Nifty
Sensex
:
:
10763.40
35774.88
81.20 (0.76%)
317.72 (0.90%)

Metal - Non Ferrous

Rating :
53/99

BSE: 500295 | NSE: VEDL

211.35
4.55 (2.20%)
19-Nov-2018 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  207.80
  •  212.80
  •  207.40
  •  206.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10878040
  •  22990.74
  •  355.70
  •  198.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 76,834.40
  • 7.90
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 129,777.40
  • 10.26%
  • 1.13

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
  • 8.27
  • 7.24

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.20
  • 1.12
  • 1.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.45
  • 5.70
  • 6.00

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 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
  • Vedanta discovers natural gas in Krishna Godavari basin block
    14th Sep 2018, 11:33 AM

    A3-2 is the first exploration well drilled within the KG-OSN-2009/3 block

    Read More
  • Vedanta gets Rs 97.48 crore penalty for illegal mining royalty
    29th Aug 2018, 10:54 AM

    The company is alleged to have illegally mined iron ore to the tune of 20,76,746 tonne during this period

    Read More
  • Vedanta bags 41 oil, gas exploration blocks in open acreage auction
    29th Aug 2018, 10:04 AM

    It will strengthen the company’s vision to invest in India and contribute 50% of India’s domestic crude oil production

    Read More
  • Vedanta to invest on various projects in coming 3 years
    24th Aug 2018, 15:48 PM

    Currently the company contributes 27% to the domestic production

    Read More
  • Vedanta planning to expand alumina refinery in Odisha
    24th Aug 2018, 10:34 AM

    The company will use alternate bauxite resources as it looks beyond the failed Niyamgiri experiment

    Read More
  • Vedanta to invest $2.3 billion on Oil and Gas activities in ‘near term’
    20th Aug 2018, 10:27 AM

    The company will increase production from the current 200,000 boepd to 300,000 boepd

    Read More
  • Vedanta gets approvals for expansion of Odisha refinery: Report
    20th Aug 2018, 10:05 AM

    This expansion may involve an investment of Rs 5,600 crore

    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.