Nifty
Sensex
:
:
11828.25
39352.67
421.10 (3.69%)
1421.90 (3.75%)

Metal - Non Ferrous

Rating :
48/99

BSE: 500295 | NSE: VEDL

167.10
6.15 (3.82%)
20-May-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  165.00
  •  168.00
  •  164.00
  •  160.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7540373
  •  12599.96
  •  273.25
  •  145.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 59,772.48
  • 8.46
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 112,715.48
  • 13.18%
  • 0.96

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.14%
  • 3.14%
  • 6.06%
  • FII
  • DII
  • Others
  • 6.5%
  • 12.06%
  • 22.10%

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
  • 6.13
  • 7.48
  • 7.63

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.12
  • 1.14
  • 1.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.41
  • 5.56
  • 5.85

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
23,468.00
27,630.00
-15.06%
23,669.00
24,361.00
-2.84%
22,705.00
21,590.00
5.16%
22,206.00
19,342.00
14.81%
Expenses
17,333.00
19,936.00
-13.06%
18,024.00
17,686.00
1.91%
17,497.00
15,920.00
9.91%
15,922.00
14,449.00
10.19%
EBITDA
6,135.00
7,694.00
-20.26%
5,645.00
6,675.00
-15.43%
5,208.00
5,670.00
-8.15%
6,284.00
4,893.00
28.43%
EBIDTM
26.14%
27.85%
23.85%
27.40%
22.94%
26.26%
28.30%
25.30%
Other Income
1,628.00
917.00
77.54%
1,398.00
481.00
190.64%
592.00
919.00
-35.58%
418.00
1,089.00
-61.62%
Interest
1,401.00
1,205.00
16.27%
1,358.00
1,125.00
20.71%
1,571.00
1,427.00
10.09%
1,546.00
1,626.00
-4.92%
Depreciation
2,258.00
1,683.00
34.17%
2,207.00
1,645.00
34.16%
1,931.00
1,507.00
28.14%
1,796.00
1,448.00
24.03%
PBT
4,104.00
8,592.00
-52.23%
3,478.00
4,228.00
-17.74%
2,618.00
3,841.00
-31.84%
3,360.00
2,908.00
15.54%
Tax
886.00
2,917.00
-69.63%
1,146.00
1,359.00
-15.67%
718.00
926.00
-22.46%
1,112.00
675.00
64.74%
PAT
3,218.00
5,675.00
-43.30%
2,332.00
2,869.00
-18.72%
1,900.00
2,915.00
-34.82%
2,248.00
2,233.00
0.67%
PATM
13.71%
20.54%
9.85%
11.78%
8.37%
13.50%
10.12%
11.54%
EPS
7.03
12.91
-45.55%
4.23
5.36
-21.08%
3.61
5.50
-34.36%
4.12
4.03
2.23%

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
92,048.00
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
-0.94%
27.19%
12.39%
-12.82%
11.42%
2306.47%
-69.38%
-11.43%
52.43%
26.36%
 
Cost Of Goods Sold
26,190.00
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
65,858.00
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
71.55%
64.94%
69.70%
65.47%
66.52%
65.08%
98.43%
89.16%
91.50%
91.96%
90.65%
Total Expenditure
68,776.00
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
23,272.00
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
25.28%
27.39%
29.53%
23.44%
30.00%
29.57%
16.93%
38.71%
50.95%
46.52%
47.76%
Other Income
4,036.00
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
5,876.00
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
8,192.00
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
13,560.00
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
3,862.00
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
28.48%
30.03%
17.09%
37.41%
-14.59%
-8.92%
24.68%
32.64%
24.05%
23.39%
26.39%
PAT
9,698.00
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
7,065.00
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
-2,633.00
-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
10.54%
11.26%
9.64%
-19.09%
-21.23%
7.89%
-4.77%
23.48%
41.66%
39.54%
37.78%
PAT Growth
-29.17%
48.57%
-
-
-
-
-
-50.08%
60.60%
32.24%
 
Unadjusted EPS
18.99
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 expects coal output from Chotia block to reach 1 MTPA
    9th May 2019, 11:38 AM

    The output from the captive mine stood at 0.45 million tonnes in the fourth quarter of last fiscal

    Read More
  • Vedanta reports 43% fall in Q4 consolidated net profit
    8th May 2019, 09:34 AM

    The company has reported fall of 99.36% in its standalone net profit for the quarter ended March 31, 2019

    Read More
  • Vedanta - Quarterly Results
    7th May 2019, 16:16 PM

    Read More
  • Vedanta gets environment clearance for oil & gas expansion project in Rajasthan
    25th Apr 2019, 16:08 PM

    The company aims to implement the project in a phased manner during seven years

    Read More
  • Vedanta’s holding company raises $1 billion through bonds
    12th Apr 2019, 14:48 PM

    The company intends to use the net proceeds primarily to repay debt

    Read More
  • Vedanta’s holding company reports marginal fall in mined metal production in FY19
    4th Apr 2019, 09:31 AM

    The company’s integrated metal production was 894,000 tonnes in line with mined metal production, 7% lower from previous year's record production of 960,000 tonnes

    Read More
  • Vedanta inaugurates 500th Nand Ghar in Jaipur
    29th Mar 2019, 09:11 AM

    The company has planned an outlay of Rs 800 crore for setting up 4,000 nand ghars across India over next few years

    Read More
  • Vedanta discovers oil in Krishna-Godavari basin block
    27th Mar 2019, 16:12 PM

    The company holds 100% participating interest in the block

    Read More
  • Cairn Energy Plc’s stake in Vedanta slips after I-T Department sells shares
    13th Mar 2019, 12:43 PM

    The Income-Tax Department sold 4.9% stake in the company

    Read More
  • Vedanta opens VZI Gamsberg mine in South Africa
    1st Mar 2019, 09:30 AM

    Gamsberg has a reserve and resource of more than 214 Mt with a grade of between 6% and 6.5% zinc

    Read More
  • Ind-Ra revises Vedanta’s outlook from positive to stable
    27th Feb 2019, 09:57 AM

    The revision in outlook reflects the delay in deleveraging in FY19 and FY20 as against Ind-Ra's expectations

    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.