Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹137880 Cr.
Stock P/E
6.7
P/B
2.8
Current Price
₹352.6
Book Value
₹ 127
Face Value
1
52W High
₹794.9
52W Low
₹ 268.7
Dividend Yield
9.64%

Vedanta Overview

Business

Vedanta Ltd. is a diversified natural resources company with operations spanning the exploration, mining, and processing of metals, minerals, and oil & gas. The company's core business model involves extracting raw materials (like bauxite, zinc ore, crude oil), processing them into marketable commodities (e.g., aluminum, zinc, lead, silver, oil & gas), and selling these products to industrial customers both domestically and internationally. It primarily makes money through the sale of these various commodities and value-added products derived from them.

Revenue Mix

Vedanta operates through several key segments, reflecting its diversified portfolio. While precise, static percentages can fluctuate with commodity prices and production volumes, the major contributors typically include:

Aluminium: Mining bauxite and producing alumina and various aluminium products.

Zinc India (Hindustan Zinc Ltd.): Mining zinc, lead, and silver, and producing refined metals. This is often its most profitable segment.

Oil & Gas: Exploration, development, and production of crude oil and natural gas (primarily from Rajasthan block).

Iron Ore: Mining and processing iron ore, largely for domestic and export markets.

Power: Captive power generation for its metal operations and commercial power sales.

Steel: Production of hot metal, pig iron, and billets.

Industry

Vedanta operates in the highly cyclical, capital-intensive natural resources industry, encompassing non-ferrous metals and oil & gas. The industry structure is characterized by global commodity price volatility, significant regulatory oversight, and the presence of both large multinational corporations and national players. Vedanta is one of India's largest diversified natural resources companies, holding leading positions in several of its core businesses, such as zinc-lead-silver and aluminium. It is largely a domestic producer with a focus on meeting India's growing demand while also participating in international markets.

MOAT

Vedanta possesses several competitive advantages:

Scale and Diversification: Its vast operational scale across multiple commodities allows for operational synergies and risk mitigation against downturns in any single commodity.

Integrated Operations: Vertical integration from mining to value-added product manufacturing (e.g., captive bauxite mines for aluminium, captive zinc mines for zinc metal) provides cost efficiencies and raw material security.

Low-Cost Producer Status: Vedanta often claims to be among the lowest-cost producers globally in certain segments like zinc and aluminium, which is crucial in commodity businesses where price is a key differentiator.

Resource Access: Ownership or long-term leases of significant mineral resources and oil & gas fields provide a stable supply of raw materials.

Growth Drivers

Commodity Cycle Upswing: Favorable global commodity prices for metals and crude oil can significantly boost profitability.

India's Economic Growth & Infrastructure Push: Strong domestic demand for metals (aluminium, zinc, steel) driven by industrialization, urbanization, and government-led infrastructure projects.

Capacity Expansion & Debottlenecking: Ongoing brownfield and greenfield expansion projects in key segments (e.g., aluminium, zinc) to increase production volumes.

Cost Optimization: Continuous efforts to reduce input costs, enhance operational efficiencies, and improve energy management.

Value-Added Products: Increasing the proportion of higher-margin, value-added products in its portfolio to improve overall profitability.

Risks

Commodity Price Volatility: Revenue and profitability are highly sensitive to fluctuations in global prices of metals and crude oil, which are influenced by geopolitical events, supply-demand dynamics, and global economic health.

Regulatory & Environmental Risks: Mining and industrial operations are subject to stringent and evolving environmental regulations, clearances, and local community issues, which can lead to operational disruptions or closures (e.g., Sterlite Copper issue).

Capital Intensity & Debt: The business requires significant capital expenditure, leading to high debt levels at both the standalone company and its parent (Vedanta Resources plc), posing refinancing and interest rate risks.

ESG Scrutiny: Increasing global investor and stakeholder focus on Environmental, Social, and Governance (ESG) performance can impact investment attractiveness and operational licenses.

Geopolitical and Economic Slowdown: Global economic slowdowns or geopolitical tensions can depress demand and prices for commodities.

Management & Ownership

Vedanta Ltd. is part of the larger Vedanta Group, promoted by Anil Agarwal through its ultimate holding company, UK-based Vedanta Resources plc. Vedanta Resources plc holds a majority stake in Vedanta Ltd., making it the promoter group. The management team consists of seasoned professionals with experience in the natural resources sector. The ownership structure, particularly the debt levels and financing strategies of the parent company, often influence investor perception of Vedanta Ltd.

Outlook

Vedanta Ltd. holds a strong asset base and is well-positioned to benefit from India's long-term economic growth and demand for raw materials. Its integrated operations and focus on being a low-cost producer provide a degree of resilience. However, its performance remains intrinsically linked to volatile global commodity cycles. The company's ability to manage its significant debt, execute growth projects efficiently, and navigate regulatory and environmental challenges will be critical. The financial health and deleveraging efforts of its parent company, Vedanta Resources plc, also remain a key consideration for investors.

