Nifty
Sensex
:
:
11456.90
38164.61
-64.15 (-0.56%)
-222.14 (-0.58%)

Metal - Non Ferrous

Rating :
53/99

BSE: 500295 | NSE: VEDL

173.90
-0.65 (-0.37%)
22-Mar-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  174.20
  •  176.60
  •  173.05
  •  174.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6311803
  •  10976.23
  •  313.50
  •  145.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 64,660.59
  • 6.99
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 117,603.59
  • 12.19%
  • 0.92

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.14%
  • 3.80%
  • 5.82%
  • FII
  • DII
  • Others
  • 6.5%
  • 12.28%
  • 21.46%

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
  • 6.10
  • 7.57
  • 7.57

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.15
  • 1.14
  • 1.36

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.41
  • 5.60
  • 5.90

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
23,669.00
24,361.00
-2.84%
22,705.00
21,590.00
5.16%
22,206.00
19,342.00
14.81%
27,630.00
22,511.00
22.74%
Expenses
18,024.00
17,686.00
1.91%
17,497.00
15,920.00
9.91%
15,922.00
14,449.00
10.19%
19,793.00
15,161.00
30.55%
EBITDA
5,645.00
6,675.00
-15.43%
5,208.00
5,670.00
-8.15%
6,284.00
4,893.00
28.43%
7,837.00
7,350.00
6.63%
EBIDTM
23.85%
27.40%
22.94%
26.26%
28.30%
25.30%
28.36%
32.65%
Other Income
1,398.00
481.00
190.64%
592.00
919.00
-35.58%
418.00
1,089.00
-61.62%
993.00
921.00
7.82%
Interest
1,358.00
1,125.00
20.71%
1,571.00
1,427.00
10.09%
1,546.00
1,626.00
-4.92%
1,424.00
1,503.00
-5.26%
Depreciation
2,207.00
1,645.00
34.16%
1,931.00
1,507.00
28.14%
1,796.00
1,448.00
24.03%
1,683.00
1,604.00
4.93%
PBT
3,478.00
4,228.00
-17.74%
2,618.00
3,841.00
-31.84%
3,360.00
2,908.00
15.54%
8,592.00
5,050.00
70.14%
Tax
1,146.00
1,359.00
-15.67%
718.00
926.00
-22.46%
1,112.00
675.00
64.74%
2,917.00
824.00
254.00%
PAT
2,332.00
2,869.00
-18.72%
1,900.00
2,915.00
-34.82%
2,248.00
2,233.00
0.67%
5,675.00
4,226.00
34.29%
PATM
9.85%
11.78%
8.37%
13.50%
10.12%
11.54%
20.54%
18.77%
EPS
4.23
5.36
-21.08%
3.61
5.50
-34.36%
4.12
4.03
2.23%
12.91
8.91
44.89%

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
96,210.00
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
9.57%
27.19%
12.39%
-12.82%
11.42%
2306.47%
-69.38%
-11.43%
52.43%
26.36%
 
Cost Of Goods Sold
29,528.00
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
66,682.00
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
69.31%
64.94%
69.70%
65.47%
66.52%
65.08%
98.43%
89.16%
91.50%
91.96%
90.65%
Total Expenditure
71,236.00
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
24,974.00
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
25.96%
27.39%
29.53%
23.44%
30.00%
29.57%
16.93%
38.71%
50.95%
46.52%
47.76%
Other Income
3,401.00
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
5,899.00
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
7,617.00
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
18,048.00
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
5,893.00
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
32.65%
30.03%
17.09%
37.41%
-14.59%
-8.92%
24.68%
32.64%
24.05%
23.39%
26.39%
PAT
12,155.00
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
9,252.00
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
-2,903.00
-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
12.63%
11.26%
9.64%
-19.09%
-21.23%
7.89%
-4.77%
23.48%
41.66%
39.54%
37.78%
PAT Growth
-0.72%
48.57%
-
-
-
-
-
-50.08%
60.60%
32.24%
 
Unadjusted EPS
24.87
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:


  • 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
  • Vedanta reports 21% fall in Q3 consolidated net profit
    1st Feb 2019, 10:23 AM

    Total income of the company increased marginally by 0.91% at Rs 25,067.00 crore for Q3FY19

    Read More
  • Vedanta - Quarterly Results
    31st Jan 2019, 16:54 PM

    Read More
  • Vedanta’s parent company to invest Rs 8,500 crore in South Africa for mining biz expansion
    29th Jan 2019, 10:58 AM

    Vedanta Resources has committed to invest another Rs 60,000 crore in India in the next three years

    Read More
  • Vedanta’s parent company planning to invest $1.6 billion in South Africa
    24th Jan 2019, 10:58 AM

    It looked to deepen engagement in the African nation

    Read More
  • 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

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.