Vedanta

Market Cap (₹ Cr.)

₹1,75,831

52 Week High

506.75

Book Value

₹83

52 Week Low

208.00

PE Ratio

32.23

PB Ratio

4.48

PE for Sector

21.27

PB for Sector

0.78

ROE

17.92 %

ROCE

21.48 %

Dividend Yield

6.56 %

EPS

₹13.95

Industry

Mining & Mineral products

Sector

Mining / Minerals / Metals

Investment Returns

In Long Term

In Short Term

1 Year

0.00%

2 Years

0.00%

3 Years

0.00%

4 Years

0.00%

5 Years

0.00%

Growth Rate

Revenue Growth

-2.59 %

Net Income Growth

-48.04 %

Cash Flow Change

7.83 %

ROE

-38.95 %

ROCE

9.30 %

EBITDA Margin (Avg.)

3.96 %

Financial Results

Quarterly Financials	Mar 2015	Jun 2015	Sept 2015	Dec 2015	Mar 2016	Jun 2016	Sept 2016	Dec 2016	Mar 2017	Jun 2017	Sept 2017	Dec 2017	Mar 2018	Jun 2018	Sept 2018	Dec 2018	Mar 2019	Jun 2019	Sept 2019	Dec 2019	Mar 2020	Jun 2020	Sept 2020	Dec 2020	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024
Revenue	8,279	8,621	7,618	7,947	15,760	8,577	8,421	10,607	22,724	9,530	11,346	12,968	22,465	9,849	10,129	15,740	9,449	8,807	12,038	9,411	8,640	11,508	8,721	15,676	12,483	14,357	15,813	21,227	20,227	18,087	25,010	20,712	31,810	19,723	24,166	20,403	18,187	20,133
Expenses	7,040	6,929	6,421	5,881	28,766	8,000	6,352	8,942	9,353	7,641	9,223	10,726	13,055	7,811	8,269	9,150	7,992	7,625	8,886	6,796	19,460	5,578	6,689	7,184	9,561	9,190	10,433	12,429	13,865	15,016	22,764	14,157	14,603	14,107	21,225	14,654	15,335	12,951
EBITDA	1,239	1,691	1,197	2,066	-13,005	577	2,069	1,665	13,371	1,889	2,123	2,242	9,410	2,038	1,860	6,590	1,457	1,182	3,152	2,615	-10,820	5,930	2,032	8,492	2,922	5,167	5,380	8,798	6,362	3,071	2,246	6,555	17,207	5,616	2,941	5,749	2,852	7,182
Operating Profit %	12 %	12 %	11 %	13 %	-231 %	2 %	18 %	8 %	16 %	14 %	11 %	12 %	6 %	18 %	13 %	7 %	12 %	11 %	7 %	24 %	-133 %	17 %	22 %	25 %	22 %	29 %	30 %	23 %	26 %	16 %	-35 %	9 %	14 %	10 %	-12 %	16 %	12 %	21 %
Depreciation	-197	263	272	274	1,059	785	756	753	693	706	729	752	655	784	800	893	766	794	848	802	820	596	636	633	654	704	727	772	742	873	950	1,040	816	881	975	996	937	1,026
Interest	823	839	900	841	993	870	984	1,022	1,020	1,137	931	728	802	1,002	977	892	885	881	900	819	728	800	824	756	813	722	716	840	868	858	1,057	1,197	1,272	1,335	1,405	1,409	1,530	1,584
Profit Before Tax	614	589	25	952	-15,057	-1,078	329	-110	11,658	46	463	762	7,953	252	83	4,805	-194	-493	1,404	994	-12,368	4,534	572	7,103	1,455	3,741	3,937	7,186	4,752	1,340	239	4,318	15,119	3,400	561	3,344	385	4,572
Tax	40	0	7	1	-125	0	0	1	1	0	0	0	0	0	0	2	3	0	0	0	4	0	0	557	-534	644	678	1,256	816	218	980	693	1,899	-47	586	324	312	402
Net Profit	574	589	18	951	-9,395	-1,032	359	42	11,700	34	471	679	6,072	130	26	4,878	39	-250	2,913	891	-10,286	2,964	378	5,720	1,441	3,336	3,279	6,473	4,157	1,674	29	4,684	14,872	3,408	22	3,084	109	4,183
EPS in ₹	1.94	1.99	0.06	3.21	-25.45	-2.96	0.81	0.14	31.29	0.04	1.27	1.83	16.33	0.35	0.07	13.12	0.10	-0.67	7.84	2.40	-27.65	7.97	1.02	15.38	3.87	8.97	8.81	17.40	11.17	4.50	0.08	12.59	39.98	9.16	0.06	8.29	0.29	11.24

