22,889.00
19,529.00
15,879.00
16,314.00
18,585.00
24,959.00
32,055.00
27,557.00
38,461.33
Non Current Investment
1,623.00
987.00
514.00
151.00
156.00
95.00
4,891.00
164.00
73.00
48.80
Long Term Loans & Adv.
9,190.00
10,208.00
7,585.00
11,640.00
13,034.00
7,713.00
9,620.00
7,572.00
5,946.00
4,234.72
Other Non Current Assets
3,561.00
3,147.00
4,424.00
3,823.00
3,671.00
3,916.00
2,873.00
4,467.00
4,410.00
3,893.87
Current Assets
51,765.00
51,924.00
60,507.00
68,338.00
56,206.00
57,520.00
59,828.00
55,114.00
76,796.00
72,843.27
Current Investments
12,909.00
10,882.00
12,636.00
17,140.00
16,504.00
24,658.00
28,174.00
28,536.00
46,889.00
53,337.18
Inventories
14,474.00
13,001.00
15,012.00
14,313.00
9,923.00
11,335.00
13,198.00
11,967.00
9,628.00
8,011.65
Sundry Debtors
3,636.00
3,607.00
4,014.00
4,946.00
3,491.00
2,697.00
3,982.00
3,969.00
2,240.00
2,493.75
Cash & Bank
7,840.00
4,327.00
9,254.00
15,355.00
16,629.00
12,502.00
8,369.00
5,216.00
14,123.00
3,708.79
Other Current Assets
12,906.00
5,766.00
1,580.00
2,151.00
9,659.00
6,328.00
6,105.00
5,426.00
3,916.00
5,291.90
Short Term Loans & Adv.
9,172.00
14,341.00
18,011.00
14,433.00
8,141.00
3,888.00
4,504.00
4,317.00
3,146.00
4,425.14
Net Current Assets
-21,810.00
-26,737.00
-26,540.00
2,843.00
-2,932.00
-5,802.00
-16,813.00
-12,133.00
-5,879.00
18,503.01
Total Assets
1,99,940.00
1,88,118.00
1,88,303.00
1,93,297.00
1,79,851.00
1,76,733.00
1,98,568.00
1,79,651.00
1,91,538.00
1,86,712.50

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
39,562.00
35,654.00
33,065.00
34,963.00
23,980.00
19,300.00
23,754.00
17,366.00
18,083.00
20,376.92
PBT
26,877.00
20,365.00
20,276.00
32,964.00
17,213.00
-8,259.00
13,560.00
19,569.00
13,652.00
-28,540.17
Adjustment
16,433.00
16,422.00
14,547.00
12,501.00
10,446.00
29,631.00
10,679.00
5,770.00
7,838.00
43,666.30
Changes in Working Capital
-665.00
1,552.00
4,599.00
-4,766.00
-1,571.00
-937.00
2,128.00
-4,775.00
1,794.00
7,702.08
Cash after chg. in Working capital
42,645.00
38,339.00
39,422.00
40,699.00
26,088.00
20,435.00
26,367.00
20,564.00
23,284.00
22,828.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3,083.00
-2,685.00
-6,357.00
-5,736.00
-2,108.00
-1,135.00
-2,613.00
-3,198.00
-5,201.00
-2,451.29
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-19,190.00
-13,686.00
-693.00
-2,253.00
-6,750.00
-5,894.00
-10,530.00
15,396.00
2,711.00
-7,862.78
Net Fixed Assets
-8,420.00
-6,404.00
-11,714.00
-5,218.00
-1,250.00
-3,407.00
-17,671.00
-4,337.00
-775.64
-39,536.76
Net Investments
-6,608.00
4,687.00
-3,379.00
1,437.00
2.00
5,677.00
-572.00
18,075.00
14,962.23
-74,582.66
Others
-4,162.00
-11,969.00
14,400.00
1,528.00
-5,502.00
-8,164.00
7,713.00
1,658.00
-11,475.59
1,06,256.64
Cash from Financing Activity
-19,223.00
-26,092.00
-34,142.00
-28,903.00
-17,565.00
-15,547.00
-10,242.00
-39,255.00
-12,425.00
-11,302.95
Net Cash Inflow / Outflow
1,149.00
-4,124.00
-1,770.00
3,807.00
-335.00
-2,141.00
2,982.00
-6,493.00
8,369.00
1,211.19
Opening Cash & Equivalents
2,812.00
6,926.00
8,671.00
4,854.00
5,117.00
7,289.00
4,467.00
10,876.00
2,537.00
1,330.80
Closing Cash & Equivalent
3,993.00
2,812.00
6,926.00
8,671.00
4,854.00
5,117.00
7,385.00
4,467.00
10,876.00
2,536.88

