Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Metal - Non Ferrous

Rating :
62/99

BSE: 500295 | NSE: VEDL

265.45
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  276.25
  •  276.25
  •  262.50
  •  272.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  12185383
  •  32806.10
  •  296.30
  •  91.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 98,672.92
  • 6.68
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 147,054.92
  • 1.47%
  • 1.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.18%
  • 1.73%
  • 6.78%
  • FII
  • DII
  • Others
  • 10.29%
  • 4.82%
  • 11.20%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.64
  • 4.04
  • -1.48

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.90
  • 5.07
  • 3.44

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.60
  • 10.76
  • 17.98

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.44
  • 7.37
  • 6.96

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.08
  • 1.21
  • 0.99

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.15
  • 5.14
  • 4.32

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
28,412.00
15,973.00
77.88%
28,206.00
19,755.00
42.78%
22,735.00
21,360.00
6.44%
21,107.00
21,958.00
-3.88%
Expenses
18,541.00
11,980.00
54.77%
19,169.00
15,203.00
26.09%
14,978.00
14,846.00
0.89%
14,576.00
17,535.00
-16.87%
EBITDA
9,871.00
3,993.00
147.21%
9,037.00
4,552.00
98.53%
7,757.00
6,514.00
19.08%
6,531.00
4,423.00
47.66%
EBIDTM
34.74%
25.00%
32.04%
23.04%
34.12%
30.50%
30.94%
20.14%
Other Income
739.00
1,025.00
-27.90%
859.00
627.00
37.00%
886.00
647.00
36.94%
637.00
856.00
-25.58%
Interest
1,182.00
1,252.00
-5.59%
1,325.00
1,064.00
24.53%
1,321.00
1,232.00
7.22%
1,312.00
1,340.00
-2.09%
Depreciation
2,124.00
1,733.00
22.56%
2,055.00
2,252.00
-8.75%
1,912.00
2,291.00
-16.54%
1,938.00
2,395.00
-19.08%
PBT
7,170.00
2,033.00
252.68%
5,743.00
-15,269.00
-
5,410.00
3,806.00
42.14%
4,013.00
1,122.00
257.66%
Tax
1,888.00
511.00
269.47%
-1,886.00
-3,186.00
-
1,186.00
1,141.00
3.94%
2,369.00
-1,609.00
-
PAT
5,282.00
1,522.00
247.04%
7,629.00
-12,083.00
-
4,224.00
2,665.00
58.50%
1,644.00
2,731.00
-39.80%
PATM
18.59%
9.53%
27.05%
-61.16%
18.58%
12.48%
7.79%
12.44%
EPS
11.35
2.78
308.27%
17.29
-33.66
-
8.87
6.31
40.57%
2.22
5.80
-61.72%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
100,460.00
88,021.00
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
Net Sales Growth
27.09%
4.23%
-8.26%
0.20%
27.19%
12.39%
-12.82%
11.42%
2306.47%
-69.38%
 
