Nifty
Sensex
:
:
10564.05
34415.58
-1.25 (-0.01%)
-11.71 (-0.03%)

Metal - Non Ferrous

Rating :
63/99   (View)

BSE: 500295 | NSE: VEDL

308.60
-3.10 (-0.99%)
20-Apr-2018 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 305.45
  • 309.75
  • 303.00
  • 311.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 13535858
  • 41771.66
  • 355.70
  • 217.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 114,638.27
  • 16.19
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 172,084.54
  • 6.31%
  • 1.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.14%
  • 3.59%
  • 5.46%
  • FII
  • DII
  • Others
  • 6.69%
  • 6.52%
  • 27.60%

Chart

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

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Jun 17
Jun 16
Var%
Mar 17
Mar 16
Var%
Net Sales
24,361.00
19,417.08
25.46%
21,590.00
15,859.60
36.13%
19,342.00
14,437.08
33.97%
23,691.39
15,979.28
48.26%
Expenses
17,598.00
13,537.55
29.99%
15,921.00
11,196.44
42.20%
14,468.00
10,997.47
31.56%
16,341.30
12,507.30
30.65%
EBITDA
6,763.00
5,879.53
15.03%
5,669.00
4,663.16
21.57%
4,874.00
3,439.61
41.70%
7,350.09
3,471.98
111.70%
EBIDTM
27.76%
28.83%
26.26%
27.79%
25.20%
23.82%
31.02%
21.73%
Other Income
573.00
1,032.90
-44.53%
876.00
1,256.30
-30.27%
1,055.00
1,093.53
-3.52%
920.76
1,375.71
-33.07%
Interest
1,306.00
1,508.22
-13.41%
1,384.00
1,450.28
-4.57%
1,592.00
1,393.06
14.28%
1,503.48
1,537.98
-2.24%
Depreciation
1,549.00
1,520.25
1.89%
1,426.00
1,528.85
-6.73%
1,386.00
1,492.04
-7.11%
1,603.69
1,562.87
2.61%
PBT
4,323.00
3,883.96
11.30%
3,921.00
2,940.33
33.35%
2,951.00
1,648.04
79.06%
5,049.28
-10,565.48
-
Tax
1,364.00
896.81
52.09%
935.00
662.34
41.17%
681.00
491.35
38.60%
2,060.40
-284.10
-
PAT
2,959.00
2,987.15
-0.94%
2,986.00
2,277.99
31.08%
2,270.00
1,156.69
96.25%
2,988.88
-10,281.38
-
PATM
12.15%
14.65%
13.83%
13.58%
11.74%
8.01%
12.62%
-64.34%
EPS
5.52
6.29
-12.24%
5.62
4.22
33.18%
4.10
2.07
98.07%
4.76
-37.71
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Net Sales
88,984.39
72,225.03
64,261.76
73,709.50
66,152.41
2,748.94
8,978.04
10,136.47
6,650.05
5,262.81
3,792.42
Net Sales Growth
35.45%
12.39%
-12.82%
11.42%
2306.47%
-69.38%
-11.43%
52.43%
26.36%
38.77%
 
