Nifty
Sensex
:
:
14823.90
49106.03
99.10 (0.67%)
156.27 (0.32%)

Metal - Non Ferrous

Rating :
66/99

BSE: 500295 | NSE: VEDL

268.85
06-May-2021
  • Open
  • High
  • Low
  • Previous Close
  •  266.75
  •  271.50
  •  263.85
  •  264.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  20191746
  •  54125.95
  •  271.50
  •  77.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 99,973.94
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 146,658.94
  • 1.45%
  • 1.65

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.11%
  • 3.67%
  • 7.52%
  • FII
  • DII
  • Others
  • 16.27%
  • 5.77%
  • 11.66%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.61
  • 5.62
  • -2.77

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.89
  • 6.55
  • -3.61

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -11.50
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.25
  • 6.92
  • 6.98

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.05
  • 1.17
  • 0.97

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.71
  • 5.19
  • 4.34

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
22,735.00
21,360.00
6.44%
21,107.00
21,958.00
-3.88%
15,973.00
21,374.00
-25.27%
19,755.00
23,468.00
-15.82%
Expenses
14,978.00
14,846.00
0.89%
14,576.00
17,535.00
-16.87%
11,980.00
16,176.00
-25.94%
15,203.00
17,333.00
-12.29%
EBITDA
7,757.00
6,514.00
19.08%
6,531.00
4,423.00
47.66%
3,993.00
5,198.00
-23.18%
4,552.00
6,135.00
-25.80%
EBIDTM
34.12%
30.50%
30.94%
20.14%
25.00%
24.32%
14.01%
26.14%
Other Income
886.00
647.00
36.94%
637.00
856.00
-25.58%
1,025.00
380.00
169.74%
627.00
1,628.00
-61.49%
Interest
1,321.00
1,232.00
7.22%
1,312.00
1,340.00
-2.09%
1,252.00
1,341.00
-6.64%
1,064.00
1,401.00
-24.05%
Depreciation
1,912.00
2,291.00
-16.54%
1,938.00
2,395.00
-19.08%
1,733.00
2,155.00
-19.58%
2,252.00
2,258.00
-0.27%
PBT
5,410.00
3,806.00
42.14%
4,013.00
1,122.00
257.66%
2,033.00
2,082.00
-2.35%
-15,269.00
4,104.00
-
Tax
1,186.00
1,141.00
3.94%
2,369.00
-1,609.00
-
511.00
138.00
270.29%
-3,186.00
886.00
-
PAT
4,224.00
2,665.00
58.50%
1,644.00
2,731.00
-39.80%
1,522.00
1,944.00
-21.71%
-12,083.00
3,218.00
-
PATM
18.58%
12.48%
7.79%
12.44%
9.53%
9.10%
7.11%
13.71%
EPS
8.87
6.31
40.57%
2.22
5.80
-61.72%
2.78
3.63
-23.42%
28.29
7.03
302.42%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
79,570.00
84,447.00
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
Net Sales Growth
-9.74%
-8.26%
0.20%
27.19%
12.39%
-12.82%
11.42%
2306.47%
-69.38%
-11.43%
 
