Nifty
Sensex
:
:
9217.95
29655.84
98.55(1.08%)
290.54(0.99%)

Metal - Non Ferrous

Rating :
71/99   (View)

BSE: 500295 | NSE: VEDL

231.85
0.00 (0%)
24-Apr-2017 | 1:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 232.70
  • 233.35
  • 227.60
  • 231.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 7812500
  • 18113.28
  • 278.10
  • 94.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 68,884.67
  • 16.65
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 143,160.99
  • 1.51%
  • 2.00

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.86%
  • 2.25%
  • 5.35%
  • FII
  • DII
  • Others
  • 4.04%
  • 2.99%
  • 22.51%

Chart

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

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 16
Dec 15
Var%
Sep 16
Sep 15
Var%
Jun 16
Jun 15
Var%
Mar 16
Mar 15
Var%
Net Sales
19,417.08
14,876.55
30.52%
15,859.60
16,560.86
-4.23%
14,437.08
17,016.86
-15.16%
15,979.28
17,804.56
-10.25%
Expenses
13,537.55
11,770.82
15.01%
11,196.44
12,561.09
-10.86%
10,997.47
13,024.86
-15.57%
12,507.30
13,974.46
-10.50%
EBITDA
5,879.53
3,105.73
89.31%
4,663.16
3,999.77
16.59%
3,439.61
3,992.00
-13.84%
3,471.98
3,830.10
-9.35%
EBIDTM
28.83%
20.88%
27.79%
24.15%
23.82%
23.46%
21.73%
21.51%
Other Income
1,032.90
715.41
44.38%
1,256.30
1,215.15
3.39%
1,093.53
1,147.99
-4.74%
1,375.71
41.14
3,243.97%
Interest
1,508.22
1,390.62
8.46%
1,450.28
1,418.10
2.27%
1,393.06
1,357.79
2.60%
1,537.98
1,320.81
16.44%
Depreciation
1,520.25
1,770.36
-14.13%
1,528.85
1,660.23
-7.91%
1,492.04
1,717.48
-13.13%
1,562.87
763.52
104.69%
PBT
3,883.96
660.16
488.34%
2,940.33
2,136.59
37.62%
1,648.04
2,064.72
-20.18%
-10,565.48
-18,168.76
-
Tax
896.81
160.58
458.48%
662.34
204.00
224.68%
491.35
352.48
39.40%
-284.10
549.37
-
PAT
2,987.15
499.58
497.93%
2,277.99
1,932.59
17.87%
1,156.69
1,712.24
-32.45%
-10,281.38
-18,718.13
-
PATM
14.65%
3.36%
13.58%
11.67%
8.01%
10.06%
-64.34%
-105.13%
EPS
6.29
0.06
10,383.33%
4.22
3.28
28.66%
2.07
2.92
-29.11%
-37.71
-64.85
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Net Sales
64,433.55
73,709.50
66,152.41
2,748.94
8,978.04
10,136.47
6,650.05
5,262.81
3,792.42
2,230.15
Net Sales Growth
-12.58%
11.42%
2306.47%
-69.38%
-11.43%
52.43%
26.36%
38.77%
70.05%
 
