Vedanta

₹410.8 16.2 | 4.1%

WEBSITE BSE:500295 NSE : VEDL 10 May, 16:01

Market Cap ₹152684 Cr.

Stock P/E 36.0

P/B 5

Current Price ₹410.8

Book Value ₹ 82.6

Face Value 1

52W High ₹420

Dividend Yield 2.68%

52W Low ₹ 207.9

Edit Ratio

Vedanta Research see more...

Vedanta's Debt Problem is leading to the Turbulent Journey for the company : A analysis of its problem they are facing

Vedanta demerger- value unlocking or red flag for investors?

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..

Vedanta Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Vedanta Quarterly Results

#(Fig in Cr.)	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Net Sales	34097	39822	38622	36654	34102	37930	33733	38945	35541	35509
Other Income	577	611	733	697	716	705	546	640	779	584
Total Income	34674	40433	39355	37351	34818	38635	34279	39585	36320	36093
Total Expenditure	23287	26189	28425	28955	27035	28471	27313	27466	27010	26741
Operating Profit	11387	14244	10930	8396	7783	10164	6966	12119	9310	9352
Interest	1216	1333	1206	1642	1572	1805	2110	2523	2417	2415
Depreciation	2274	2379	2464	2624	2720	2765	2550	2642	2788	2743
Exceptional Income / Expenses	-105	-336	0	234	903	-1336	1780	1223	0	-201
Profit Before Tax	7792	10196	7260	4364	4394	4258	4086	8177	4105	3993
Provision for Tax	2438	2935	1668	1674	1302	1126	778	9092	1237	1720
Profit After Tax	5354	7261	5592	2690	3092	3132	3308	-915	2868	2273
Adjustments	-1190	-1462	-1171	-882	-628	-1251	-668	-868	-855	-904
Profit After Adjustments	4164	5799	4421	1808	2464	1881	2640	-1783	2013	1369
Adjusted Earnings Per Share	11.2	15.6	11.9	4.9	6.6	5.1	7.1	-4.8	5.4	3.7

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	143728
Other Income	54	2073	2977	4531	4582	3205	4051	2510	3421	2600	2851	2549
Total Income	2803	68226	76687	68793	76807	95071	96099	86957	91442	135332	150159	146277
Total Expenditure	2283	46590	51595	49198	50894	67004	68978	63760	60703	87908	112886	108530
Operating Profit	519	21636	25092	19595	25913	28067	27121	23197	30739	47424	37273	37747
Interest	475	5094	5659	5778	5855	5112	5689	4977	5210	4797	6225	9465
Depreciation	197	6882	7159	8572	6292	6283	8192	9093	7638	8895	10555	10723
Exceptional Income / Expenses	-21	-167	-22199	-33785	-114	2897	320	-17386	-678	-768	-217	2802
Profit Before Tax	-174	9493	-9925	-28540	13652	19569	13560	-8259	17213	32964	20276	20361
Provision for Tax	-43	-847	1448	-10678	2333	5877	3862	-3516	2180	9255	5770	12827
Profit After Tax	-131	10339	-11373	-17863	11319	13692	9698	-4743	15033	23709	14506	7534
Adjustments	2411	-4041	-4272	5592	-4361	-3350	-2633	-1921	-3431	-4907	-3932	-3295
Profit After Adjustments	2280	6299	-15646	-12270	6958	10342	7065	-6664	11602	18802	10574	4239
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	11.4

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	44%	12%	21%	8%
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

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	259.03	259.03	259.03	259.03	259.03	253.18	253.18	236.83	236.83	230.28
FII	32.22	34.74	32.27	30.09	29.36	29.28	27.8	29.07	28.76	32.62
DII	40.28	43.15	42.99	38.8	41.3	38.22	37.35	39.63	41.85	49.14
Public	34.79	34.79	37.42	43.79	42.02	51.04	53.39	66.19	64.27	59.68
Others	5.39	0	0	0	0	0	0	0	0	0
Total	371.72	371.72	371.72	371.72	371.72	371.72	371.72	371.72	371.72	371.72

Pros

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 5 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

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

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

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

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

Vedanta

Add Watchlist

Vedanta Research see more...

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

Vedanta Share Price

Alert Data

Quarterly Price

Peer Comparison

Vedanta Quarterly Results

Vedanta Profit & Loss

Growth Rates

Vedanta Balance Sheet

Vedanta Cash Flow

Vedanta Ratios

Vedanta Shareholding Pattern

Vedanta News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!