Cost Of Goods Sold
20,834.10
22,503.00
26,150.00
32,252.00
21,881.00
22,192.79
24,674.91
23,098.30
43.28
973.57
861.57
Gross Profit
58,735.90
61,944.00
65,898.00
59,614.00
50,344.00
42,068.97
49,034.59
43,054.11
2,705.66
8,004.47
9,274.90
GP Margin
73.82%
73.35%
71.59%
64.89%
69.70%
65.47%
66.52%
65.08%
98.43%
89.16%
91.50%
Total Expenditure
56,737.00
63,760.00
68,978.00
67,004.00
50,894.00
49,197.51
51,595.14
46,589.52
2,283.49
5,503.01
4,972.26
Power & Fuel Cost
-
16,392.00
18,144.00
14,026.00
10,402.00
9,301.54
8,273.69
7,386.14
547.52
22.62
20.52
% Of Sales
-
19.41%
19.71%
15.27%
14.40%
14.47%
11.22%
11.17%
19.92%
0.25%
0.20%
Employee Cost
-
2,672.00
3,023.00
2,496.00
2,339.00
2,458.26
2,845.31
2,763.99
249.52
268.43
207.56
% Of Sales
-
3.16%
3.28%
2.72%
3.24%
3.83%
3.86%
4.18%
9.08%
2.99%
2.05%
Manufacturing Exp.
-
14,397.00
13,672.00
10,649.00
9,957.00
9,499.51
8,116.48
6,049.45
602.07
1,520.63
1,922.47
% Of Sales
-
17.05%
14.85%
11.59%
13.79%
14.78%
11.01%
9.14%
21.90%
16.94%
18.97%
General & Admin Exp.
-
2,642.00
3,316.00
2,175.00
2,124.00
372.44
3,326.48
2,193.99
479.11
1,718.87
743.27
% Of Sales
-
3.13%
3.60%
2.37%
2.94%
0.58%
4.51%
3.32%
17.43%
19.15%
7.33%
Selling & Distn. Exp.
-
16.00
25.00
97.00
0.00
697.82
744.72
772.18
201.88
735.83
1,121.79
% Of Sales
-
0.02%
0.03%
0.11%
0%
1.09%
1.01%
1.17%
7.34%
8.20%
11.07%
Miscellaneous Exp.
-
5,138.00
4,648.00
5,309.00
4,191.00
4,675.15
3,613.55
4,325.47
160.11
263.06
1,121.79
% Of Sales
-
6.08%
5.05%
5.78%
5.80%
7.28%
4.90%
6.54%
5.82%
2.93%
0.94%
EBITDA
22,833.00
20,687.00
23,070.00
24,862.00
21,331.00
15,064.25
22,114.36
19,562.89
465.45
3,475.03
5,164.21
EBITDA Margin
28.70%
24.50%
25.06%
27.06%
29.53%
23.44%
30.00%
29.57%
16.93%
38.71%
50.95%
Other Income
3,175.00
2,510.00
4,051.00
3,205.00
4,582.00
4,530.87
2,977.20
2,073.47
53.86
259.61
579.04
Interest
4,949.00
4,977.00
5,689.00
5,112.00
5,855.00
5,778.13
5,658.78
5,094.41
474.65
433.26
87.18
Depreciation
7,835.00
9,093.00
8,192.00
6,283.00
6,292.00
8,572.44
7,159.16
6,882.32
197.46
106.14
96.38
PBT
-3,813.00
9,127.00
13,240.00
16,672.00
13,766.00
5,244.55
12,273.62
9,659.63
-152.80
3,195.24
5,559.69
Tax
880.00
-3,516.00
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
Tax Rate
-23.08%
42.57%
28.48%
30.03%
17.09%
37.41%
-14.59%
-8.92%
24.68%
32.64%
24.05%
PAT
-4,693.00
-6,663.00
7,065.00
10,342.00
6,961.00
-12,270.70
-15,649.86
5,216.58
-131.03
2,107.77
4,222.45
PAT before Minority Interest
-6,927.00
-4,743.00
9,698.00
13,692.00
11,319.00
-17,862.62
-11,373.48
10,339.38
-131.03
2,107.77
4,222.45
Minority Interest
-2,234.00
-1,920.00
-2,633.00
-3,350.00
-4,358.00
5,591.92
-4,276.38
-5,122.80
0.00
0.00
0.00
PAT Margin
-5.90%
-7.89%
7.68%
11.26%
9.64%
-19.09%
-21.23%
7.89%
-4.77%
23.48%
41.66%
PAT Growth
-144.45%
-
-31.69%
48.57%
-
-
-
-
-
-50.08%
 
