Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

Metal - Non Ferrous

Rating :
47/99  (View)

BSE: 500295 | NSE: VEDL

165.55
-3.50 (-2.07%)
22-Jan-2021 | 4:00PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  170.20
  •  173.00
  •  164.30
  •  169.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  13618435
  •  22545.32
  •  189.75
  •  60.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 62,839.17
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 109,524.17
  • 2.31%
  • 1.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.11%
  • 2.32%
  • 7.72%
  • FII
  • DII
  • Others
  • 16.06%
  • 7.55%
  • 11.24%

Chart

Price | P:E | P:BV | EV:EBITDA

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
  • 7.24
  • 6.94
  • 7.45

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.03
  • 1.12
  • 1.00

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.20
  • 5.22
  • 4.46

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
21,107.00
21,958.00
-3.88%
15,973.00
21,374.00
-25.27%
19,755.00
23,468.00
-15.82%
21,360.00
23,669.00
-9.76%
Expenses
14,576.00
17,535.00
-16.87%
11,980.00
16,176.00
-25.94%
15,203.00
17,333.00
-12.29%
14,846.00
18,024.00
-17.63%
EBITDA
6,531.00
4,423.00
47.66%
3,993.00
5,198.00
-23.18%
4,552.00
6,135.00
-25.80%
6,514.00
5,645.00
15.39%
EBIDTM
30.94%
20.14%
25.00%
24.32%
14.01%
26.14%
30.50%
23.85%
Other Income
637.00
856.00
-25.58%
1,025.00
380.00
169.74%
627.00
1,628.00
-61.49%
647.00
1,398.00
-53.72%
Interest
1,312.00
1,340.00
-2.09%
1,252.00
1,341.00
-6.64%
1,064.00
1,401.00
-24.05%
1,232.00
1,358.00
-9.28%
Depreciation
1,938.00
2,395.00
-19.08%
1,733.00
2,155.00
-19.58%
2,252.00
2,258.00
-0.27%
2,291.00
2,207.00
3.81%
PBT
4,013.00
1,122.00
257.66%
2,033.00
2,082.00
-2.35%
-15,269.00
4,104.00
-
3,806.00
3,478.00
9.43%
Tax
2,369.00
-1,609.00
-
511.00
138.00
270.29%
-3,186.00
886.00
-
1,141.00
1,146.00
-0.44%
PAT
1,644.00
2,731.00
-39.80%
1,522.00
1,944.00
-21.71%
-12,083.00
3,218.00
-
2,665.00
2,332.00
14.28%
PATM
7.79%
12.44%
9.53%
9.10%
7.11%
13.71%
12.48%
9.85%
EPS
2.22
5.80
-61.72%
2.78
3.63
-23.42%
28.29
7.03
302.42%
6.31
4.23
49.17%

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
78,195.00
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
-13.57%
-8.26%
0.20%
27.19%
12.39%
-12.82%
11.42%
2306.47%
-69.38%
-11.43%
 
Cost Of Goods Sold
19,863.10
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
58,331.90
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
74.60%
73.35%
71.59%
64.89%
69.70%
65.47%
66.52%
65.08%
98.43%
89.16%
91.50%
Total Expenditure
56,605.00
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
9,380.49
8,116.48
6,049.45
602.07
1,520.63
1,922.47
% Of Sales
-
17.05%
14.85%
11.59%
13.79%
14.60%
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
491.46
3,326.48
2,193.99
479.11
1,718.87
743.27
% Of Sales
-
3.13%
3.60%
2.37%
2.94%
0.76%
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
21,590.00
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
27.61%
24.50%
25.06%
27.06%
29.53%
23.44%
30.00%
29.57%
16.93%
38.71%
50.95%
Other Income
2,936.00
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
4,860.00
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
8,214.00
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
-5,417.00
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
835.00
-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
-15.41%
42.57%
28.48%
30.03%
17.09%
37.41%
-14.59%
-8.92%
24.68%
32.64%
24.05%
PAT
-6,252.00
-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
-7,878.00
-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
-1,626.00
-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
-8.00%
-7.89%
7.68%
11.26%
9.64%
-19.09%
-21.23%
7.89%
-4.77%
23.48%
41.66%
PAT Growth
-161.14%
-194.31%
-31.69%
48.57%
156.73%
21.59%
-400.00%
4081.21%
-106.22%
-50.08%
 
