Nifty
:
25549.00
Sensex
:
83755.87
304.25 (1.21%)
1000.36 (1.21%)
Nifty
Sensex
:
:
25549.00
83755.87
304.25 (1.21%)
1000.36 (1.21%)

Vedanta Ltd.

Metal - Non Ferrous

Rating :
61/99

BSE: 500295 | NSE: VEDL

NSE BSE
455.50
26-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  443
  •  457
  •  441.15
  •  441.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10412097
  •  4686246223.45
  •  526.95
  •  363

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,78,137.73
  • 11.89
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,60,443.73
  • 9.55%
  • 4.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.38%
  • 3.08%
  • 11.71%
  • FII
  • DII
  • Others
  • 11.15%
  • 15.70%
  • 1.98%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.06
  • 11.69
  • 1.26

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.89
  • 9.16
  • 4.23

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 5.25
  • 12.32

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.96
  • 7.95
  • 11.89

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.99
  • 2.46
  • 3.13

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.71
  • 4.63
  • 4.80

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
11.42
38.33
42.76
51.76
P/E Ratio
39.89
11.88
10.65
8.80
Revenue
141793
150725
159839
173179
EBITDA
35482
42386
48055
53744
Net Income
4239
14988
17101
20776
ROA
2.2
7.6
12
13.5
P/B Ratio
2.59
4.32
3.83
3.26
ROE
12.09
41.67
38.15
38.84
FCFF
10795
14524
-10489
-10584
FCFF Yield
4.47
6.01
-4.34
-4.38
Net Debt
57562
54437
55546
49306
BVPS
176.17
105.4
118.95
139.88

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
40,455.00
35,509.00
13.93%
39,115.00
35,541.00
10.06%
37,634.00
38,945.00
-3.37%
35,764.00
33,733.00
6.02%
Expenses
28,989.00
26,741.00
8.41%
28,011.00
27,010.00
3.71%
27,806.00
27,466.00
1.24%
25,819.00
27,313.00
-5.47%
EBITDA
11,466.00
8,768.00
30.77%
11,104.00
8,531.00
30.16%
9,828.00
11,479.00
-14.38%
9,945.00
6,420.00
54.91%
EBIDTM
28.34%
24.69%
28.39%
24.00%
26.11%
29.47%
27.81%
19.03%
Other Income
761.00
584.00
30.31%
680.00
779.00
-12.71%
1,300.00
640.00
103.12%
934.00
546.00
71.06%
Interest
2,583.00
2,415.00
6.96%
2,442.00
2,417.00
1.03%
2,667.00
2,523.00
5.71%
2,222.00
2,110.00
5.31%
Depreciation
2,988.00
2,743.00
8.93%
2,681.00
2,788.00
-3.84%
2,696.00
2,642.00
2.04%
2,731.00
2,550.00
7.10%
PBT
6,656.00
3,993.00
66.69%
6,661.00
4,105.00
62.27%
7,633.00
8,177.00
-6.65%
5,926.00
4,086.00
45.03%
Tax
1,696.00
1,720.00
-1.40%
1,785.00
1,237.00
44.30%
2,030.00
9,092.00
-77.67%
831.00
778.00
6.81%
PAT
4,960.00
2,273.00
118.21%
4,876.00
2,868.00
70.01%
5,603.00
-915.00
-
5,095.00
3,308.00
54.02%
PATM
12.26%
6.40%
12.47%
8.07%
14.89%
-2.35%
14.25%
9.81%
EPS
8.91
3.68
142.12%
9.07
5.41
67.65%
11.13
-4.79
-
9.69
7.10
36.48%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
-
1,52,968.00
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
64,261.76
Net Sales Growth
-
6.43%
-2.43%
10.98%
50.80%
4.23%
-8.26%
0.20%
27.19%
12.39%
 