Cost Of Goods Sold
28,947.20
21,880.72
22,192.79
24,674.91
23,098.30
43.28
973.57
861.57
534.50
491.83
476.80
Gross Profit
60,037.19
50,344.31
42,068.97
49,034.59
43,054.11
2,705.66
8,004.47
9,274.90
6,115.55
4,770.98
3,315.62
GP Margin
67.47%
69.70%
65.47%
66.52%
65.08%
98.43%
89.16%
91.50%
91.96%
90.65%
87.43%
Total Expenditure
64,328.30
50,894.05
49,197.51
51,595.14
46,589.52
2,283.49
5,503.01
4,972.26
3,556.51
2,749.36
1,549.69
Power & Fuel Cost
-
10,401.82
9,301.54
8,273.69
7,386.14
547.52
22.62
20.52
16.86
11.92
12.50
% Of Sales
-
14.40%
14.47%
11.22%
11.17%
19.92%
0.25%
0.20%
0.25%
0.23%
0.33%
Employee Cost
-
2,339.34
2,458.26
2,845.31
2,763.99
249.52
268.43
207.56
164.05
96.02
65.59
% Of Sales
-
3.24%
3.83%
3.86%
4.18%
9.08%
2.99%
2.05%
2.47%
1.82%
1.73%
Manufacturing Exp.
-
10,361.69
9,380.49
8,116.48
6,049.45
602.07
1,520.63
1,922.47
1,630.87
1,352.96
751.68
% Of Sales
-
14.35%
14.60%
11.01%
9.14%
21.90%
16.94%
18.97%
24.52%
25.71%
19.82%
General & Admin Exp.
-
490.74
491.46
3,326.48
2,193.99
479.11
1,718.87
743.27
253.42
290.52
209.15
% Of Sales
-
0.68%
0.76%
4.51%
3.32%
17.43%
19.15%
7.33%
3.81%
5.52%
5.51%
Selling & Distn. Exp.
-
967.41
697.82
744.72
772.18
201.88
735.83
1,121.79
934.90
332.55
28.83
% Of Sales
-
1.34%
1.09%
1.01%
1.17%
7.34%
8.20%
11.07%
14.06%
6.32%
0.76%
Miscellaneous Exp.
-
4,452.33
4,675.15
3,613.55
4,325.47
160.11
263.06
95.08
21.91
173.56
28.83
% Of Sales
-
6.16%
7.28%
4.90%
6.54%
5.82%
2.93%
0.94%
0.33%
3.30%
0.14%
EBITDA
24,656.09
21,330.98
15,064.25
22,114.36
19,562.89
465.45
3,475.03
5,164.21
3,093.54
2,513.45
2,242.73
EBITDA Margin
27.71%
29.53%
23.44%
30.00%
29.57%
16.93%
38.71%
50.95%
46.52%
47.76%
59.14%
Other Income
3,424.76
4,581.53
4,530.87
2,977.20
2,073.47
53.86
259.61
579.04
481.06
252.65
134.92
Interest
5,785.48
5,855.04
5,778.13
5,658.78
5,094.41
474.65
433.26
87.18
55.51
4.27
2.75
Depreciation
5,964.69
6,291.50
8,572.44
7,159.16
6,882.32
197.46
106.14
96.38
74.50
51.67
49.96
PBT
16,244.28
13,765.97
5,244.55
12,273.62
9,659.63
-152.80
3,195.24
5,559.69
3,444.59
2,710.16
2,324.94
Tax
5,040.40
3,778.31
-10,677.55
1,448.36
-846.85
-42.94
1,021.38
1,337.24
805.55
715.27
776.01
Tax Rate
31.03%
27.68%
37.41%
-14.59%
-8.92%
24.68%
32.64%
24.05%
23.39%
26.39%
33.38%
PAT
11,203.88
5,514.88
-12,270.70
-15,649.86
5,216.58
-131.03
2,107.77
4,222.45
2,629.13
1,988.13
1,541.58
PAT before Minority Interest
7,080.35
9,873.26
-17,862.62
-11,373.48
10,339.38
-131.03
2,107.77
4,222.45
2,639.04
1,994.89
1,548.93
Minority Interest
-4,123.53
-4,358.38
5,591.92
-4,276.38
-5,122.80
0.00
0.00
0.00
-9.91
-6.76
-7.35
PAT Margin
12.59%
7.64%
-19.09%
-21.23%
7.89%
-4.77%
23.48%
41.66%
39.54%
37.78%
40.65%
PAT Growth
-390.29%
144.94%
21.59%
-400.00%
4081.21%
-106.22%
-50.08%
60.60%
32.24%
28.97%
 
Unadjusted EPS
20.00
37.77
-37.27
-52.77
21.46
26.24
31.01
49.17
32.41
25.26
19.58