Cost Of Goods Sold
22,924.39
24,674.91
23,098.30
43.28
973.57
861.57
534.50
491.83
476.80
465.57
Gross Profit
41,509.16
49,034.59
43,054.11
2,705.66
8,004.47
9,274.90
6,115.55
4,770.98
3,315.62
1,764.58
GP Margin
64.42%
66.52%
65.08%
98.43%
89.16%
91.50%
91.96%
90.65%
87.43%
79.12%
Total Expenditure
49,724.71
51,595.14
46,589.52
2,283.49
5,503.01
4,972.26
3,556.51
2,749.36
1,549.69
1,299.05
Power & Fuel Cost
9,327.78
8,273.69
7,386.14
547.52
22.62
20.52
16.86
11.92
12.50
13.86
% Of Sales
14.48%
11.22%
11.17%
19.92%
0.25%
0.20%
0.25%
0.23%
0.33%
0.62%
Employee Cost
2,469.05
2,845.31
2,763.99
249.52
268.43
207.56
164.05
96.02
65.59
60.71
% Of Sales
3.83%
3.86%
4.18%
9.08%
2.99%
2.05%
2.47%
1.82%
1.73%
2.72%
Manufacturing Exp.
8,421.63
8,116.48
6,049.45
602.07
1,520.63
1,922.47
1,630.87
1,352.96
751.68
640.99
% Of Sales
13.07%
11.01%
9.14%
21.90%
16.94%
18.97%
24.52%
25.71%
19.82%
28.74%
General & Admin Exp.
3,053.77
3,326.48
2,193.99
479.11
1,718.87
743.27
253.42
290.52
209.15
59.29
% Of Sales
4.74%
4.51%
3.32%
17.43%
19.15%
7.33%
3.81%
5.52%
5.51%
2.66%
Selling & Distn. Exp.
697.82
744.72
772.18
201.88
735.83
1,121.79
934.90
332.55
28.83
56.27
% Of Sales
1.08%
1.01%
1.17%
7.34%
8.20%
11.07%
14.06%
6.32%
0.76%
2.52%
Miscellaneous Exp.
2,830.27
3,613.55
4,325.47
160.11
263.06
95.08
21.91
173.56
5.14
56.27
% Of Sales
4.39%
4.90%
6.54%
5.82%
2.93%
0.94%
0.33%
3.30%
0.14%
0.11%
EBITDA
14,708.84
22,114.36
19,562.89
465.45
3,475.03
5,164.21
3,093.54
2,513.45
2,242.73
931.10
EBITDA Margin
22.83%
30.00%
29.57%
16.93%
38.71%
50.95%
46.52%
47.76%
59.14%
41.75%
Other Income
4,454.26
2,977.20
2,073.47
53.86
259.61
579.04
481.06
252.65
134.92
76.83
Interest
5,704.49
5,658.78
5,094.41
474.65
433.26
87.18
55.51
4.27
2.75
2.97
Depreciation
6,710.94
7,159.16
6,882.32
197.46
106.14
96.38
74.50
51.67
49.96
39.25
PBT
6,747.67
12,273.62
9,659.63
-152.80
3,195.24
5,559.69
3,444.59
2,710.16
2,324.94
965.71
Tax
432.96
1,448.36
-846.85
-42.94
1,021.38
1,337.24
805.55
715.27
776.01
314.70
Tax Rate
-7.59%
-14.59%
-8.92%
24.68%
32.64%
24.05%
23.39%
26.39%
33.38%
32.59%
PAT
-9,323.67
-15,649.86
5,216.58
-131.03
2,107.77
4,222.45
2,629.13
1,988.13
1,541.58
646.12
PAT before Minority Interest
-6,136.97
-11,373.48
10,339.38
-131.03
2,107.77
4,222.45
2,639.04
1,994.89
1,548.93
651.01
Minority Interest
-3,186.70
-4,276.38
-5,122.80
0.00
0.00
0.00
-9.91
-6.76
-7.35
-4.89
PAT Margin
-14.47%
-21.23%
7.89%
-4.77%
23.48%
41.66%
39.54%
37.78%
40.65%
28.97%
PAT Growth
40.42%
-400.00%
4081.21%
-106.22%
-50.08%
60.60%
32.24%
28.97%
138.59%
 