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
104.92
82.01
105.52
175.40
166.95
146.20
166.80
169.72
162.22
148.53
ROA
10.58%
4.01%
7.60%
12.71%
8.43%
-2.53%
5.13%
7.38%
5.98%
-9.48%
ROE
57.42%
21.61%
27.76%
37.23%
25.81%
-8.15%
15.49%
22.18%
21.69%
-36.55%
ROCE
29.58%
25.20%
21.29%
29.36%
17.91%
-2.61%
15.40%
19.47%
16.00%
-18.71%
Fixed Asset Turnover
0.52
0.52
0.56
0.54
0.38
0.38
0.48
0.58
0.52
0.55
Receivable days
8.64
9.68
11.10
11.60
12.83
14.43
15.76
12.19
11.34
16.37
Inventory Days
32.78
35.57
36.33
33.32
44.08
53.02
49.89
42.41
42.26
44.92
Payable days
75.54
86.87
88.55
92.61
120.61
72.81
91.99
100.69
123.44
73.86
Cash Conversion Cycle
-34.12
-41.62
-41.12
-47.68
-63.71
-5.36
-26.33
-46.09
-69.84
-12.56
Total Debt/Equity
2.20
2.84
2.04
0.98
1.05
1.25
1.07
0.92
1.19
1.54
Interest Cover
3.71
3.15
4.26
7.87
4.30
-0.66
3.38
4.83
3.33
-3.94

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Vedanta - Quarterly Results
    30th Jan 2026, 00:00 AM

    Read More
  • Vedanta reports 61% rise in Q3 consolidated net profit
    29th Jan 2026, 18:19 PM

    Total consolidated income of the company increased by 37.11% at Rs 23,861 crore for Q3FY26

    Read More
  • Vedanta’s aluminium production grows marginally in Q3FY26
    5th Jan 2026, 16:42 PM

    Zinc mined metal production on domestic front has increased by 4% to 276 thousand tonnes in Q3FY26

    Read More
  • Vedanta declared as successful bidder for Depo Graphite - Vanadium Block
    29th Dec 2025, 10:22 AM

    This receipt of Successful Bidder for Depo Graphite - Vanadium Block under Critical Mineral Auctions Tranche IV conducted by the Ministry of Mines, Government of India

    Read More
  • Vedanta gets NOC from Andhra govt to drill 20 onshore wells
    26th Dec 2025, 11:52 AM

    The company has requested to grant a No Objection Certificate for drilling wells at 35 locations in the block located in various village

    Read More
  • Vedanta gets NCLT’s approval for proposed demerger
    17th Dec 2025, 15:20 PM

    The demerger is designed to unlock long-term value for shareholders

    Read More
  • Vedanta incorporates wholly owned subsidiary in Gujarat
    19th Nov 2025, 12:10 PM

    The Certificate of Incorporation has been received on November 18, 2025

    Read More
  • Vedanta enters into pact with TNPDCL for supply of power
    7th Nov 2025, 10:23 AM

    The five-year contract, effective from February 1, 2026 to January 31, 2031, has been awarded at a tariff of Rs 5.38/kWh

    Read More
  • Vedanta reports 59% fall in Q2 consolidated net profit
    3rd Nov 2025, 17:23 PM

    The consolidated total income of the company increased by 3.93% at Rs 40,464 crore for Q2FY26

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.