EPS
-13.20
-18.74
19.87
29.08
19.57
-34.50
-44.01
14.67
-0.37
5.93
11.87

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
54,635.00
62,297.00
63,312.00
60,500.00
44,039.17
53,875.27
73,008.66
17,475.40
15,118.21
12,810.43
Share Capital
372.00
372.00
372.00
372.00
296.50
296.50
296.50
86.91
86.91
86.91
Total Reserves
54,014.00
61,676.00
62,763.00
59,973.00
43,742.67
53,578.77
72,712.16
17,388.49
15,031.30
12,723.52
Non-Current Liabilities
41,664.00
44,403.00
33,131.00
34,435.00
51,771.98
58,920.65
63,303.27
1,210.41
1,227.07
1,136.32
Secured Loans
36,450.00
34,465.00
23,519.00
29,444.00
35,931.53
35,412.84
31,425.59
0.00
7.16
12.50
Unsecured Loans
274.00
256.00
3,270.00
811.00
13,446.88
16,612.36
23,540.18
1,179.16
1,109.07
968.01
Long Term Provisions
2,828.00
2,596.00
2,361.00
2,054.00
2,051.39
2,341.64
4,202.84
3.66
3.52
10.01
Current Liabilities
63,322.00
76,641.00
67,247.00
82,675.00
54,340.26
41,955.52
44,010.42
4,351.21
4,055.85
1,650.62
Trade Payables
16,972.00
17,352.00
17,843.00
18,459.00
16,162.37
5,278.16
4,167.28
321.21
886.77
984.36
Other Current Liabilities
32,731.00
35,511.00
26,732.00
31,475.00
25,353.33
15,283.17
21,224.14
325.24
317.90
243.73
Short Term Borrowings
13,076.00
22,982.00
21,951.00
32,245.00
12,289.56
19,940.71
17,394.53
3,651.90
2,617.95
3.31
Short Term Provisions
543.00
796.00
721.00
496.00
535.00
1,453.48
1,224.47
52.86
233.23
419.22
Total Liabilities
176,733.00
198,568.00
179,651.00
191,538.00
186,712.50
190,281.18
214,119.80
23,037.02
20,401.13
15,597.37
Net Block
88,904.00
96,397.00
80,279.00
76,756.00
67,230.51
70,107.83
87,205.43
4,136.48
3,307.08
2,415.65
Gross Block
230,750.00
214,880.00
165,052.00
154,249.00
140,068.04
105,931.16
116,325.45
5,066.24
4,071.03
3,064.83
Accumulated Depreciation
134,388.00
118,483.00
84,773.00
77,493.00
72,837.53
35,759.26
29,055.95
929.76
763.95
649.18
Non Current Assets
119,213.00
138,740.00
124,537.00
114,742.00
113,869.23
127,443.57
150,520.29
21,233.02
18,005.55
3,155.13
Capital Work in Progress
18,585.00
24,959.00
32,055.00
27,557.00
38,461.33
38,747.95
43,127.69
722.54
837.20
543.60
Non Current Investment
95.00
4,891.00
164.00
73.00
48.80
213.44
208.63
15,881.98
13,662.62
0.05
Long Term Loans & Adv.
6,667.00
9,620.00
7,572.00
5,946.00
4,234.72
16,387.55
13,943.33
484.30
189.40
190.90
Other Non Current Assets
4,962.00
2,873.00
4,467.00
4,410.00
3,893.87
1,986.80
6,035.21
7.72
9.25
4.93
Current Assets
57,520.00
59,828.00
55,114.00
76,796.00
72,843.27
62,657.86
63,432.34
1,804.00
2,395.58
12,442.24
Current Investments
24,658.00
28,174.00
28,536.00
46,889.00
53,337.18
39,392.60
37,700.95
176.87
503.96
8,799.74
Inventories
11,335.00
13,198.00
11,967.00
9,628.00
8,011.65
8,725.02
9,033.79
960.95
875.15
737.41
Sundry Debtors
2,697.00
3,982.00
3,969.00
2,240.00
2,493.75
3,605.13
4,619.64
142.39
549.43
683.01
Cash & Bank
12,502.00
8,369.00
5,216.00
14,123.00
3,708.79
5,696.28
7,685.50
36.12
97.74
897.03
Other Current Assets
6,328.00
1,601.00
1,109.00
770.00
5,291.90
5,238.83
4,392.46
487.67
369.30
1,325.05
Short Term Loans & Adv.
3,406.00
4,504.00
4,317.00
3,146.00
4,425.14
3,137.85
2,474.73
318.63
317.25
1,300.78
Net Current Assets
-5,802.00
-16,813.00
-12,133.00
-5,879.00
18,503.01
20,702.34
19,421.92
-2,547.21
-1,660.27
10,791.62
Total Assets
176,733.00
198,568.00
179,651.00
191,538.00
186,712.50
190,281.18
214,119.80
23,037.02
20,401.13
15,597.37