Unadjusted EPS
-17.56
-18.71
19.84
29.05
19.55
-34.47
-43.96
14.65
-0.37
5.92
11.86

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
230,769.00
214,880.00
165,052.00
154,249.00
140,068.04
105,931.16
116,325.45
5,066.24
4,071.03
3,064.83
Accumulated Depreciation
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
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
20,260.48
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
-5,703.78
-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
21,604.88
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
6,367.43
-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
22,268.53
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
-2,008.05
-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
-7,767.84
-4,160.01
-11,346.95
-320.77
-4,724.43
-2,303.43
Net Fixed Assets
-3,407.00
-17,697.00
-4,311.00
-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
-8,164.00
7,739.00
1,632.00
-11,475.59
106,351.58
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
-11,386.15
-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
1,106.49
-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
1,098.27
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
2,199.65
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
98.79
91.99
100.69
123.44
74.02
33.11
18.18
103.57
94.23
72.77
Cash Conversion Cycle
-31.33
-26.33
-46.09
-69.84
-12.73
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

Annual Reports:


News Update


  • Vedanta’s mined zinc production in India up by 4% in Q3FY21
    22nd Jan 2021, 09:59 AM

    The integrated metal production was 2,35,000 tonnes for Q3 FY21, up 7 per cent as compared to Q3 FY20

    Read More
  • Vedanta’s parent organization launches open offer to acquire 10% stake in company
    12th Jan 2021, 12:16 PM

    The parent has offered to buy up to 37.17 crore shares from public shareholders of Vedanta at Rs 160 apiece

    Read More
  • Vedanta Group companies come forward to ensure uninterrupted learning for children
    8th Jan 2021, 14:56 PM

    Cairn Oil & Gas and Hindustan Zinc (HZL), have come forward and initiated several programs in the field of education and learning

    Read More
  • Vedanta emerges as highest bidder for Radhikapur West coal block
    31st Dec 2020, 10:00 AM

    The mine has total reserves of 312 million tonnes and an approved per annum extraction capacity of 6 million tonnes

    Read More
  • Vedanta raises $1.4 billion for repaying debt
    30th Dec 2020, 11:13 AM

    The company’s promoters raised $1 billion debt by issuing equivalent notes to Citicorp International

    Read More
  • Vedanta pledges to Carbon Neutrality & drives ESG best practices across group
    24th Dec 2020, 14:48 PM

    The mission is to take the country to net zero emission goal through specific emission measures

    Read More
  • Vedanta ranks among top sustainable companies
    28th Nov 2020, 11:53 AM

    The company’s sustainability ranking shows a three-year trend of continuous improvement

    Read More
  • Vedanta Jharsuguda wins APEX India Green Leaf ‘Platinum’ Award for sustainability
    20th Nov 2020, 12:37 PM

    Platinum is the highest category among sustainability awards

    Read More
  • Vedanta puts in EoI to buy entire government stake in BPCL
    19th Nov 2020, 12:17 PM

    The company's EoI for BPCL is to evaluate potential synergies with existing oil and gas business

    Read More
  • Vedanta reports 62% fall in Q2 consolidated net profit
    9th Nov 2020, 11:28 AM

    Total income of the company marginally decreased by 4.69% at Rs 21744 crore for Q2FY21

    Read More
  • Vedanta - Quarterly Results
    6th Nov 2020, 17:19 PM

    Read More
  • Vedanta launches initiative to rope in startups for exploring growth opportunities
    30th Oct 2020, 08:58 AM

    The initiative 'Vedanta Spark' will tie up with early-stage, growth-stage and venture-stage digital tech startups

    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.