Cost Of Goods Sold
26,463.00
23,682.00
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
Gross Profit
73,997.00
64,339.00
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
GP Margin
73.66%
73.10%
73.35%
71.59%
64.89%
69.70%
65.47%
66.52%
65.08%
98.43%
89.16%
Total Expenditure
67,264.00
60,703.00
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
Power & Fuel Cost
-
13,674.00
16,606.00
18,144.00
14,026.00
10,402.00
9,301.54
8,273.69
7,386.14
547.52
22.62
% Of Sales
-
15.53%
19.66%
19.71%
15.27%
14.40%
14.47%
11.22%
11.17%
19.92%
0.25%
Employee Cost
-
2,861.00
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
% Of Sales
-
3.25%
3.16%
3.28%
2.72%
3.24%
3.83%
3.86%
4.18%
9.08%
2.99%
Manufacturing Exp.
-
13,938.00
14,385.00
13,672.00
10,649.00
9,957.00
9,499.51
8,116.48
6,049.45
602.07
1,520.63
% Of Sales
-
15.83%
17.03%
14.85%
11.59%
13.79%
14.78%
11.01%
9.14%
21.90%
16.94%
General & Admin Exp.
-
2,082.00
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
% Of Sales
-
2.37%
3.13%
3.60%
2.37%
2.94%
0.58%
4.51%
3.32%
17.43%
19.15%
Selling & Distn. Exp.
-
18.00
16.00
25.00
97.00
0.00
697.82
744.72
772.18
201.88
735.83
% Of Sales
-
0.02%
0.02%
0.03%
0.11%
0%
1.09%
1.01%
1.17%
7.34%
8.20%
Miscellaneous Exp.
-
4,448.00
4,936.00
4,648.00
5,309.00
4,191.00
4,675.15
3,613.55
4,325.47
160.11
735.83
% Of Sales
-
5.05%
5.85%
5.05%
5.78%
5.80%
7.28%
4.90%
6.54%
5.82%
2.93%
EBITDA
33,196.00
27,318.00
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
EBITDA Margin
33.04%
31.04%
24.50%
25.06%
27.06%
29.53%
23.44%
30.00%
29.57%
16.93%
38.71%
Other Income
3,121.00
3,421.00
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
Interest
5,140.00
5,210.00
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
Depreciation
8,029.00
7,638.00
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
PBT
22,336.00
17,891.00
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
Tax
3,557.00
2,180.00
-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
Tax Rate
15.92%
12.66%
42.57%
28.48%
30.03%
17.09%
37.41%
-14.59%
-8.92%
24.68%
32.64%
PAT
18,779.00
11,603.00
-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
PAT before Minority Interest
14,779.00
15,033.00
-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
Minority Interest
-4,000.00
-3,430.00
-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
PAT Margin
18.69%
13.18%
-7.89%
7.68%
11.26%
9.64%
-19.09%
-21.23%
7.89%
-4.77%
23.48%
PAT Growth
463.58%
-
-
-31.69%
48.57%
-
-
-
-
-
 
