Nifty
:
24056.00
Sensex
:
77100.47
34.35 (0.14%)
109.25 (0.14%)
Nifty
Sensex
:
:
24056.00
77100.47
34.35 (0.14%)
109.25 (0.14%)

Vedanta Ltd.

Metal - Non Ferrous

Rating :
68/99

BSE: 500295 | NSE: VEDL

NSE BSE
273.45
25-Jun-2026
  • Open
  • High
  • Low
  • Previous Close
  •  279
  •  279
  •  271.4
  •  282.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  39094966
  •  10718551834.45
  •  360
  •  147.43

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,06,910.01
  • 6.15
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,35,269.01
  • 12.44%
  • 2.16

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.38%
  • 3.21%
  • 11.62%
  • FII
  • DII
  • Others
  • 13.93%
  • 12.68%
  • 2.18%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.83
  • -9.99
  • -18.28

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.80
  • -12.41
  • -8.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.70
  • -23.97
  • 4.05

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.88
  • 10.85
  • 16.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.37
  • 3.19
  • 4.07

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.77
  • 5.03
  • 5.77

Earnings Forecasts:

(Updated: 23-06-2026)
Description
2026
2027
2028
2029
Adj EPS
53.89
68.96
70.94
48.32
P/E Ratio
5.07
3.97
3.85
5.66
Revenue
170457
191246
198686
170987
EBITDA
55221.9
71271.8
73837.7
63215.5
Net Income
20874.4
31961.8
33952.2
27446.2
ROA
9.74
15.31
14.13
13.31
P/B Ratio
2.25
1.91
1.55
1.39
ROE
47.39
55.19
45.44
44.97
FCFF
-16295.5
-20293.4
-21660.4
-6879.33
FCFF Yield
-10.96
-13.64
-14.56
-4.62
Net Debt
46788.5
34139.2
16368.6
-5107.67
BVPS
121.35
143.08
176.03
196.21

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Net Sales
24,609.00
16,686.00
47.48%
23,369.00
17,063.00
36.96%
39,868.00
37,634.00
5.94%
37,824.00
35,764.00
5.76%
Expenses
17,050.00
11,440.00
49.04%
16,503.00
12,050.00
36.95%
28,471.00
27,806.00
2.39%
27,906.00
25,819.00
8.08%
EBITDA
7,559.00
5,246.00
44.09%
6,866.00
5,013.00
36.96%
11,397.00
9,828.00
15.96%
9,918.00
9,945.00
-0.27%
EBIDTM
30.72%
31.44%
29.38%
29.38%
28.59%
26.11%
26.22%
27.81%
Other Income
418.00
346.00
20.81%
492.00
339.00
45.13%
596.00
1,300.00
-54.15%
985.00
934.00
5.46%
Interest
737.00
1,071.00
-31.19%
989.00
1,073.00
-7.83%
2,110.00
2,667.00
-20.88%
2,026.00
2,222.00
-8.82%
Depreciation
1,332.00
1,191.00
11.84%
1,424.00
1,238.00
15.02%
2,868.00
2,696.00
6.38%
2,824.00
2,731.00
3.41%
PBT
5,908.00
3,330.00
77.42%
4,746.00
3,041.00
56.07%
4,948.00
7,633.00
-35.18%
6,053.00
5,926.00
2.14%
Tax
1,658.00
794.00
108.82%
1,074.00
1,028.00
4.47%
1,468.00
2,030.00
-27.68%
1,596.00
831.00
92.06%
PAT
4,250.00
2,536.00
67.59%
3,672.00
2,013.00
82.41%
3,480.00
5,603.00
-37.89%
4,457.00
5,095.00
-12.52%
PATM
17.27%
15.20%
15.71%
11.80%
8.73%
14.89%
11.78%
14.25%
EPS
17.13
8.91
92.26%
14.60
9.07
60.97%
4.60
11.13
-58.67%
8.15
9.69
-15.89%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
-
78,437.00
62,717.00
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
Net Sales Growth
-
25.06%
-56.36%
-2.43%
10.98%
50.80%
4.23%
-8.26%
0.20%
27.19%
 
