Nifty
Sensex
:
:
10890.30
36321.29
3.50 (0.03%)
2.96 (0.01%)

Metal - Non Ferrous

Rating :
59/99

BSE: 500295 | NSE: VEDL

196.30
-2.60 (-1.31%)
16-Jan-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  201.00
  •  202.25
  •  195.70
  •  198.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  12554389
  •  24644.27
  •  355.70
  •  186.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 72,949.94
  • 7.50
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 125,892.94
  • 10.80%
  • 1.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.14%
  • 3.81%
  • 5.45%
  • FII
  • DII
  • Others
  • 6.54%
  • 11.10%
  • 22.96%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.10
  • 6.79
  • 12.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.91
  • 5.16
  • 10.81

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.93
  • 14.67
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.06
  • 7.93
  • 7.55

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.18
  • 1.13
  • 1.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.43
  • 5.61
  • 5.97

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
22,705.00
21,590.00
5.16%
22,206.00
19,342.00
14.81%
27,630.00
22,511.00
22.74%
24,361.00
19,415.00
25.48%
Expenses
17,497.00
15,920.00
9.91%
15,922.00
14,449.00
10.19%
19,793.00
15,161.00
30.55%
17,598.00
13,548.00
29.89%
EBITDA
5,208.00
5,670.00
-8.15%
6,284.00
4,893.00
28.43%
7,837.00
7,350.00
6.63%
6,763.00
5,867.00
15.27%
EBIDTM
22.94%
26.26%
28.30%
25.30%
28.36%
32.65%
27.76%
30.22%
Other Income
592.00
919.00
-35.58%
418.00
1,089.00
-61.62%
993.00
921.00
7.82%
573.00
1,014.00
-43.49%
Interest
1,571.00
1,427.00
10.09%
1,546.00
1,626.00
-4.92%
1,424.00
1,503.00
-5.26%
1,306.00
1,508.00
-13.40%
Depreciation
1,931.00
1,507.00
28.14%
1,796.00
1,448.00
24.03%
1,683.00
1,604.00
4.93%
1,549.00
1,581.00
-2.02%
PBT
2,618.00
3,841.00
-31.84%
3,360.00
2,908.00
15.54%
8,592.00
5,050.00
70.14%
4,323.00
3,792.00
14.00%
Tax
718.00
926.00
-22.46%
1,112.00
675.00
64.74%
2,917.00
824.00
254.00%
1,364.00
552.00
147.10%
PAT
1,900.00
2,915.00
-34.82%
2,248.00
2,233.00
0.67%
5,675.00
4,226.00
34.29%
2,959.00
3,240.00
-8.67%
PATM
8.37%
13.50%
10.12%
11.54%
20.54%
18.77%
12.15%
16.69%
EPS
3.61
5.50
-34.36%
4.12
4.03
2.23%
12.91
8.91
44.89%
5.52
7.18
-23.12%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
96,902.00
91,866.00
72,225.00
64,261.76
73,709.50
66,152.41
2,748.94
8,978.04
10,136.47
6,650.05
5,262.81
Net Sales Growth
16.95%
27.19%
12.39%
-12.82%
11.42%
2306.47%
-69.38%
-11.43%
52.43%
26.36%
 
