Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

Vedanta

₹385.9 -3 | 0.8%

Market Cap ₹143428 Cr.

Stock P/E 30.2

P/B 4.2

Current Price ₹385.9

Book Value ₹ 92.7

Face Value 1

52W High ₹397

Dividend Yield 26.31%

52W Low ₹ 207.9

Overview Inc. Year: 1965Industry: Metal - Non Ferrous

Vedanta Limited is an India-based assorted natural resources company. The Company produces aluminum, copper, zinc, lead, silver, iron ore, oil and gasoline, and industrial electricity. It operates via 5 reportable segments: oil and gas, aluminum, copper, iron ore and power. Its aluminum enterprise includes a refinery and captive energy plant at Lanjigarh and a smelter and captive energy plant at Jharsuguda, both situated within the state of Odisha in Eastern India. Its energy operations consist of a thermal coal-based commercial energy facility of 600 megawatts (MW) at Jharsuguda. It is likewise inside the enterprise of commercial power generation, steel production and port operations in India and manufacturing of glass substrates in South Korea and Taiwan. Its operations are in India, Zambia, Namibia and South Africa. Its subsidiaries consist of Cairn Energy Hydrocarbons Limited, Sesa Mining Corporation Limited, Copper Mines of Tasmania Pty Ltd and others..

Read More..

Vedanta Share Price

New

| |

Volume
Price

Quarterly Price

Show Value Show %

Vedanta Quarterly Results

#(Fig in Cr.) Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Net Sales 30401 34097 39822 38622 36654 34102 37930 33733 38945 35541
Other Income 673 577 611 733 697 716 705 546 640 779
Total Income 31074 34674 40433 39355 37351 34818 38635 34279 39585 36320
Total Expenditure 19987 23287 26189 28425 28955 27035 28471 27313 27466 27010
Operating Profit 11087 11387 14244 10930 8396 7783 10164 6966 12119 9310
Interest 1066 1216 1333 1206 1642 1572 1805 2110 2523 2417
Depreciation 2118 2274 2379 2464 2624 2720 2765 2550 2642 2788
Exceptional Income / Expenses -97 -105 -336 0 234 903 -1336 1780 1223 0
Profit Before Tax 7806 7792 10196 7260 4364 4394 4258 4086 8177 4105
Provision for Tax 1994 2438 2935 1668 1674 1302 1126 778 9092 1237
Profit After Tax 5812 5354 7261 5592 2690 3092 3132 3308 -915 2868
Adjustments -1197 -1190 -1462 -1171 -882 -628 -1251 -668 -868 -855
Profit After Adjustments 4615 4164 5799 4421 1808 2464 1881 2640 -1783 2013
Adjusted Earnings Per Share 12.4 11.2 15.6 11.9 4.9 6.6 5.1 7.1 -4.8 5.4

Vedanta Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 2749 66152 73710 64262 72225 91866 92048 84447 88021 132732 147308 146149
Other Income 54 2073 2977 4531 4582 3205 4051 2510 3421 2600 2851 2670
Total Income 2803 68226 76687 68793 76807 95071 96099 86957 91442 135332 150159 148819
Total Expenditure 2283 46590 51595 49198 50894 67004 68978 63760 60703 87908 112886 110260
Operating Profit 519 21636 25092 19595 25913 28067 27121 23197 30739 47424 37273 38559
Interest 475 5094 5659 5778 5855 5112 5689 4977 5210 4797 6225 8855
Depreciation 197 6882 7159 8572 6292 6283 8192 9093 7638 8895 10555 10745
Exceptional Income / Expenses -21 -167 -22199 -33785 -114 2897 320 -17386 -678 -768 -217 1667
Profit Before Tax -174 9493 -9925 -28540 13652 19569 13560 -8259 17213 32964 20276 20626
Provision for Tax -43 -847 1448 -10678 2333 5877 3862 -3516 2180 9255 5770 12233
Profit After Tax -131 10339 -11373 -17863 11319 13692 9698 -4743 15033 23709 14506 8393
Adjustments 2411 -4041 -4272 5592 -4361 -3350 -2633 -1921 -3431 -4907 -3932 -3642
Profit After Adjustments 2280 6299 -15646 -12270 6958 10342 7065 -6664 11602 18802 10574 4751
Adjusted Earnings Per Share 26.2 21.2 -52.8 -41.4 18.7 27.8 19 -17.9 31.2 50.5 28.4 12.8

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 11% 20% 10% 49%
Operating Profit CAGR -21% 17% 6% 53%
PAT CAGR -39% 0% 1% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 37% 19% 17% 7%
ROE Average 28% 30% 20% 10%
ROCE Average 21% 23% 16% 10%

Vedanta Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 17475 73009 53875 44039 60500 63312 62297 54635 62278 65383 39423
Minority's Interest 0 33797 35530 36561 13928 15961 15227 17112 15138 17321 10004
Borrowings 1179 54966 52025 49378 30255 26789 34721 36724 37962 36205 43476
Other Non-Current Liabilities 31 8338 6895 2394 4180 6342 9682 4940 5335 8893 6932
Total Current Liabilities 4351 44010 41956 54340 82675 67247 76641 63322 59138 65495 88026
Total Liabilities 23037 214120 190281 186713 191538 179651 198568 176733 179851 193297 187861
Fixed Assets 4136 87205 70108 67231 76756 80279 96397 88904 90470 93466 95583
Other Non-Current Assets 17097 63315 57336 46639 37986 44258 42343 30309 33175 31493 31771
Total Current Assets 1804 63432 62658 72843 76796 55114 59828 57520 56206 68338 60507
Total Assets 23037 214120 190281 186713 191538 179651 198568 176733 179851 193297 187861