Cost Of Goods Sold
-
29,924.00
22,580.00
44,407.00
44,150.00
35,481.00
23,682.00
22,503.00
26,150.00
32,252.00
21,881.00
Gross Profit
-
48,513.00
40,137.00
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
GP Margin
-
61.85%
64.00%
69.10%
70.03%
73.27%
73.10%
73.35%
71.59%
64.89%
69.70%
Total Expenditure
-
55,328.00
44,139.00
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
Power & Fuel Cost
-
3,651.00
3,640.00
23,547.00
30,950.00
20,939.00
13,674.00
16,606.00
18,144.00
14,026.00
10,402.00
% Of Sales
-
4.65%
5.80%
16.38%
21.01%
15.78%
15.53%
19.66%
19.71%
15.27%
14.40%
Employee Cost
-
1,748.00
1,722.00
3,300.00
3,098.00
2,811.00
2,861.00
2,672.00
3,023.00
2,496.00
2,339.00
% Of Sales
-
2.23%
2.75%
2.30%
2.10%
2.12%
3.25%
3.16%
3.28%
2.72%
3.24%
Manufacturing Exp.
-
14,982.00
12,053.00
21,023.00
20,207.00
16,446.00
12,338.00
12,846.00
12,104.00
9,089.00
10,407.00
% Of Sales
-
19.10%
19.22%
14.63%
13.72%
12.39%
14.02%
15.21%
13.15%
9.89%
14.41%
General & Admin Exp.
-
157.00
147.00
4,253.00
3,639.00
3,432.00
2,082.00
2,642.00
3,316.00
2,452.00
2,329.00
% Of Sales
-
0.20%
0.23%
2.96%
2.47%
2.59%
2.37%
3.13%
3.60%
2.67%
3.22%
Selling & Distn. Exp.
-
935.00
887.00
2,288.00
2,856.00
2,944.00
1,618.00
1,555.00
1,593.00
1,657.00
1,432.00
% Of Sales
-
1.19%
1.41%
1.59%
1.94%
2.22%
1.84%
1.84%
1.73%
1.80%
1.98%
Miscellaneous Exp.
-
3,931.00
3,110.00
9,711.00
7,986.00
5,855.00
4,448.00
4,936.00
4,648.00
5,032.00
1,432.00
% Of Sales
-
5.01%
4.96%
6.76%
5.42%
4.41%
5.05%
5.85%
5.05%
5.48%
2.91%
EBITDA
-
23,109.00
18,578.00
35,198.00
34,422.00
44,824.00
27,318.00
20,687.00
23,070.00
24,862.00
21,331.00
EBITDA Margin
-
29.46%
29.62%
24.49%
23.37%
33.77%
31.04%
24.50%
25.06%
27.06%
29.53%
Other Income
-
1,625.00
1,830.00
2,550.00
2,851.00
2,600.00
3,421.00
2,510.00
4,051.00
3,205.00
4,582.00
Interest
-
2,817.00
4,197.00
9,465.00
6,225.00
4,797.00
5,210.00
4,977.00
5,689.00
5,112.00
5,855.00
Depreciation
-
4,810.00
4,233.00
10,723.00
10,555.00
8,895.00
7,638.00
9,093.00
8,192.00
6,283.00
6,292.00
PBT
-
17,107.00
11,978.00
17,560.00
20,493.00
33,732.00
17,891.00
9,127.00
13,240.00
16,672.00
13,766.00
Tax
-
4,646.00
2,352.00
12,826.00
5,770.00
9,255.00
2,180.00
-3,516.00
3,862.00
5,877.00
2,333.00
Tax Rate
-
27.13%
20.23%
62.99%
28.46%
28.08%
12.66%
42.57%
28.48%
30.03%
17.09%
PAT
-
4,775.00
3,729.00
4,239.00
10,577.00
18,801.00
11,603.00
-6,663.00
7,065.00
10,342.00
6,961.00
PAT before Minority Interest
-
12,480.00
9,276.00
7,539.00
14,506.00
23,709.00
15,033.00
-4,743.00
9,698.00
13,692.00
11,319.00
Minority Interest
-
-7,705.00
-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
PAT Margin
-
6.09%
5.95%
2.95%
7.18%
14.16%
13.18%
-7.89%
7.68%
11.26%
9.64%
PAT Growth
-
28.05%
-12.03%
-59.92%
-43.74%
62.04%
-
-
-31.69%
48.57%
 
