Nifty
Sensex
:
:
9386.15
30365.25
-52.10(-0.55%)
-205.72(-0.67%)

Metal - Non Ferrous

Rating :
72/99   (View)

BSE: 500295 | NSE: VEDL

230.75
1.85 (0.81%)
23-May-2017 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 230.10
  • 233.40
  • 221.90
  • 228.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 15184460
  • 35038.14
  • 278.10
  • 94.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 85,774.26
  • 15.46
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 160,050.58
  • 1.52%
  • 1.41

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
Mar 17
Mar 16
Var%
Dec 16
Dec 15
Var%
Sep 16
Sep 15
Var%
Jun 16
Jun 15
Var%
Net Sales
23,691.39
15,979.28
48.26%
19,417.08
14,876.55
30.52%
15,859.60
16,560.86
-4.23%
14,437.08
17,016.86
-15.16%
Expenses
16,341.30
12,507.30
30.65%
13,537.55
11,770.82
15.01%
11,196.44
12,561.09
-10.86%
10,997.47
13,024.86
-15.57%
EBITDA
7,350.09
3,471.98
111.70%
5,879.53
3,105.73
89.31%
4,663.16
3,999.77
16.59%
3,439.61
3,992.00
-13.84%
EBIDTM
31.02%
21.73%
28.83%
20.88%
27.79%
24.15%
23.82%
23.46%
Other Income
920.76
1,375.71
-33.07%
1,032.90
715.41
44.38%
1,256.30
1,215.15
3.39%
1,093.53
1,147.99
-4.74%
Interest
1,503.48
1,537.98
-2.24%
1,508.22
1,390.62
8.46%
1,450.28
1,418.10
2.27%
1,393.06
1,357.79
2.60%
Depreciation
1,603.69
1,562.87
2.61%
1,520.25
1,770.36
-14.13%
1,528.85
1,660.23
-7.91%
1,492.04
1,717.48
-13.13%
PBT
5,049.28
-10,565.48
-
3,883.96
660.16
488.34%
2,940.33
2,136.59
37.62%
1,648.04
2,064.72
-20.18%
Tax
2,060.40
-284.10
-
896.81
160.58
458.48%
662.34
204.00
224.68%
491.35
352.48
39.40%
PAT
2,988.88
-10,281.38
-
2,987.15
499.58
497.93%
2,277.99
1,932.59
17.87%
1,156.69
1,712.24
-32.45%
PATM
12.62%
-64.34%
14.65%
3.36%
13.58%
11.67%
8.01%
10.06%
EPS
4.76
-37.71
-
6.29
0.06
10,383.33%
4.22
3.28
28.66%
2.07
2.92
-29.11%

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

Annual Reports:

News Update


  • Vedanta reports consolidated net profit of Rs 2988.04 crore in Q4FY17
    15th May 2017, 16:15 PM

    Total income of the company increased by 35.44% at Rs 24612.15 crore for quarter under review

    Read More
  • Vedanta - Quarterly Results
    15th May 2017, 12:00 AM

    Read More
  • Vedanta concludes merger of Cairn India with itself
    12th Apr 2017, 09:54 AM

    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 Apr 2017, 14:06 PM

    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 Feb 2017, 09:28 AM

    The awards recognize best practice in international financial reporting

    Read More
  • Vedanta plans to invest $10 billion on expanding business: Report
    20th Feb 2017, 10:42 AM

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

    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.