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
19,298.00
23,754.00
17,366.00
18,083.00
20,376.92
17,805.13
15,600.80
22.21
2,215.09
3,540.59
PBT
-8,259.00
13,560.00
19,569.00
13,652.00
-28,540.17
-9,921.03
10,574.46
2,237.31
3,129.15
5,559.69
Adjustment
29,631.00
10,679.00
5,770.00
7,838.00
43,666.30
33,640.24
10,424.28
-1,761.60
311.17
-356.63
Changes in Working Capital
-939.00
2,128.00
-4,775.00
1,794.00
7,702.08
-2,534.46
-1,023.89
-96.77
-143.15
-294.71
Cash after chg. in Working capital
20,433.00
26,367.00
20,564.00
23,284.00
22,828.21
21,184.75
19,974.85
378.94
3,297.17
4,908.35
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,135.00
-2,613.00
-3,198.00
-5,201.00
-2,451.29
-3,379.62
-4,374.05
-356.73
-1,082.08
-1,367.76
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
-5,894.00
-10,530.00
15,396.00
2,711.00
-7,862.78
-4,160.01
-11,346.95
-320.77
-4,724.43
-2,303.43
Net Fixed Assets
-3,416.00
-17,671.00
-4,337.00
-775.64
-39,536.76
-656.24
-44,044.66
-372.44
-478.17
-814.28
Net Investments
5,677.00
-572.00
18,075.00
14,962.23
-74,582.66
-3,697.38
-8,073.63
-272.94
-4,956.81
-3,985.17
Others
-8,155.00
7,713.00
1,658.00
-11,475.59
106,256.64
193.61
40,771.34
324.61
710.55
2,496.02
Cash from Financing Activity
-15,547.00
-10,242.00
-39,255.00
-12,425.00
-11,302.95
-13,955.77
-5,051.62
237.81
1,725.64
-400.12
Net Cash Inflow / Outflow
-2,143.00
2,982.00
-6,493.00
8,369.00
1,211.19
-310.65
-797.77
-60.75
-783.70
837.04
Opening Cash & Equivalents
7,385.00
4,467.00
10,876.00
2,537.00
1,330.80
1,382.00
26.29
87.04
870.73
33.69
Closing Cash & Equivalent
5,211.00
7,385.00
4,467.00
10,876.00
2,536.88
1,098.27
1,382.00
26.29
87.04
870.73

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
146.20
166.80
169.72
162.22
148.53
181.10
245.67
201.07
173.95
147.40
ROA
-2.53%
5.13%
7.38%
5.98%
-9.48%
-5.62%
8.72%
-0.60%
11.71%
28.99%
ROE
-8.15%
15.49%
22.18%
21.69%
-36.55%
-17.98%
22.90%
-0.80%
15.09%
40.74%
ROCE
-2.71%
15.40%
19.47%
16.00%
-18.71%
-3.00%
16.60%
1.46%
21.81%
47.68%
Fixed Asset Turnover
0.38
0.48
0.58
0.52
0.55
0.70
1.14
0.62
2.54
3.51
Receivable days
14.43
15.76
12.19
11.34
16.37
19.42
12.52
44.31
24.83
18.27
Inventory Days
53.02
49.89
42.41
42.26
44.92
41.93
26.28
117.59
32.49
22.19
Payable days
98.71
91.99
100.69
123.44
73.86
33.11
18.18
103.57
94.23
72.77
Cash Conversion Cycle
-31.26
-26.33
-46.09
-69.84
-12.56
28.24
20.61
58.32
-36.90
-32.31
Total Debt/Equity
1.09
1.07
0.92
1.19
1.54
1.45
1.11
0.28
0.25
0.08
Interest Cover
-0.66
3.38
4.83
3.33
-3.94
-0.75
2.86
0.63
8.22
64.77

News Update:


  • Vedanta’s Sesa Goa iron ore business starts supply of 3 tonnes of LMO to hospitals in Goa
    6th May 2021, 16:31 PM

    Vedanta VAB oxygen plant was initially established to produce gases used in the blast furnace operation of pig iron making

    Read More
  • Vedanta’s Aluminium & Power Business accelerates COVID vaccination initiative
    6th May 2021, 14:01 PM

    Additionally, Quarantine Centres have been created for isolation and post-treatment recovery

    Read More
  • Vedanta's VGCB bags Gold Award for safe workplace management
    5th May 2021, 10:23 AM

    Vedanta is committed toward the safety for all through adoption of the most stringent and high standard of Safety culture

    Read More
  • Vedanta to help India fight against COVID-19
    29th Apr 2021, 15:15 PM

    The company will create additional capacity of 1,000 critical care beds in 10 cities across the country

    Read More
  • Vedanta-owned Sterlite Copper smelting plant to reopen to produce oxygen for hospitals: Report
    27th Apr 2021, 13:29 PM

    A government-appointed panel will monitor the functioning of the plant and copper production will not be allowed

    Read More
  • Vedanta launches ‘Saathi’ Programme to fuel MSME Growth Story
    22nd Apr 2021, 14:57 PM

    With a significant MSME customer and supplier base, the company has been fostering the MSME ecosystem for over two decades

    Read More
  • Vedanta signs MoU for value-creation from bauxite residue
    12th Apr 2021, 16:55 PM

    Bauxite is the primary ore for aluminium that undergoes an intermediate refining stage to produce alumina

    Read More
  • Vedanta’s arm contributes Rs 34,018 crore to public exchequer in India
    5th Apr 2021, 16:09 PM

    Its overall contributions to public exchequers of various countries stood at $ 4.7 billion

    Read More
  • Vedanta’s arm to set up copper smelter plant in India
    1st Apr 2021, 09:41 AM

    The project has an investment potential of about Rs 10,000 crore

    Read More
  • Vedanta focuses on global ESG standards, benchmarks best practices for environmental & social performance
    6th Mar 2021, 11:55 AM

    The company is committed to extensive disclosure of its sustainability programs for all stakeholders

    Read More
  • Vedanta’s parent organization raises $1.2 billion in bond
    1st Mar 2021, 09:25 AM

    The company will use the proceeds of the bonds for the acquisition of equity shares of the Indian subsidiary as well as servicing existing debt

    Read More
  • Vedanta wins ‘CSR Shining Star Award’ under category of child development for Nand Ghar
    23rd Feb 2021, 09:52 AM

    The award recognizes Vedanta's efforts towards the holistic development and growth of children contributing towards building a stronger and healthier nation

    Read More
  • Ind-Ra revises Vedanta's outlook to stable from negative
    18th Feb 2021, 11:56 AM

    The long-term issuer rating of the company is 'AA-'

    Read More
  • Vedanta launches aluminium Cylinder Head Alloy
    11th Feb 2021, 09:11 AM

    This is the company's latest value-added offering in its aluminium product line, which caters to various raw material requirements of the automotive industry

    Read More
  • Vedanta reports 41% rise in Q3 consolidated net profit
    30th Jan 2021, 10:22 AM

    Total income of the company increased by 7.33% at Rs 23621 crore for Q3FY21

    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.