EPS
-
12.21
9.54
10.84
27.05
48.08
29.67
-17.04
18.07
26.45
17.80

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
49,652.00
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
Share Capital
391.00
391.00
372.00
372.00
372.00
372.00
372.00
372.00
372.00
372.00
Total Reserves
49,069.00
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
Non-Current Liabilities
22,796.00
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
Secured Loans
1,919.00
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
Unsecured Loans
14,290.00
8,672.00
4,284.00
1,770.00
2,239.00
4,593.00
274.00
256.00
3,270.00
811.00
Long Term Provisions
746.00
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
Current Liabilities
35,023.00
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
Trade Payables
7,250.00
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
Other Current Liabilities
35,589.00
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
Short Term Borrowings
-9,343.00
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
Short Term Provisions
1,527.00
1,530.00
2,839.00
1,003.00
1,334.00
630.00
543.00
796.00
721.00
496.00
Total Liabilities
1,26,396.00
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
Net Block
30,548.00
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
Gross Block
72,529.00
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
Accumulated Depreciation
41,216.00
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
Non Current Assets
46,261.00
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
Capital Work in Progress
10,531.00
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
Non Current Investment
1,283.00
1,623.00
987.00
514.00
151.00
156.00
95.00
4,891.00
164.00
73.00
Long Term Loans & Adv.
2,708.00
9,190.00
10,208.00
7,585.00
11,640.00
13,034.00
7,713.00
9,620.00
7,506.00
5,946.00
Other Non Current Assets
1,191.00
3,561.00
3,147.00
4,424.00
3,823.00
3,671.00
3,916.00
2,873.00
4,533.00
4,410.00
Current Assets
26,810.00
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
Current Investments
14,135.00
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
Inventories
5,414.00
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
Sundry Debtors
1,305.00
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
Cash & Bank
3,739.00
6,970.00
4,327.00
9,254.00
15,355.00
16,629.00
12,502.00
8,369.00
5,216.00
14,123.00
Other Current Assets
2,217.00
3,734.00
5,766.00
1,580.00
16,584.00
9,659.00
6,328.00
6,105.00
5,426.00
3,916.00
Short Term Loans & Adv.
1,376.00
10,042.00
14,341.00
18,011.00
14,433.00
8,141.00
3,888.00
4,750.00
3,157.00
3,146.00
Net Current Assets
-8,213.00
-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
Total Assets
73,071.00
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
39,499.00
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
PBT
35,426.00
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
Adjustment
20,067.00
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
Changes in Working Capital
-7,859.00
-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
Cash after chg. in Working capital
47,634.00
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
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8,135.00
-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
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
-24,338.00
-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
Net Fixed Assets
1,42,484.00
-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
Net Investments
16,847.00
-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
Others
-1,83,669.00
-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
Cash from Financing Activity
-13,549.00
-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
Net Cash Inflow / Outflow
1,612.00
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
Opening Cash & Equivalents
3,993.00
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
Closing Cash & Equivalent
5,809.00
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

Financial Ratios

Consolidated /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
126.50
104.92
82.01
105.52
175.40
166.95
146.20
166.80
169.72
162.22
ROA
5.77%
4.78%
4.01%
7.60%
12.71%
8.43%
-2.53%
5.13%
7.38%
5.98%
ROE
27.59%
25.94%
21.61%
27.76%
37.23%
25.81%
-8.15%
15.49%
22.18%
21.69%
ROCE
18.72%
12.72%
25.20%
21.29%
29.36%
17.91%
-2.61%
15.40%
19.47%
16.00%
Fixed Asset Turnover
0.42
0.21
0.52
0.56
0.54
0.38
0.38
0.48
0.58
0.52
Receivable days
11.50
21.08
9.68
11.10
11.60
12.83
14.43
15.76
12.19
11.34
Inventory Days
46.27
79.95
35.57
36.33
33.32
44.08
53.02
49.89
42.41
42.26
Payable days
106.39
163.99
86.87
88.55
92.61
120.61
72.81
91.99
100.69
123.44
Cash Conversion Cycle
-48.62
-62.97
-41.62
-41.12
-47.68
-63.71
-5.36
-26.33
-46.09
-69.84
Total Debt/Equity
0.65
2.20
2.84
2.04
0.98
1.05
1.25
1.07
0.92
1.19
Interest Cover
7.08
3.77
3.15
4.26
7.87
4.30
-0.66
3.38
4.83
3.33

Annual Reports:

FY 2026
FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017

News Update:


  • Vedanta incorporates wholly owned subsidiary
    25th Jun 2026, 10:26 AM

    The company has incorporated a wholly owned subsidiary -- VEDANTA PROPERTY PLATFORMS

    Read More
  • Vedanta - Quarterly Results
    30th Apr 2026, 00:00 AM

    Read More
  • Vedanta reports 92% jump in Q4 consolidated net profit
    29th Apr 2026, 18:09 PM

    Consolidated total income of the company increased by 9.08% at Rs 71,455 crore for Q4FY26

    Read More
  • Vedanta reports marginal growth in aluminium production in Q4FY26
    6th Apr 2026, 14:58 PM

    The mined Zinc production on domestic front has increased by 2% to 315 thousand tonnes in Q4 of FY26

    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.