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Shareholder's Funds
60,500.11
44,039.17
53,875.27
73,008.66
17,475.40
15,118.21
12,810.43
7,917.71
4,715.74
2,943.45
Share Capital
371.75
296.50
296.50
296.50
86.91
86.91
86.91
83.10
78.72
39.36
Total Reserves
59,973.49
43,742.67
53,578.77
72,712.16
17,388.49
15,031.30
12,723.52
7,834.61
4,637.02
2,904.09
Non-Current Liabilities
34,434.28
51,771.98
58,920.65
63,303.27
1,210.41
1,227.07
1,136.32
2,035.58
68.34
66.40
Secured Loans
29,444.47
35,931.53
35,412.84
31,425.59
0.00
7.16
12.50
44.37
1.91
0.00
Unsecured Loans
810.67
13,446.88
16,612.36
23,540.18
1,179.16
1,109.07
968.01
1,916.19
0.00
0.00
Long Term Provisions
2,053.50
2,051.39
2,341.64
4,202.84
3.66
3.52
10.01
0.00
0.00
0.00
Current Liabilities
82,675.26
54,340.26
41,955.52
44,010.42
4,351.21
4,055.85
1,650.62
3,536.24
2,119.56
2,055.89
Trade Payables
18,459.11
16,162.37
5,278.16
4,167.28
321.21
886.77
984.36
726.82
303.78
161.04
Other Current Liabilities
31,475.12
25,353.33
15,283.17
21,224.14
325.24
317.90
243.73
103.36
33.82
34.35
Short Term Borrowings
32,244.87
12,289.56
19,940.71
17,394.53
3,651.90
2,617.95
3.31
0.00
0.00
0.00
Short Term Provisions
496.16
535.00
1,453.48
1,224.47
52.86
233.23
419.22
2,706.06
1,781.96
1,860.50
Total Liabilities
191,537.58
186,712.50
190,281.18
214,119.80
23,037.02
20,401.13
15,597.37
13,532.82
6,937.02
5,092.36
Net Block
76,754.89
67,230.51
70,107.83
87,205.43
4,136.48
3,307.08
2,415.65
2,176.96
544.10
476.01
Gross Block
154,248.41
140,068.04
105,931.16
116,325.45
5,066.24
4,071.03
3,064.83
2,751.04
886.34
769.63
Accumulated Depreciation
77,071.63
72,837.53
35,759.26
29,055.95
929.76
763.95
649.18
574.08
342.24
293.62
Non Current Assets
114,741.47
113,869.23
127,443.57
150,520.29
21,233.02
18,005.55
3,155.13
2,255.75
593.06
497.51
Capital Work in Progress
27,556.68
38,461.33
38,747.95
43,127.69
722.54
837.20
543.60
78.74
48.93
21.47
Non Current Investment
72.93
48.80
213.44
208.63
15,881.98
13,662.62
0.05
0.05
0.03
0.03
Long Term Loans & Adv.
5,980.94
4,234.72
16,387.55
13,943.33
484.30
189.40
190.90
0.00
0.00
0.00
Other Non Current Assets
4,376.03
3,893.87
1,986.80
6,035.21
7.72
9.25
4.93
0.00
0.00
0.00
Current Assets
76,796.11
72,843.27
62,657.86
63,432.34
1,804.00
2,395.58
12,442.24
11,277.07
6,343.96
4,594.85
Current Investments
46,889.18
53,337.18
39,392.60
37,700.95
176.87
503.96
8,799.74
4,564.80
3,125.16
2,050.97
Inventories
9,627.89
8,011.65
8,725.02
9,033.79
960.95
875.15
737.41
502.54
264.19
311.80
Sundry Debtors
2,240.07
2,493.75
3,605.13
4,619.64
142.39
549.43
683.01
338.12
298.16
472.46
Cash & Bank
14,122.74
3,708.79
5,696.28
7,685.50
36.12
97.74
897.03
2,391.84
17.72
21.03
Other Current Assets
3,916.23
866.76
2,100.98
1,917.73
487.67
369.30
1,325.05
3,479.77
2,638.73
1,738.59
Short Term Loans & Adv.
3,145.72
4,425.14
3,137.85
2,474.73
318.63
317.25
1,300.78
3,428.60
2,633.75
1,736.06
Net Current Assets
-5,879.15
18,503.01
20,702.34
19,421.92
-2,547.21
-1,660.27
10,791.62
7,740.83
4,224.40
2,538.96
Total Assets
191,537.58
186,712.50
190,281.18
214,119.80
23,037.02
20,401.13
15,597.37
13,532.82
6,937.02
5,092.36

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
-39,536.76
-656.24
-44,044.66
-372.44
-478.17
-814.28
-117.35
-133.79
-40.95
-95.71
Net Investments
-74,582.66
-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
106,351.58
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 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Book Value (Rs.)
162.33
148.53
181.10
245.67
201.07
173.95
147.40
95.28
59.91
37.39
ROA
5.22%
-9.48%
-5.62%
8.72%
-0.60%
11.71%
28.99%
25.78%
33.17%
43.96%
ROE
18.92%
-36.55%
-17.98%
22.90%
-0.80%
15.09%
40.74%
41.78%
52.09%
68.05%
ROCE
16.00%
-18.71%
-3.00%
16.60%
1.46%
21.81%
47.68%
47.96%
70.86%
102.26%
Fixed Asset Turnover
0.52
0.55
0.70
1.14
0.62
2.54
3.51
3.68
6.44
5.19
Receivable days
11.34
16.37
19.42
12.52
44.31
24.83
18.27
17.35
26.36
35.04
Inventory Days
42.26
44.92
41.93
26.28
117.59
32.49
22.19
20.90
19.70
28.77
Payable days
120.22
74.02
33.11
18.18
103.57
94.23
72.77
53.88
33.91
34.48
Cash Conversion Cycle
-66.62
-12.73
28.24
20.61
58.32
-36.90
-32.31
-15.63
12.15
29.33
Total Debt/Equity
1.19
1.54
1.45
1.11
0.28
0.25
0.08
0.25
0.00
0.00
Interest Cover
3.33
-3.94
-0.75
2.86
0.63
8.22
64.77
63.05
635.70
846.43

News Update


  • Vedanta gets NCLT’s nod to acquire Electrosteel
    18th Apr 2018, 10:10 AM

    Pursuant to the Resolution Plan, a wholly-owned subsidiary of the company, will subscribe for the share capital of Electrosteel for an aggregate amount of Rs 1,805 crore

    Read More
  • Vedanta gets nod to raise funds up to Rs 4500 crore through NCDs
    26th Mar 2018, 09:21 AM

    The Board of Directors of the company at its meeting held on March 23, 2018, approved the same

    Read More
  • Vedanta planning to raise Rs 4,500 crore through NCDs
    21st Mar 2018, 10:08 AM

    The company will hold a meeting of its duly constituted Committee of the Directors on March 23, 2018 for the same

    Read More
  • Vedanta - Quarterly Results
    31st Jan 2018, 15:45 PM

    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.