Vedanta Share Price

Live · BSE / NSE · Inception: 1965
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Vedanta Quarterly Results

#(Fig in Cr.) Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Net Sales 35541 35509 35764 37634 17063 16686 37824 39868 23369 24609
Other Income 779 584 934 1300 339 346 985 596 492 418
Total Income 36320 36093 36698 38934 17402 17032 38809 40464 23861 25027
Total Expenditure 27010 26741 25819 27806 12050 11440 27906 28471 16503 17050
Operating Profit 9310 9352 10879 11128 5352 5592 10903 11993 7358 7977
Interest 2417 2415 2222 2667 1073 1071 2026 2110 989 737
Depreciation 2788 2743 2731 2696 1238 1191 2824 2868 1424 1332
Exceptional Income / Expenses 0 -201 0 1868 0 0 0 -2067 -199 0
Profit Before Tax 4105 3993 5926 7633 3041 3330 6053 4948 4746 5908
Provision for Tax 1237 1720 831 2030 1028 794 1596 1468 1074 1658
Profit After Tax 2868 2273 5095 5603 2013 2536 4457 3480 3672 4250
Adjustments -855 -904 -1489 -1251 1534 947 -1272 -1682 2038 2448
Profit After Adjustments 2013 1369 3606 4352 3547 3483 3185 1798 5710 6698
Adjusted Earnings Per Share 5.4 3.7 9.7 11.1 9.1 8.9 8.1 4.6 14.6 17.1

Vedanta Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 73710 64262 72225 91866 92048 84447 88021 132732 147308 143727 152968 125670
Other Income 2977 4531 4582 3205 4051 2510 3421 2600 2851 2550 3675 2491
Total Income 76687 68793 76807 95071 96099 86957 91442 135332 150159 146277 156643 128161
Total Expenditure 51595 49198 50894 67004 68978 63760 60703 87908 112886 108529 110625 89930
Operating Profit 25092 19595 25913 28067 27121 23197 30739 47424 37273 37748 46018 38231
Interest 5659 5778 5855 5112 5689 4977 5210 4797 6225 9465 9914 5862
Depreciation 7159 8572 6292 6283 8192 9093 7638 8895 10555 10723 11096 8448
Exceptional Income / Expenses -22199 -33785 -114 2897 320 -17386 -678 -768 -217 2803 1868 -2266
Profit Before Tax -9925 -28540 13652 19569 13560 -8259 17213 32964 20276 20365 26877 21655
Provision for Tax 1448 -10678 2333 5877 3862 -3516 2180 9255 5770 12826 6342 5796
Profit After Tax -11373 -17863 11319 13692 9698 -4743 15033 23709 14506 7539 20535 15859
Adjustments -4272 5592 -4361 -3350 -2633 -1921 -3431 -4907 -3932 -3300 -5547 1532
Profit After Adjustments -15646 -12270 6958 10342 7065 -6664 11602 18802 10574 4239 14988 17391
Adjusted Earnings Per Share -52.8 -41.4 18.7 27.8 19 -17.9 31.2 50.5 28.4 11.4 38.3 44.4

Vedanta Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 53875 44039 60500 63312 62297 54635 62278 65383 39423 30722 41212
Minority's Interest 35530 36561 13928 15961 15227 17112 15138 17321 10004 11347 12541
Borrowings 52025 49378 30255 26789 34721 36724 37962 36205 43476 50633 52712
Other Non-Current Liabilities 6895 2394 4180 6342 9682 4940 5335 8893 8353 16755 19900
Total Current Liabilities 41956 54340 82675 67247 76641 63322 59138 65495 87047 78661 73575
Total Liabilities 190281 186713 191538 179651 198568 176733 179851 193297 188303 188118 199940
Fixed Assets 70108 67231 76756 80279 96397 88904 90470 93466 95744 98963 99905
Other Non-Current Assets 57336 46639 37986 44258 42343 30309 33175 31493 32052 37231 48270
Total Current Assets 62658 72843 76796 55114 59828 57520 56206 68338 60507 51924 51765
Total Assets 190281 186713 191538 179651 198568 176733 179851 193297 188303 188118 199940

Vedanta Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 1382 1331 2537 10876 4467 7289 5117 4854 8671 6926 2812
Cash Flow from Operating Activities 17805 20377 18083 17366 23754 19300 23980 34963 33065 35654 39562
Cash Flow from Investing Activities -4160 -7863 2711 15396 -10530 -5894 -6750 -2253 -693 -13686 -19190
Cash Flow from Financing Activities -13956 -11303 -12425 -39255 -10242 -15547 -17565 -28903 -34142 -26092 -19223
Net Cash Inflow / Outflow -311 1211 8369 -6493 2982 -2141 -335 3807 -1770 -4124 1149
Closing Cash & Cash Equivalent 1098 2537 10876 4467 7385 5117 4854 8671 6926 2812 3993