Unadjusted EPS
-31.44
-52.77
21.46
26.24
31.01
49.17
32.41
25.26
19.58
164.15

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Shareholder's Funds
44,672.32
53,875.27
73,008.66
17,475.40
15,118.21
12,810.43
7,917.71
4,715.74
2,943.45
1,609.10
Share Capital
296.50
296.50
296.50
86.91
86.91
86.91
83.10
78.72
39.36
39.36
Total Reserves
44,375.82
53,578.77
72,712.16
17,388.49
15,031.30
12,723.52
7,834.61
4,637.02
2,904.09
1,569.74
Non-Current Liabilities
57,557.25
58,920.65
63,303.27
1,210.41
1,227.07
1,136.32
2,035.58
68.34
66.40
64.90
Secured Loans
37,266.46
35,412.84
31,425.59
0.00
7.16
12.50
44.37
1.91
0.00
0.00
Unsecured Loans
13,190.84
16,612.36
23,540.18
1,179.16
1,109.07
968.01
1,916.19
0.00
0.00
0.00
Long Term Provisions
2,436.45
2,341.64
4,202.84
3.66
3.52
10.01
0.00
0.00
0.00
0.00
Current Liabilities
52,780.22
41,955.52
44,010.42
4,351.21
4,055.85
1,650.62
3,536.24
2,119.56
2,055.89
261.69
Trade Payables
6,327.52
5,278.16
4,167.28
321.21
886.77
984.36
726.82
303.78
161.04
109.44
Other Current Liabilities
25,121.58
15,283.17
21,224.14
325.24
317.90
243.73
103.36
33.82
34.35
21.07
Short Term Borrowings
20,899.26
19,940.71
17,394.53
3,651.90
2,617.95
3.31
0.00
0.00
0.00
0.00
Short Term Provisions
431.86
1,453.48
1,224.47
52.86
233.23
419.22
2,706.06
1,781.96
1,860.50
131.18
Total Liabilities
187,977.19
190,281.18
214,119.80
23,037.02
20,401.13
15,597.37
13,532.82
6,937.02
5,092.36
1,954.96
Net Block
73,006.78
70,107.83
87,205.43
4,136.48
3,307.08
2,415.65
2,176.96
544.10
476.01
459.67
Gross Block
112,854.52
105,931.16
116,325.45
5,066.24
4,071.03
3,064.83
2,751.04
886.34
769.63
721.91
Accumulated Depreciation
39,708.24
35,759.26
29,055.95
929.76
763.95
649.18
574.08
342.24
293.62
262.24
Non Current Assets
121,121.76
127,443.57
150,520.29
21,233.02
18,005.55
3,155.13
2,255.75
593.06
497.51
479.93
Capital Work in Progress
26,991.07
38,747.95
43,127.69
722.54
837.20
543.60
78.74
48.93
21.47
20.23
Non Current Investment
217.44
213.44
208.63
15,881.98
13,662.62
0.05
0.05
0.03
0.03
0.03
Long Term Loans & Adv.
17,107.54
16,387.55
13,943.33
484.30
189.40
190.90
0.00
0.00
0.00
0.00
Other Non Current Assets
3,798.93
1,986.80
6,035.21
7.72
9.25
4.93
0.00
0.00
0.00
0.00
Current Assets
66,664.54
62,657.86
63,432.34
1,804.00
2,395.58
12,442.24
11,277.07
6,343.96
4,594.85
1,475.03
Current Investments
46,529.37
39,392.60
37,700.95
176.87
503.96
8,799.74
4,564.80
3,125.16
2,050.97
845.36
Inventories
8,079.13
8,725.02
9,033.79
960.95
875.15
737.41
502.54
264.19
311.80
298.51
Sundry Debtors
2,550.09
3,605.13
4,619.64
142.39
549.43
683.01
338.12
298.16
472.46
270.82
Cash & Bank
3,675.71
5,696.28
7,685.50
36.12
97.74
897.03
2,391.84
17.72
21.03
21.21
Other Current Assets
5,830.24
5,238.83
4,392.46
487.67
369.30
1,325.05
3,479.77
2,638.73
1,738.59
39.13
Short Term Loans & Adv.
3,989.28
3,137.85
2,474.73
318.63
317.25
1,300.78
3,428.60
2,633.75
1,736.06
35.26
Net Current Assets
13,884.32
20,702.34
19,421.92
-2,547.21
-1,660.27
10,791.62
7,740.83
4,224.40
2,538.96
1,213.34
Total Assets
187,977.19
190,281.18
214,119.80
23,037.02
20,401.13
15,597.37
13,532.82
6,937.02
5,092.36
1,954.96