Cost Of Goods Sold
-
49,022.00
44,407.00
44,150.00
35,481.00
23,682.00
22,503.00
26,150.00
32,252.00
21,881.00
22,192.79
Gross Profit
-
1,03,946.00
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
42,068.97
GP Margin
-
67.95%
69.10%
70.03%
73.27%
73.10%
73.35%
71.59%
64.89%
69.70%
65.47%
Total Expenditure
-
1,10,625.00
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
49,197.51
Power & Fuel Cost
-
22,599.00
23,547.00
30,950.00
20,939.00
13,674.00
16,606.00
18,144.00
14,026.00
10,402.00
9,301.54
% Of Sales
-
14.77%
16.38%
21.01%
15.78%
15.53%
19.66%
19.71%
15.27%
14.40%
14.47%
Employee Cost
-
3,503.00
3,300.00
3,098.00
2,811.00
2,861.00
2,672.00
3,023.00
2,496.00
2,339.00
2,458.26
% Of Sales
-
2.29%
2.30%
2.10%
2.12%
3.25%
3.16%
3.28%
2.72%
3.24%
3.83%
Manufacturing Exp.
-
21,109.00
21,023.00
20,207.00
16,446.00
12,338.00
12,846.00
13,672.00
10,649.00
9,957.00
9,499.51
% Of Sales
-
13.80%
14.63%
13.72%
12.39%
14.02%
15.21%
14.85%
11.59%
13.79%
14.78%
General & Admin Exp.
-
2,935.00
4,253.00
3,639.00
3,432.00
2,082.00
2,642.00
3,316.00
2,175.00
2,124.00
372.44
% Of Sales
-
1.92%
2.96%
2.47%
2.59%
2.37%
3.13%
3.60%
2.37%
2.94%
0.58%
Selling & Distn. Exp.
-
2,036.00
2,288.00
2,856.00
2,944.00
1,618.00
1,555.00
25.00
97.00
0.00
697.82
% Of Sales
-
1.33%
1.59%
1.94%
2.22%
1.84%
1.84%
0.03%
0.11%
0%
1.09%
Miscellaneous Exp.
-
9,421.00
9,711.00
7,986.00
5,855.00
4,448.00
4,936.00
4,648.00
5,309.00
4,191.00
697.82
% Of Sales
-
6.16%
6.76%
5.42%
4.41%
5.05%
5.85%
5.05%
5.78%
5.80%
7.28%
EBITDA
-
42,343.00
35,198.00
34,422.00
44,824.00
27,318.00
20,687.00
23,070.00
24,862.00
21,331.00
15,064.25
EBITDA Margin
-
27.68%
24.49%
23.37%
33.77%
31.04%
24.50%
25.06%
27.06%
29.53%
23.44%
Other Income
-
3,675.00
2,550.00
2,851.00
2,600.00
3,421.00
2,510.00
4,051.00
3,205.00
4,582.00
4,530.87
Interest
-
9,914.00
9,465.00
6,225.00
4,797.00
5,210.00
4,977.00
5,689.00
5,112.00
5,855.00
5,778.13
Depreciation
-
11,096.00
10,723.00
10,555.00
8,895.00
7,638.00
9,093.00
8,192.00
6,283.00
6,292.00
8,572.44
PBT
-
25,008.00
17,560.00
20,493.00
33,732.00
17,891.00
9,127.00
13,240.00
16,672.00
13,766.00
5,244.55
Tax
-
6,342.00
12,826.00
5,770.00
9,255.00
2,180.00
-3,516.00
3,862.00
5,877.00
2,333.00
-10,677.55
Tax Rate
-
23.60%
62.99%
28.46%
28.08%
12.66%
42.57%
28.48%
30.03%
17.09%
37.41%
PAT
-
14,988.00
4,239.00
10,577.00
18,801.00
11,603.00
-6,663.00
7,065.00
10,342.00
6,961.00
-12,270.70
PAT before Minority Interest
-
20,535.00
7,539.00
14,506.00
23,709.00
15,033.00
-4,743.00
9,698.00
13,692.00
11,319.00
-17,862.62
Minority Interest
-
-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
5,591.92
PAT Margin
-
9.80%
2.95%
7.18%
14.16%
13.18%
-7.89%
7.68%
11.26%
9.64%
-19.09%
PAT Growth
-
253.57%
-59.92%
-43.74%
62.04%
-
-
-31.69%
48.57%
-
 
