Nifty
:
25492.30
Sensex
:
83216.28
-17.40 (-0.07%)
-94.73 (-0.11%)
Nifty
Sensex
:
:
25492.30
83216.28
-17.40 (-0.07%)
-94.73 (-0.11%)

Vedanta Ltd.

Metal - Non Ferrous

Rating :
67/99

BSE: 500295 | NSE: VEDL

NSE BSE
515.05
07-Nov-2025
  • Open
  • High
  • Low
  • Previous Close
  •  501
  •  517.25
  •  497.5
  •  504.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9229050
  •  4703508219.7
  •  526.95
  •  363

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,01,384.98
  • 16.76
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,73,697.98
  • 8.45%
  • 5.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.38%
  • 3.16%
  • 11.83%
  • FII
  • DII
  • Others
  • 11.08%
  • 15.43%
  • 2.12%

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
  • 7.99
  • 9.09
  • 12.64

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.10
  • 2.71
  • 3.45

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.69
  • 4.73
  • 5.11

Earnings Forecasts:

(Updated: 08-11-2025)
Description
2024
2025
2026
2027
Adj EPS
38.97
43.07
52.11
56.39
P/E Ratio
13.22
11.96
9.88
9.13
Revenue
150725
160492
173912
181697
EBITDA
42503
47433.8
53684.7
56035.7
Net Income
14988
16967.9
20540
22019.2
ROA
7.61
10.35
12.27
12.6
P/B Ratio
4.89
4.36
3.78
3.29
ROE
41.67
39.03
41.69
39.85
FCFF
14524
1175.17
444.37
10235.7
FCFF Yield
Net Debt
54437
48107.2
49000.8
45515.4
BVPS
105.4
118.06
136.13
156.58

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Net Sales
39,868.00
37,634.00
5.94%
37,824.00
35,764.00
5.76%
40,455.00
35,509.00
13.93%
39,115.00
35,541.00
10.06%
Expenses
28,471.00
27,806.00
2.39%
27,906.00
25,819.00
8.08%
28,989.00
26,741.00
8.41%
28,011.00
27,010.00
3.71%
EBITDA
11,397.00
9,828.00
15.96%
9,918.00
9,945.00
-0.27%
11,466.00
8,768.00
30.77%
11,104.00
8,531.00
30.16%
EBIDTM
28.59%
26.11%
26.22%
27.81%
28.34%
24.69%
28.39%
24.00%
Other Income
596.00
1,300.00
-54.15%
985.00
934.00
5.46%
761.00
584.00
30.31%
680.00
779.00
-12.71%
Interest
2,110.00
2,667.00
-20.88%
2,026.00
2,222.00
-8.82%
2,583.00
2,415.00
6.96%
2,442.00
2,417.00
1.03%
Depreciation
2,868.00
2,696.00
6.38%
2,824.00
2,731.00
3.41%
2,988.00
2,743.00
8.93%
2,681.00
2,788.00
-3.84%
PBT
4,948.00
7,633.00
-35.18%
6,053.00
5,926.00
2.14%
6,656.00
3,993.00
66.69%
6,661.00
4,105.00
62.27%
Tax
1,468.00
2,030.00
-27.68%
1,596.00
831.00
92.06%
1,696.00
1,720.00
-1.40%
1,785.00
1,237.00
44.30%
PAT
3,480.00
5,603.00
-37.89%
4,457.00
5,095.00
-12.52%
4,960.00
2,273.00
118.21%
4,876.00
2,868.00
70.01%
PATM
8.73%
14.89%
11.78%
14.25%
12.26%
6.40%
12.47%
8.07%
EPS
4.60
11.13
-58.67%
8.15
9.69
-15.89%
8.91
3.68
142.12%
9.07
5.41
67.65%

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
1,57,262.00
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
8.87%
6.43%
-2.43%
10.98%
50.80%
4.23%
-8.26%
0.20%
27.19%
12.39%
 
Cost Of Goods Sold
52,042.00
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
1,05,220.00
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
66.91%
67.95%
69.10%
70.03%
73.27%
73.10%
73.35%
71.59%
64.89%
69.70%
65.47%
Total Expenditure
1,13,377.00
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
43,885.00
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
27.91%
27.68%
24.49%
23.37%
33.77%
31.04%
24.50%
25.06%
27.06%
29.53%
23.44%
Other Income
3,022.00
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
9,161.00
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
11,361.00
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
24,318.00
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
6,545.00
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
26.91%
23.60%
62.99%
28.46%
28.08%
12.66%
42.57%
28.48%
30.03%
17.09%
37.41%
PAT
17,773.00
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
12,013.00
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
-5,760.00
-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
11.30%
9.80%
2.95%
7.18%
14.16%
13.18%
-7.89%
7.68%
11.26%
9.64%
-19.09%
PAT Growth
12.21%
253.57%
-59.92%
-43.74%
62.04%
-
-
-31.69%
48.57%
-
 
EPS
45.45
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 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
  • Vedanta - Quarterly Results
    1st Nov 2025, 00:00 AM

    Read More
  • Vedanta gets CCI’s nod to acquire Jaiprakash Associates
    15th Oct 2025, 15:10 PM

    JAL is an infrastructure and industrial company engaged in diverse business activities including real estate, cement, hospitality, engineering, procurement, and construction contracting

    Read More
  • Vedanta plans to invest Rs 13,226 crore to ramp up aluminium capacity
    6th Oct 2025, 10:32 AM

    The current capacity of the company is 2.4 MTPA

    Read More
  • Vedanta declared as preferred bidder for Punnam Manganese block
    19th Sep 2025, 10:23 AM

    The Punnam Manganese Block is at G4 level of exploration with total area of 152 hectares for the block

    Read More
  • Vedanta to acquire land for 3 MTPA aluminium smelter in Odisha
    11th Sep 2025, 16:29 PM

    This green aluminium smelter has the potential to create over two lakh jobs

    Read More
  • Vedanta spends more than Rs 12,500 crore to boost metal manufacturing for EV sector
    9th Sep 2025, 11:00 AM

    The company's aluminium is also being tested for breakthroughs in crash-resistant alloys and energy storage solutions

    Read More
  • Vedanta reports 12% fall in Q1 consolidated net profit
    1st Aug 2025, 12:00 PM

    Total consolidated income of the company increased by 5.75% at Rs 38,809 crore for Q1FY26

    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.