Show % Change

Above figures are in Rs. Crores

Balance Sheet

Balance Sheet	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	78,534	1,82,624	1,66,184	1,47,169	1,50,867	1,39,450	1,37,731	1,48,741	1,59,840	1,50,513
Fixed Assets	22,126	33,853	36,197	37,176	41,006	37,118	38,249	39,516	41,483	44,818
Current Assets	9,508	35,482	39,378	23,231	22,657	18,836	20,642	29,592	33,101	25,587
Capital Work in Progress	17,422	21,158	17,243	18,369	15,731	12,086	10,701	10,714	12,588	11,133
Investments	376	1,01,047	86,085	68,010	68,582	62,905	62,903	61,466	64,845	60,158
Other Assets	38,610	26,566	26,659	23,614	25,548	27,341	25,878	37,045	40,924	34,404
Total Liabilities	44,477	1,03,387	86,416	67,856	72,987	69,555	60,941	71,092	89,992	84,977
Current Liabilities	22,502	68,632	57,611	49,645	48,729	43,905	36,199	43,397	53,578	50,114
Non Current Liabilities	21,975	34,755	28,805	18,211	24,258	25,650	24,742	27,695	36,414	34,863
Total Equity	34,058	79,237	79,768	79,313	77,880	69,895	76,790	77,649	69,848	65,536
Reserve & Surplus	33,761	78,866	79,396	78,941	77,508	69,523	76,418	77,277	69,476	65,164
Share Capital	297	372	372	372	372	372	372	372	372	372

Show % Change

Above figures are in Rs. Crores

Cash Flow

Cash Flow	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Cash Flow	-76	1,200	-650	228	2,053	-1,363	1,015	2,657	-371	-3,659
Investing Activities	1,878	-7,422	-13,606	21,033	3,954	887	8,768	6,408	16,312	6,173
Operating Activities	4,240	9,845	8,139	2,740	7,699	7,199	6,047	12,564	12,491	13,535
Financing Activities	-6,194	-1,223	4,817	-23,545	-9,600	-9,449	-13,800	-16,315	-29,174	-23,367

Show % Change

Above figures are in Rs. Crores

Share Holding

% Holding	Mar 2021	Apr 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024	Jul 2024
Promoter	55.11 %	65.18 %	65.18 %	65.18 %	69.69 %	69.69 %	69.69 %	69.69 %	69.69 %	68.11 %	68.11 %	63.71 %	63.71 %	61.95 %	59.32 %	56.38 %
FIIs	16.27 %	11.14 %	10.29 %	8.69 %	8.67 %	9.35 %	8.68 %	8.09 %	7.90 %	7.88 %	7.48 %	7.82 %	7.74 %	8.77 %	10.23 %	12.61 %
DIIs	11.62 %	10.16 %	10.60 %	11.92 %	10.84 %	11.61 %	11.57 %	10.37 %	11.04 %	10.21 %	9.98 %	10.59 %	11.19 %	13.15 %	14.78 %	15.85 %
Government	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.07 %	0.07 %	0.07 %	0.07 %	0.07 %	0.07 %	0.07 %	0.07 %	0.07 %
Public / Retail	16.67 %	13.19 %	13.61 %	13.88 %	10.56 %	9.13 %	9.84 %	11.56 %	11.08 %	13.62 %	14.28 %	17.73 %	17.23 %	15.87 %	15.43 %	14.92 %

Show % Change

Peer Comparison Compare Peers on Screener

Competitors	LTP	Market Cap (₹ Cr.)	P/E Ratio	Revenue (₹ Cr.)	YoY Revenue Growth %	Net Profit (₹ Cr.)	YoY Profit Growth %	RSI
Coal India	477.80	3,01,018.47	8.23	1,50,293.06	3.79	37,369	4.24	39.89
Vedanta	446.65	1,75,830.59	32.23	1,46,277.00	-2.59	7,537	54.02	49.27
NMDC	210.87	62,890.80	10.31	22,678.73	23.02	5,572	19.09	42.82
Lloyds Metals & Energy	804.90	42,884.09	30.69	6,574.59	89.65	1,243	38.22	65.36
Kudremukh Iron Ore Company	377.65	23,875.50	-	1,904.73	17.30	-83	12.61	34.91
GMDC	369.10	11,947.26	20.51	2,733.07	-29.77	617	-15.84	49.37
Sandur Manganese & Iron Ores	484.40	8,056.38	23.41	1,334.80	-38.91	239	263.22	45.22
MOIL	374.65	7,947.11	22.13	1,219.13	-25.27	248	-7.36	35.92
Orissa Minerals Development Comp	9,157.70	5,467.26	-	44.95	-49.76	-17	11,141.67	70.42
Ashapura Minechem	314.60	2,910.63	18.08	2,715.62	41.66	282	-40.86	46.15