EPS
52.81
32.63
-18.74
19.87
29.08
19.57
-34.51
-44.01
14.67
-0.37
5.93

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
62,278.00
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
Share Capital
372.00
372.00
372.00
372.00
372.00
296.50
296.50
296.50
86.91
86.91
Total Reserves
61,735.00
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
Non-Current Liabilities
43,297.00
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
Secured Loans
32,667.00
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
Unsecured Loans
5,295.00
274.00
256.00
3,270.00
811.00
13,446.88
16,612.36
23,540.18
1,179.16
1,109.07
Long Term Provisions
3,132.00
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
Current Liabilities
59,124.00
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
Trade Payables
7,892.00
8,027.00
17,352.00
17,843.00
18,459.00
16,162.37
5,278.16
4,167.28
321.21
886.77
Other Current Liabilities
38,904.00
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
Short Term Borrowings
11,698.00
22,021.00
22,982.00
21,951.00
32,245.00
12,289.56
19,940.71
17,394.53
3,651.90
2,617.95
Short Term Provisions
630.00
543.00
796.00
721.00
496.00
535.00
1,453.48
1,224.47
52.86
233.23
Total Liabilities
179,837.00
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
Net Block
90,470.00
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
Gross Block
238,627.00
230,769.00
214,880.00
165,052.00
154,249.00
140,068.04
105,931.16
116,325.45
5,066.24
4,071.03
Accumulated Depreciation
148,157.00
141,865.00
118,483.00
84,773.00
77,493.00
72,837.53
35,759.26
29,055.95
929.76
763.95
Non Current Assets
123,645.00
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
Capital Work in Progress
16,314.00
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
Non Current Investment
156.00
95.00
4,891.00
164.00
73.00
48.80
213.44
208.63
15,881.98
13,662.62
Long Term Loans & Adv.
13,034.00
7,713.00
9,620.00
7,572.00
5,946.00
4,234.72
16,387.55
13,943.33
484.30
189.40
Other Non Current Assets
3,671.00
3,916.00
2,873.00
4,467.00
4,410.00
3,893.87
1,986.80
6,035.21
7.72
9.25
Current Assets
56,192.00
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
Current Investments
16,504.00
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
Inventories
9,923.00
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
Sundry Debtors
3,491.00
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
Cash & Bank
16,629.00
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
Other Current Assets
9,645.00
2,440.00
1,601.00
1,109.00
3,916.00
5,291.90
5,238.83
4,392.46
487.67
369.30
Short Term Loans & Adv.
8,127.00
3,888.00
4,504.00
4,317.00
3,146.00
4,425.14
3,137.85
2,474.73
318.63
317.25
Net Current Assets
-2,932.00
-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
Total Assets
179,837.00
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
23,980.00
19,300.00
23,754.00
17,366.00
18,083.00
20,376.92
17,805.13
15,600.80
22.21
2,215.09
PBT
17,213.00
-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
Adjustment
10,447.00
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
Changes in Working Capital
-1,571.00
-937.00
2,128.00
-4,775.00
1,794.00
7,702.08
-2,534.46
-1,023.89
-96.77
-143.15
Cash after chg. in Working capital
26,089.00
20,435.00
26,367.00
20,564.00
23,284.00
22,828.21
21,184.75
19,974.85
378.94
3,297.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2,109.00
-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
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
-6,750.00
-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
Net Fixed Assets
-1,250.00
-3,407.00
-17,671.00
-4,337.00
-775.64
-39,536.76
-656.24
-44,044.66
-372.44
-478.17
Net Investments
2.00
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
Others
-5,502.00
-8,164.00
7,713.00
1,658.00
-11,475.59
106,256.64
193.61
40,771.34
324.61
710.55
Cash from Financing Activity
-17,565.00
-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
Net Cash Inflow / Outflow
-335.00
-2,141.00
2,982.00
-6,493.00
8,369.00
1,211.19
-310.65
-797.77
-60.75
-783.70
Opening Cash & Equivalents
5,117.00
7,289.00
4,467.00
10,876.00
2,537.00
1,330.80
1,382.00
26.29
87.04
870.73
Closing Cash & Equivalent
4,854.00
5,117.00
7,385.00
4,467.00
10,876.00
2,536.88
1,098.27
1,382.00
26.29
87.04

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
166.95
146.20
166.80
169.72
162.22
148.53
181.10
245.67
201.07
173.95
ROA
8.43%
-2.53%
5.13%
7.38%
5.98%
-9.48%
-5.62%
8.72%
-0.60%
11.71%
ROE
25.81%
-8.15%
15.49%
22.18%
21.69%
-36.55%
-17.98%
22.90%
-0.80%
15.09%
ROCE
17.93%
-2.61%
15.40%
19.47%
16.00%
-18.71%
-3.00%
16.60%
1.46%
21.81%
Fixed Asset Turnover
0.38
0.38
0.48
0.58
0.52
0.55
0.70
1.14
0.62
2.54
Receivable days
12.83
14.43
15.76
12.19
11.34
16.37
19.42
12.52
44.31
24.83
Inventory Days
44.08
53.02
49.89
42.41
42.26
44.92
41.93
26.28
117.59
32.49
Payable days
47.20
72.81
91.99
100.69
123.44
73.86
33.11
18.18
103.57
94.23
Cash Conversion Cycle
9.70
-5.36
-26.33
-46.09
-69.84
-12.56
28.24
20.61
58.32
-36.90
Total Debt/Equity
1.05
1.25
1.07
0.92
1.19
1.54
1.45
1.11
0.28
0.25
Interest Cover
4.30
-0.66
3.38
4.83
3.33
-3.94
-0.75
2.86
0.63
8.22

News Update:


  • Vedanta reports 4-fold jump in Q1 consolidated net profit
    26th Jul 2021, 17:12 PM

    Total consolidated income of the company increased by 71.50% at Rs 29151 crore for Q1FY22