Cost Of Goods Sold
30,970.00
32,205.00
21,881.00
22,192.79
24,674.91
23,098.30
43.28
973.57
861.57
534.50
491.83
Gross Profit
65,932.00
59,661.00
50,344.00
42,068.97
49,034.59
43,054.11
2,705.66
8,004.47
9,274.90
6,115.55
4,770.98
GP Margin
68.04%
64.94%
69.70%
65.47%
66.52%
65.08%
98.43%
89.16%
91.50%
91.96%
90.65%
Total Expenditure
70,810.00
66,702.00
50,894.00
49,197.51
51,595.14
46,589.52
2,283.49
5,503.01
4,972.26
3,556.51
2,749.36
Power & Fuel Cost
-
14,223.00
10,402.00
9,301.54
8,273.69
7,386.14
547.52
22.62
20.52
16.86
11.92
% Of Sales
-
15.48%
14.40%
14.47%
11.22%
11.17%
19.92%
0.25%
0.20%
0.25%
0.23%
Employee Cost
-
2,496.00
2,339.00
2,458.26
2,845.31
2,763.99
249.52
268.43
207.56
164.05
96.02
% Of Sales
-
2.72%
3.24%
3.83%
3.86%
4.18%
9.08%
2.99%
2.05%
2.47%
1.82%
Manufacturing Exp.
-
10,649.00
9,957.00
9,380.49
8,116.48
6,049.45
602.07
1,520.63
1,922.47
1,630.87
1,352.96
% Of Sales
-
11.59%
13.79%
14.60%
11.01%
9.14%
21.90%
16.94%
18.97%
24.52%
25.71%
General & Admin Exp.
-
2,318.00
2,124.00
491.46
3,326.48
2,193.99
479.11
1,718.87
743.27
253.42
290.52
% Of Sales
-
2.52%
2.94%
0.76%
4.51%
3.32%
17.43%
19.15%
7.33%
3.81%
5.52%
Selling & Distn. Exp.
-
0.00
0.00
697.82
744.72
772.18
201.88
735.83
1,121.79
934.90
332.55
% Of Sales
-
0%
0%
1.09%
1.01%
1.17%
7.34%
8.20%
11.07%
14.06%
6.32%
Miscellaneous Exp.
-
4,811.00
4,191.00
4,675.15
3,613.55
4,325.47
160.11
263.06
95.08
21.91
332.55
% Of Sales
-
5.24%
5.80%
7.28%
4.90%
6.54%
5.82%
2.93%
0.94%
0.33%
3.30%
EBITDA
26,092.00
25,164.00
21,331.00
15,064.25
22,114.36
19,562.89
465.45
3,475.03
5,164.21
3,093.54
2,513.45
EBITDA Margin
26.93%
27.39%
29.53%
23.44%
30.00%
29.57%
16.93%
38.71%
50.95%
46.52%
47.76%
Other Income
2,576.00
3,574.00
4,582.00
4,530.87
2,977.20
2,073.47
53.86
259.61
579.04
481.06
252.65
Interest
5,847.00
5,783.00
5,855.00
5,778.13
5,658.78
5,094.41
474.65
433.26
87.18
55.51
4.27
Depreciation
6,959.00
6,283.00
6,292.00
8,572.44
7,159.16
6,882.32
197.46
106.14
96.38
74.50
51.67
PBT
18,893.00
16,672.00
13,766.00
5,244.55
12,273.62
9,659.63
-152.80
3,195.24
5,559.69
3,444.59
2,710.16
Tax
6,111.00
5,877.00
2,333.00
-10,677.55
1,448.36
-846.85
-42.94
1,021.38
1,337.24
805.55
715.27
Tax Rate
32.35%
30.03%
17.09%
37.41%
-14.59%
-8.92%
24.68%
32.64%
24.05%
23.39%
26.39%
PAT
12,782.00
10,342.00
6,961.00
-12,270.70
-15,649.86
5,216.58
-131.03
2,107.77
4,222.45
2,629.13
1,988.13
PAT before Minority Interest
9,731.00
13,692.00
11,319.00
-17,862.62
-11,373.48
10,339.38
-131.03
2,107.77
4,222.45
2,639.04
1,994.89
Minority Interest
-3,051.00
-3,350.00
-4,358.00
5,591.92
-4,276.38
-5,122.80
0.00
0.00
0.00
-9.91
-6.76
PAT Margin
13.19%
11.26%
9.64%
-19.09%
-21.23%
7.89%
-4.77%
23.48%
41.66%
39.54%
37.78%
PAT Growth
1.33%
48.57%
-
-
-
-
-
-50.08%
60.60%
32.24%
 
Unadjusted EPS
26.16
28.30
23.47
-37.27
-52.77
21.46
26.24
31.01
49.17
32.41
25.26