EPS
-
38.33
10.84
27.05
48.08
29.67
-17.04
18.07
26.45
17.80
-31.38

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
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
44,039.17
Share Capital
391.00
372.00
372.00
372.00
372.00
372.00
372.00
372.00
372.00
296.50
Total Reserves
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
43,742.67
Non-Current Liabilities
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
51,771.98
Secured Loans
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
35,931.53
Unsecured Loans
8,672.00
4,284.00
1,770.00
2,239.00
4,593.00
274.00
256.00
3,270.00
811.00
13,446.88
Long Term Provisions
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
2,051.39
Current Liabilities
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
54,340.26
Trade Payables
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
16,162.37
Other Current Liabilities
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
25,353.33
Short Term Borrowings
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
12,289.56
Short Term Provisions
1,530.00
2,839.00
1,003.00
1,334.00
630.00
543.00
796.00
721.00
496.00
535.00
Total Liabilities
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
1,86,712.50
Net Block
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
67,230.51
Gross Block
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
1,40,068.04
Accumulated Depreciation
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
72,837.53
Non Current Assets
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
1,13,869.23
Capital Work in Progress
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
38,461.33
Non Current Investment
1,623.00
987.00
514.00
151.00
156.00
95.00
4,891.00
164.00
73.00
48.80
Long Term Loans & Adv.
9,190.00
10,208.00
7,585.00
11,640.00
13,034.00
7,713.00
9,620.00
7,572.00
5,946.00
4,234.72
Other Non Current Assets
3,561.00
3,147.00
4,424.00
3,823.00
3,671.00
3,916.00
2,873.00
4,467.00
4,410.00
3,893.87
Current Assets
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
72,843.27
Current Investments
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
53,337.18
Inventories
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
8,011.65
Sundry Debtors
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
2,493.75
Cash & Bank
7,840.00
4,327.00
9,254.00
15,355.00
16,629.00
12,502.00
8,369.00
5,216.00
14,123.00
3,708.79
Other Current Assets
12,906.00
5,766.00
1,580.00
2,151.00
9,659.00
6,328.00
6,105.00
5,426.00
3,916.00
5,291.90
Short Term Loans & Adv.
9,172.00
14,341.00
18,011.00
14,433.00
8,141.00
3,888.00
4,504.00
4,317.00
3,146.00
4,425.14
Net Current Assets
-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
18,503.01
Total Assets
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
1,86,712.50

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
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
20,376.92
PBT
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
-28,540.17
Adjustment
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
43,666.30
Changes in Working Capital
-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
7,702.08
Cash after chg. in Working capital
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
22,828.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3,083.00
-2,685.00
-6,357.00
-5,736.00
-2,108.00
-1,135.00
-2,613.00
-3,198.00
-5,201.00
-2,451.29
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
-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
-7,862.78
Net Fixed Assets
-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
-39,536.76
Net Investments
-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
-74,582.66
Others
-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
1,06,256.64
Cash from Financing Activity
-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
-11,302.95
Net Cash Inflow / Outflow
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
1,211.19
Opening Cash & Equivalents
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
1,330.80
Closing Cash & Equivalent
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
2,536.88

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
104.92
82.01
105.52
175.40
166.95
146.20
166.80
169.72
162.22
148.53
ROA
10.58%
4.01%
7.60%
12.71%
8.43%
-2.53%
5.13%
7.38%
5.98%
-9.48%
ROE
57.42%
21.61%
27.76%
37.23%
25.81%
-8.15%
15.49%
22.18%
21.69%
-36.55%
ROCE
29.58%
25.20%
21.29%
29.36%
17.91%
-2.61%
15.40%
19.47%
16.00%
-18.71%
Fixed Asset Turnover
0.52
0.52
0.56
0.54
0.38
0.38
0.48
0.58
0.52
0.55
Receivable days
8.64
9.68
11.10
11.60
12.83
14.43
15.76
12.19
11.34
16.37
Inventory Days
32.78
35.57
36.33
33.32
44.08
53.02
49.89
42.41
42.26
44.92
Payable days
75.54
86.87
88.55
92.61
120.61
72.81
91.99
100.69
123.44
73.86
Cash Conversion Cycle
-34.12
-41.62
-41.12
-47.68
-63.71
-5.36
-26.33
-46.09
-69.84
-12.56
Total Debt/Equity
2.20
2.84
2.04
0.98
1.05
1.25
1.07
0.92
1.19
1.54
Interest Cover
3.71
3.15
4.26
7.87
4.30
-0.66
3.38
4.83
3.33
-3.94

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Vedanta vends 66.7 million shares of Hindustan Zinc
    18th Jun 2025, 15:09 PM

    The gross proceeds from the sale of shares amounting to Rs 3,028 crore

    Read More
  • Vedanta to raise Rs 4,100 crore through NCDs: Report
    4th Jun 2025, 12:13 PM

    The proceeds would be used for general corporate purposes, repayment / prepayment of the existing debt and for capital expenditure requirements

    Read More
  • Vedanta Group planning to invest Rs 30,000 crore in the Northeast
    24th May 2025, 16:41 PM

    Earlier this year, Vedanta had committed an investment of Rs 50,000 crore in Assam

    Read More
  • Vedanta Group’s Cairn Oil & Gas acquires 7 new blocks in OALP Round IX auction
    16th Apr 2025, 09:38 AM

    The awarded new blocks comprise of 4 onshore and 3 shallow water blocks located in the hydrocarbon basins of Cambay, Saurashtra, and Mumbai

    Read More
  • Pollution Control Board imposes Rs 71 crore penalty on Vedanta for fly ash effluent
    14th Apr 2025, 11:58 AM

    Fly ash is a fine, powdery waste material created when coal is burned in power plants

    Read More
  • Vedanta reports marginal rise in aluminium production in Q4FY25
    4th Apr 2025, 14:22 PM

    In FY25 total aluminium production increased by 2% to 4,21,000 tonnes

    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.