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
20,260.48
17,805.13
15,600.80
22.21
2,215.09
3,540.59
2,571.32
2,134.33
1,386.07
614.49
PBT
-5,703.78
-9,921.03
10,574.46
2,237.31
3,129.15
5,559.69
3,444.59
2,710.16
2,324.94
965.71
Adjustment
21,604.88
33,640.24
10,424.28
-1,761.60
311.17
-356.63
-288.04
-169.29
-20.71
-3.43
Changes in Working Capital
6,367.43
-2,534.46
-1,023.89
-96.77
-143.15
-294.71
179.12
314.45
-170.69
-23.90
Cash after chg. in Working capital
22,268.53
21,184.75
19,974.85
378.94
3,297.17
4,908.35
3,335.67
2,855.32
2,133.54
938.38
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2,008.05
-3,379.62
-4,374.05
-356.73
-1,082.08
-1,367.76
-764.35
-720.99
-747.47
-323.55
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
-7,767.84
-4,160.01
-11,346.95
-320.77
-4,724.43
-2,303.43
-5,394.12
-998.85
-1,203.25
-440.93
Net Fixed Assets
-5,910.24
-656.24
-44,044.66
-372.44
-478.17
-814.28
-117.35
-133.79
-40.95
-95.71
Net Investments
-5,996.62
-3,697.38
-8,073.63
-272.94
-4,956.81
-3,985.17
-2,458.96
-1,019.24
-1,132.63
-351.65
Others
4,139.02
193.61
40,771.34
324.61
710.55
2,496.02
-2,817.81
154.18
-29.67
6.43
Cash from Financing Activity
-11,386.15
-13,955.77
-5,051.62
237.81
1,725.64
-400.12
2,682.11
-1,138.96
-183.61
-189.62
Net Cash Inflow / Outflow
1,106.49
-310.65
-797.77
-60.75
-783.70
837.04
-140.69
-3.48
-0.79
-16.06
Opening Cash & Equivalents
1,098.27
1,382.00
26.29
87.04
870.73
33.69
14.07
17.57
18.37
37.27
Closing Cash & Equivalent
2,199.65
1,098.27
1,382.00
26.29
87.04
870.73
33.69
14.07
17.57
21.21

Financial Ratios

Consolidated /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
150.02
181.10
245.67
201.07
173.95
147.40
95.28
59.91
37.39
20.44
ROA
-3.24%
-5.62%
8.72%
-0.60%
11.71%
28.99%
25.78%
33.17%
43.96%
37.35%
ROE
-12.50%
-17.98%
22.90%
-0.80%
15.09%
40.74%
41.78%
52.09%
68.05%
47.23%
ROCE
0.00%
-3.00%
16.60%
1.46%
21.81%
47.68%
47.96%
70.86%
102.26%
70.03%
Fixed Asset Turnover
0.62
0.70
1.14
0.62
2.54
3.51
3.68
6.44
5.19
3.52
Receivable days
16.48
19.42
12.52
44.31
24.83
18.27
17.35
26.36
35.04
41.30
Inventory Days
44.99
41.93
26.28
117.59
32.49
22.19
20.90
19.70
28.77
50.25
Payable days
41.67
33.11
18.18
103.57
94.23
72.77
53.88
33.91
34.48
35.03
Cash Conversion Cycle
19.80
28.24
20.61
58.32
-36.90
-32.31
-15.63
12.15
29.33
56.51
Total Debt/Equity
1.75
1.45
1.11
0.28
0.25
0.08
0.25
0.00
0.00
0.00
Interest Cover
0.00
-0.75
2.86
0.63
8.22
64.77
63.05
635.70
846.43
326.15

News Update


  • Vedanta concludes merger of Cairn India with itself
    12th April 2017

    The shareholders of Cairn India will receive for each equity share held, one equity share of Vedanta of face value Rs 1 each

    Read More
  • Vedanta reports 40% surge in zinc output in Q4
    11th April 2017

    Refined zinc production rose to 215,000 tonnes in the quarter ended March 31, from 154,000 tonnes a year earlier

    Read More
  • Vedanta wins Platinum and Gold at LACP Vision Awards
    28th February 2017

    The awards recognize best practice in international financial reporting

    Read More
  • Vedanta plans to invest $10 billion on expanding business: Report
    20th February 2017

    The merger of Cairn India and Hindustan Zinc with Vedanta is likely to be completed in the current quarter

    Read More
  • Vedanta - Quarterly Results
    14th February 2017

    Read More
  • Vedanta posts 23% growth in aluminium production in April-December: Report
    19th January 2017

    The first line of the 1.25 mtpa Jharsuguda-II smelter was impacted by a transformer failure incident earlier this month

    Read More
  • Vedanta reports 44% jump in mined metal production during Q3FY17
    17th January 2017

    The production of integrated metal production increased q-o-q; zinc by 38%, lead by 26% and silver by 10%

    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.