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
63,508.00
60,500.00
44,039.17
53,875.27
73,008.66
17,475.40
15,118.21
12,810.43
7,917.71
4,715.74
Share Capital
372.00
372.00
296.50
296.50
296.50
86.91
86.91
86.91
83.10
78.72
Total Reserves
62,959.00
59,973.00
43,742.67
53,578.77
72,712.16
17,388.49
15,031.30
12,723.52
7,834.61
4,637.02
Non-Current Liabilities
33,152.00
34,435.00
51,771.98
58,920.65
63,303.27
1,210.41
1,227.07
1,136.32
2,035.58
68.34
Secured Loans
23,519.00
29,444.00
35,931.53
35,412.84
31,425.59
0.00
7.16
12.50
44.37
1.91
Unsecured Loans
3,270.00
811.00
13,446.88
16,612.36
23,540.18
1,179.16
1,109.07
968.01
1,916.19
0.00
Long Term Provisions
2,361.00
2,054.00
2,051.39
2,341.64
4,202.84
3.66
3.52
10.01
0.00
0.00
Current Liabilities
67,247.00
82,675.00
54,340.26
41,955.52
44,010.42
4,351.21
4,055.85
1,650.62
3,536.24
2,119.56
Trade Payables
17,843.00
18,459.00
16,162.37
5,278.16
4,167.28
321.21
886.77
984.36
726.82
303.78
Other Current Liabilities
26,732.00
31,475.00
25,353.33
15,283.17
21,224.14
325.24
317.90
243.73
103.36
33.82
Short Term Borrowings
21,951.00
32,245.00
12,289.56
19,940.71
17,394.53
3,651.90
2,617.95
3.31
0.00
0.00
Short Term Provisions
721.00
496.00
535.00
1,453.48
1,224.47
52.86
233.23
419.22
2,706.06
1,781.96
Total Liabilities
179,864.00
191,538.00
186,712.50
190,281.18
214,119.80
23,037.02
20,401.13
15,597.37
13,532.82
6,937.02
Net Block
80,279.00
76,756.00
67,230.51
70,107.83
87,205.43
4,136.48
3,307.08
2,415.65
2,176.96
544.10
Gross Block
165,052.00
154,249.00
140,068.04
105,931.16
116,325.45
5,066.24
4,071.03
3,064.83
2,751.04
886.34
Accumulated Depreciation
83,717.00
77,493.00
72,837.53
35,759.26
29,055.95
929.76
763.95
649.18
574.08
342.24
Non Current Assets
124,750.00
114,742.00
113,869.23
127,443.57
150,520.29
21,233.02
18,005.55
3,155.13
2,255.75
593.06
Capital Work in Progress
32,055.00
27,557.00
38,461.33
38,747.95
43,127.69
722.54
837.20
543.60
78.74
48.93
Non Current Investment
164.00
73.00
48.80
213.44
208.63
15,881.98
13,662.62
0.05
0.05
0.03
Long Term Loans & Adv.
7,727.00
5,946.00
4,234.72
16,387.55
13,943.33
484.30
189.40
190.90
0.00
0.00
Other Non Current Assets
4,525.00
4,410.00
3,893.87
1,986.80
6,035.21
7.72
9.25
4.93
0.00
0.00
Current Assets
55,114.00
76,796.00
72,843.27
62,657.86
63,432.34
1,804.00
2,395.58
12,442.24
11,277.07
6,343.96
Current Investments
28,536.00
46,889.00
53,337.18
39,392.60
37,700.95
176.87
503.96
8,799.74
4,564.80
3,125.16
Inventories
11,967.00
9,628.00
8,011.65
8,725.02
9,033.79
960.95
875.15
737.41
502.54
264.19
Sundry Debtors
3,969.00
2,240.00
2,493.75
3,605.13
4,619.64
142.39
549.43
683.01
338.12
298.16
Cash & Bank
5,216.00
14,123.00
3,708.79
5,696.28
7,685.50
36.12
97.74
897.03
2,391.84
17.72
Other Current Assets
5,426.00
770.00
866.76
2,100.98
4,392.46
487.67
369.30
1,325.05
3,479.77
2,638.73
Short Term Loans & Adv.
4,098.00
3,146.00
4,425.14
3,137.85
2,474.73
318.63
317.25
1,300.78
3,428.60
2,633.75
Net Current Assets
-12,133.00
-5,879.00
18,503.01
20,702.34
19,421.92
-2,547.21
-1,660.27
10,791.62
7,740.83
4,224.40
Total Assets
179,864.00
191,538.00
186,712.50
190,281.18
214,119.80
23,037.02
20,401.13
15,597.37
13,532.82
6,937.02

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
18,037.00
18,083.00
20,260.48
17,805.13
15,600.80
22.21
2,215.09
3,540.59
2,571.32
2,134.33
PBT
19,569.00
13,652.00
-5,703.78
-9,921.03
10,574.46
2,237.31
3,129.15
5,559.69
3,444.59
2,710.16
Adjustment
6,341.00
7,838.00
21,604.88
33,640.24
10,424.28
-1,761.60
311.17
-356.63
-288.04
-169.29
Changes in Working Capital
-4,675.00
1,794.00
6,367.43
-2,534.46
-1,023.89
-96.77
-143.15
-294.71
179.12
314.45
Cash after chg. in Working capital
21,235.00
23,284.00
22,268.53
21,184.75
19,974.85
378.94
3,297.17
4,908.35
3,335.67
2,855.32
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3,198.00
-5,201.00
-2,008.05
-3,379.62
-4,374.05
-356.73
-1,082.08
-1,367.76
-764.35
-720.99
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
15,396.00
2,711.00
-7,767.84
-4,160.01
-11,346.95
-320.77
-4,724.43
-2,303.43
-5,394.12
-998.85
Net Fixed Assets
-4,337.00
-775.64
-39,536.76
-656.24
-44,044.66
-372.44
-478.17
-814.28
-117.35
-133.79
Net Investments
18,075.00
14,962.23
-74,582.66
-3,697.38
-8,073.63
-272.94
-4,956.81
-3,985.17
-2,458.96
-1,019.24
Others
1,658.00
-11,475.59
106,351.58
193.61
40,771.34
324.61
710.55
2,496.02
-2,817.81
154.18
Cash from Financing Activity
-39,926.00
-12,425.00
-11,386.15
-13,955.77
-5,051.62
237.81
1,725.64
-400.12
2,682.11
-1,138.96
Net Cash Inflow / Outflow
-6,493.00
8,369.00
1,106.49
-310.65
-797.77
-60.75
-783.70
837.04
-140.69
-3.48
Opening Cash & Equivalents
10,876.00
2,537.00
1,098.27
1,382.00
26.29
87.04
870.73
33.69
14.07
17.57
Closing Cash & Equivalent
4,467.00
10,876.00
2,199.65
1,098.27
1,382.00
26.29
87.04
870.73
33.69
14.07