    Read More
  • Vedanta’s aluminum vertical invites partnerships from cement producers for by-products
    20th Jul 2021, 10:34 AM

    The company's aluminum vertical has invited partnerships from cement producers like ACC, UltraTech Cement and JK Cement

    Read More
  • Vedanta’s total production at Zinc International rises 62% in Q1FY22
    14th Jul 2021, 11:20 AM

    There was no production at Goa due to suspension of mining operations

    Read More
  • Vedanta Group declares Rs 5,000 crore social impact programme
    3rd Jul 2021, 11:15 AM

    The first of its kind social impact programme will be run under the aegis of the Anil Agarwal Foundation

    Read More
  • Vedanta owned Sterlite Copper undertakes range of efforts to ensure critical healthcare services
    28th Jun 2021, 14:48 PM

    The company has strived to ensure that urgent healthcare is easily accessible to those in need

    Read More
  • Vedanta felicitates Covid warriors, biz partners
    25th Jun 2021, 14:37 PM

    This is the second year in a row that Vedanta has acknowledged & encouraged the COVID warriors

    Read More
  • Vedanta Group certified as Great Place to Work in 2021
    25th Jun 2021, 13:22 PM

    The accolade follows Vedanta Group’s stellar work culture

    Read More
  • Vedanta emerges as successful bidder for coal block in Odisha
    21st Jun 2021, 09:30 AM

    The company was the only bidder during the Centre’s second attempt of auctioning the block

    Read More
  • Vedanta's Hindustan Zinc sets-up state-of-the-art field hospital in Rajasthan
    19th Jun 2021, 11:32 AM

    This 8000 square meter hospital has air-conditioning dome based on German technology

    Read More
  • Vedanta ensures enhanced Covid Cover for its employees, families, business partners
    15th Jun 2021, 13:36 PM

    Under the aegis of Vedanta Cares Covid relief initiatives, the company announces long term HR benefits

    Read More
  • Vedanta gives 100-bed medical infrastructure facility to Goa Medical College & Hospital
    11th Jun 2021, 17:03 PM

    The medical infrastructure provided will comprise 20 critical care beds and 80 oxygenated beds equipped with 10 ventilators and essential equipment

    Read More
  • Vedanta commissions 100-bed Covid Field Hospital in Karnataka
    4th Jun 2021, 16:01 PM

    The Field Hospital is equipped with medical infrastructure including oxygen and ventilators for critical patients

    Read More
  • Vedanta launches vaccination drive for employees
    1st Jun 2021, 12:10 PM

    The company has received 50,000 doses of COVID-19 vaccine and employees and family members are being inoculated across business units

    Read More
  • Vedanta owned Sterlite Copper resumes production of medical oxygen in Tamil Nadu
    20th May 2021, 13:21 PM

    Last week, the ISRO team had arrived and suggested some measures to fix the snag and resume oxygen production

    Read More
  • Vedanta’s Aluminium Business extends COVID Kavach Term Insurance for employees of business partners
    18th May 2021, 15:09 PM

    Last year, the company had enhanced its term life insurance for all employees, which also covers any unfortunate circumstance due to COVID

    Read More
  • Vedanta sets up 100-bed Field Hospital in Delhi NCR
    18th May 2021, 14:21 PM

    The air-conditioned facility has 90 beds with oxygen support and 10 beds with ventilator support for critical patients

    Read More
  • Vedanta turns black in Q4
    14th May 2021, 10:48 AM

    The company has reported a standalone net profit of Rs 1,441 crore for the quarter ended March 31, 2021

    Read More
  • Vedanta's Cairn Oil & Gas commences oil production from facility in Rajasthan
    13th May 2021, 09:56 AM

    The project has been executed in collaboration with leading global oilfields services company, Schlumberger

    Read More
  • Vedanta’s aluminium and power division expedites deployment of cutting-edge technologies
    11th May 2021, 13:48 PM

    This is in its mission to become the world's leading producer of the 'green metal' aluminium

    Read More
  • 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

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.