Vedanta Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 87 26 1382 1331 2537 10876 4467 7289 5117 4854 8671
Cash Flow from Operating Activities 22 15601 17805 20377 18083 17366 23754 19300 23980 34963 33065
Cash Flow from Investing Activities -321 -11347 -4160 -7863 2711 15396 -10530 -5894 -6750 -2253 -693
Cash Flow from Financing Activities 238 -5052 -13956 -11303 -12425 -39255 -10242 -15547 -17565 -28903 -34142
Net Cash Inflow / Outflow -61 -798 -311 1211 8369 -6493 2982 -2141 -335 3807 -1770
Closing Cash & Cash Equivalent 26 1382 1098 2537 10876 4467 7385 5117 4854 8671 6926

Vedanta Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 26.24 21.24 -52.77 -41.38 18.7 27.8 18.99 -17.91 31.19 50.54 28.42
CEPS(Rs) 0.76 58.08 -14.21 -31.33 47.34 53.7 48.09 11.69 60.94 87.65 67.37
DPS(Rs) 0.1 3.25 4.1 3.5 19.45 21.2 18.85 3.9 9.5 45 101.5
Book NAV/Share(Rs) 201.07 245.67 181.1 148.53 162.22 169.72 166.8 146.2 166.95 175.4 105.52
Core EBITDA Margin(%) 16.33 28.18 28.61 22.16 28 26.76 25.06 24.5 31.04 33.77 23.37
EBIT Margin(%) 10.55 21.01 -5.52 -33.48 25.61 26.56 20.91 -3.89 25.47 28.45 17.99
Pre Tax Margin(%) -6.11 13.67 -12.84 -41.98 17.92 21.06 14.73 -9.78 19.56 24.84 13.76
PAT Margin (%) -4.6 14.89 -14.71 -26.27 14.86 14.73 10.54 -5.62 17.08 17.86 9.85
Cash Profit Margin (%) 2.33 24.81 -5.45 -13.66 23.12 21.5 19.44 5.15 25.76 24.56 17.01
ROA(%) -0.6 8.72 -5.62 -9.48 5.98 7.38 5.13 -2.53 8.43 12.71 7.61
ROE(%) -0.8 22.9 -17.98 -36.55 21.69 22.18 15.49 -8.15 25.81 37.23 27.76
ROCE(%) 1.46 16.6 -3 -18.71 16 19.47 15.4 -2.61 17.91 29.36 21.29
Receivable days 44.31 12.52 19.42 16.37 11.34 12.19 15.76 14.43 12.83 11.6 11.1
Inventory Days 117.59 26.28 41.93 44.92 42.26 42.41 49.89 53.02 44.08 33.32 36.33
Payable days 5093.72 35.46 69.86 176.31 288.76 205.42 245.62 205.82 120.61 92.61 88.55
PER(x) 5.93 8.85 0 0 14.69 10.01 9.68 0 7.33 7.98 9.66
Price/Book(x) 0.77 0.77 1.05 0.61 1.69 1.64 1.1 0.44 1.37 2.3 2.6
Dividend Yield(%) 0.06 1.73 2.16 3.89 7.08 7.62 10.26 6.02 4.15 11.15 36.95
EV/Net Sales(x) 6.67 1.94 1.74 1.41 2.21 1.7 1.37 0.94 1.52 1.5 1.17
EV/Core EBITDA(x) 35.3 5.94 5.11 4.63 6.16 5.57 4.65 3.44 4.35 4.2 4.64
Net Sales Growth(%) -69.38 2306.47 11.42 -12.82 12.39 27.19 0.2 -8.26 4.23 50.8 10.98
EBIT Growth(%) -91.56 4751.32 -129.25 -433.53 185.7 26.52 -22.01 -117.05 783.21 68.4 -29.82
PAT Growth(%) -106.22 7990.85 -210 -57.06 163.37 20.96 -29.17 -148.91 416.95 57.71 -38.82
EPS Growth(%) -15.41 -19.03 -348.4 21.57 145.2 48.63 -31.69 -194.32 274.1 62.06 -43.76
Debt/Equity(x) 0.28 1.11 1.45 1.54 1.19 0.92 1.07 1.25 1.05 0.98 2.04
Current Ratio(x) 0.41 1.44 1.49 1.34 0.93 0.82 0.78 0.91 0.95 1.04 0.69
Quick Ratio(x) 0.19 1.24 1.29 1.19 0.81 0.64 0.61 0.73 0.78 0.82 0.52
Interest Cover(x) 0.63 2.86 -0.75 -3.94 3.33 4.83 3.38 -0.66 4.3 7.87 4.26
Total Debt/Mcap(x) 0.36 1.45 1.38 2.54 0.88 0.56 0.97 2.83 0.77 0.43 0.78

Vedanta Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 69.69 69.69 69.69 69.69 69.69 68.11 68.11 63.71 63.71 61.95
FII 8.67 9.35 8.68 8.09 7.9 7.88 7.48 7.82 7.74 8.77
DII 10.84 11.61 11.57 10.44 11.11 10.28 10.05 10.66 11.26 13.22
Public 9.36 9.36 10.07 11.78 11.31 13.73 14.36 17.81 17.29 16.06
Others 1.45 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Stock is providing a good dividend yield of 26.31 %.
  • Company has a good return on equity (ROE) track record: 3 Years ROE 30%
  • Debtor days have improved from 92.61 to 88.55days.

Cons

  • Stock is trading at 4.2 times its book value.
  • The company has delivered a poor profit growth of 1% over past five years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Vedanta News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....