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
170.24
162.22
148.53
181.10
245.67
201.07
173.95
147.40
95.28
59.91
ROA
7.37%
5.98%
-9.48%
-5.62%
8.72%
-0.60%
11.71%
28.99%
25.78%
33.17%
ROE
22.14%
21.69%
-36.55%
-17.98%
22.90%
-0.80%
15.09%
40.74%
41.78%
52.09%
ROCE
19.98%
16.00%
-18.71%
-3.00%
16.60%
1.46%
21.81%
47.68%
47.96%
70.86%
Fixed Asset Turnover
0.58
0.52
0.55
0.70
1.14
0.62
2.54
3.51
3.68
6.44
Receivable days
12.19
11.34
16.37
19.42
12.52
44.31
24.83
18.27
17.35
26.36
Inventory Days
42.41
42.26
44.92
41.93
26.28
117.59
32.49
22.19
20.90
19.70
Payable days
100.54
123.44
74.02
33.11
18.18
103.57
94.23
72.77
53.88
33.91
Cash Conversion Cycle
-45.94
-69.84
-12.73
28.24
20.61
58.32
-36.90
-32.31
-15.63
12.15
Total Debt/Equity
0.92
1.19
1.54
1.45
1.11
0.28
0.25
0.08
0.25
0.00
Interest Cover
4.38
3.33
-3.94
-0.75
2.86
0.63
8.22
64.77
63.05
635.70

News Update:


  • Vedanta to set up steel plant of 4.5 MT capacity in Jharkhand
    26th Dec 2018, 09:52 AM

    The plant will be part of the company's newly-acquired Electrosteel Steels at Bokaro

    Read More
  • Vedanta seeks TNPCB permission to reopen copper smelter plant
    21st Dec 2018, 11:30 AM

    The move came after a favourable decision from the National Green Tribunal

    Read More
  • Vedanta looking to contain alumina imports to 500,000 tonnes by FY21: Report
    19th Dec 2018, 11:37 AM

    The company leans on foreign supplies as it lacks captive bauxite resources to make sufficient alumina

    Read More
  • NGT allows Vedanta to resume operations of Copper Smelter at Thoothukudi
    17th Dec 2018, 10:21 AM

    The company is going to study the order in detail and will take all the steps required to restart the operations as per guidelines given by the Court

    Read More
  • Vedanta expecting formation of U.S. oilfield services consortium to develop new India blocks: Report
    30th Nov 2018, 09:45 AM

    The company expects the blocks will eventually produce 500,000 barrels per day of oil equivalent

    Read More
  • Vedanta features among top companies in ‘India Disclosure Index 2018’
    26th Nov 2018, 12:00 PM

    The company has topped ranks on Risk disclosure with a maximum score of 5/5 and ranked joint second on Voluntary disclosure and Board quality

    Read More
  • Vedanta planning to inject Rs 15,000 crore in Odisha
    13th Nov 2018, 10:52 AM

    The company has already invested over Rs 50,000 crore in Odisha projects

    Read More
  • Vedanta reports 34% fall in Q2 consolidated net profit
    1st Nov 2018, 11:14 AM

    Total consolidated income of the company increased by 3.50% at Rs 23,297.00 crore for Q2FY19

    Read More
  • Vedanta - Quarterly Results
    31st Oct 2018, 16:46 PM

    Read More
  • Vedanta gets GoI’s approval for 10 year extension of PSC for Rajasthan Block
    29th Oct 2018, 10:27 AM

    The tenure of the RJ Block PSC is due to expire on May 14, 2020

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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