Vedanta Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) -52.77 -41.38 18.7 27.8 18.99 -17.91 31.19 50.54 28.42 11.4 38.33
CEPS(Rs) -14.21 -31.33 47.34 53.7 48.09 11.69 60.94 87.65 67.37 49.09 80.9
DPS(Rs) 4.1 3.5 19.45 21.2 18.85 3.9 9.5 45 101.5 29.5 43.5
Book NAV/Share(Rs) 181.1 148.53 162.22 169.72 166.8 146.2 166.95 175.4 105.52 82.01 104.92
Core EBITDA Margin(%) 28.61 22.16 28 26.76 25.06 24.5 31.04 33.77 23.37 24.49 27.68
EBIT Margin(%) -5.52 -33.48 25.61 26.56 20.91 -3.89 25.47 28.45 17.99 20.75 24.05
Pre Tax Margin(%) -12.84 -41.98 17.92 21.06 14.73 -9.78 19.56 24.84 13.76 14.17 17.57
PAT Margin (%) -14.71 -26.27 14.86 14.73 10.54 -5.62 17.08 17.86 9.85 5.25 13.42
Cash Profit Margin (%) -5.45 -13.66 23.12 21.5 19.44 5.15 25.76 24.56 17.01 12.71 20.68
ROA(%) -5.62 -9.48 5.98 7.38 5.13 -2.53 8.43 12.71 7.6 4.01 10.58
ROE(%) -17.98 -36.55 21.69 22.18 15.49 -8.15 25.81 37.23 27.76 21.61 57.42
ROCE(%) -3 -18.71 16 19.47 15.4 -2.61 17.91 29.36 21.29 25.2 29.58
Receivable days 19.42 16.37 11.34 12.19 15.76 14.43 12.83 11.6 11.1 9.68 8.64
Inventory Days 41.93 44.92 42.26 42.41 49.89 53.02 44.08 33.32 36.33 35.57 32.78
Payable days 69.86 176.31 288.76 205.42 245.62 205.82 120.61 92.61 88.55 86.87 75.54
PER(x) 0 0 14.69 10.01 9.68 0 7.33 7.98 9.66 23.84 12.11
Price/Book(x) 1.05 0.61 1.69 1.64 1.1 0.44 1.37 2.3 2.6 3.31 4.42
Dividend Yield(%) 2.16 3.89 7.08 7.62 10.26 6.02 4.15 11.15 36.95 10.86 9.37
EV/Net Sales(x) 1.74 1.41 2.21 1.7 1.37 0.94 1.52 1.5 1.17 1.28 1.72
EV/Core EBITDA(x) 5.11 4.63 6.16 5.57 4.65 3.44 4.35 4.2 4.64 4.86 5.73
Net Sales Growth(%) 11.42 -12.82 12.39 27.19 0.2 -8.26 4.23 50.8 10.98 -2.43 6.43
EBIT Growth(%) -129.25 -433.53 185.7 26.52 -22.01 -117.05 783.21 68.4 -29.82 12.56 23.34
PAT Growth(%) -210 -57.06 163.37 20.96 -29.17 -148.91 416.95 57.71 -38.82 -48.03 172.38
EPS Growth(%) -348.4 21.57 145.2 48.63 -31.69 -194.32 274.1 62.06 -43.76 -59.91 236.39
Debt/Equity(x) 1.45 1.54 1.19 0.92 1.07 1.25 1.05 0.98 2.04 2.84 2.2
Current Ratio(x) 1.49 1.34 0.93 0.82 0.78 0.91 0.95 1.04 0.7 0.66 0.7
Quick Ratio(x) 1.29 1.19 0.81 0.64 0.61 0.73 0.78 0.82 0.52 0.49 0.51
Interest Cover(x) -0.75 -3.94 3.33 4.83 3.38 -0.66 4.3 7.87 4.26 3.15 3.71
Total Debt/Mcap(x) 1.38 2.54 0.88 0.56 0.97 2.83 0.77 0.43 0.78 0.86 0.5

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +6% +5% +13% +8%
Operating Profit CAGR +22% -1% +15% +6%
PAT CAGR +172% -5%
Share Price CAGR -22% +5% +5% +13%
ROE Average +57% +36% +34% +15%
ROCE Average +30% +25% +25% +14%

Vedanta Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 56.38 %
FII 13.92 %
DII (MF + Insurance) 13.49 %
Public (retail) 43.62 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 63.7161.9559.3256.3856.3856.3856.3856.3856.3856.38
FII 7.748.7710.2311.4512.0211.1510.611.0812.1413.92
DII 11.2613.2214.8516.3515.4516.3316.4316.215.2613.49
Public 36.2938.0540.6843.6243.6243.6243.6243.6243.6243.62
Others 0000000000
Total 100100100100100100100100100100

Vedanta Peer Comparison

Metal - Non Ferrous Edit Columns

Vedanta Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Vedanta Pros & Cons

Pros

  • Stock is providing a good dividend yield of 9.64 %.
  • Company has a good return on equity (ROE) track record: 3 Years ROE 36%
  • Debtor days have improved from 86.87 to 75.54days.

Cons

Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp