Vedanta Limited
Vedanta Limited, a diversified natural resources company, explores, extracts, and processes minerals, and oil and gas in India, Europe, China, the United States, Mexico, and internationally. The company operates through seven reportable segments: Copper, Aluminium, Iron Ore, Power, Zinc India, Zinc International, Oil and Gas, and Others. It explores, produces, and sells oil and gas, zinc, lead, silver, copper, aluminum, steel, pig iron, chrome ores, and metallurgical coke. The company also operates a thermal coal-based commercial power facility of 600 megawatts (MW) at Jharsuguda in Odisha; a 1,200 MW thermal coal-based power plants in the Chhattisgarh; 1,980 MW thermal coal- based commercial power facilities in Punjab; wind power plants; a 1,000 MW coal-based power plant at Nellore, Andhra Pradesh; and power plants located at Mettur Dam in the state of Tamil Nadu in southern India. In addition, it manufactures and supplies billets, TMT bars, wire rods, and ductile iron pipes; mechanizes coal handling facilities and upgrades general cargo berth for handling coal at the outer harbor of Visakhapatnam Port on the east coast of India; offers port/berth services; and manufactures glass substrates, semiconductor, display glass panels, ferro alloys, and slag cements. The company was formerly known as Sesa Sterlite Limited and changed its name to Vedanta Limited in March 2015. The company was founded in 1954 and is headquartered in Mumbai, India.
Valuation
Profitability
Returns
Solvency
AI Summary
Indian StockStrengths1
- Maintains healthy dividend payout of 166.0%
Concerns1
- Other income is 77.0% of PBT β a large share of earnings is non-operating
Rule-based from financial data. Not advice.
Monthly Returns
Year-to-Date ROI
Historical Volatility
Historical Performance
Revenue, profitability, and cash flow trends (βΉ Crores)
Revenue (10Y)
Operating Income (10Y)
Net Profit (10Y)
Operating Margin % (10Y)
Dividend Payout % (10Y)
Free Cash Flow (10Y)
Growth Summary
Latest fiscal year: Mar 2025
Historical Growth
Year-by-year revenue, profitability, and cash flow (βΉ Crores, last 10 years)
| Year | Revenue | Op. Income | Net Profit | CFO | FCF | ROE | Rev Growth 1Y | NP Growth 1Y |
|---|---|---|---|---|---|---|---|---|
| Mar 2025 | βΉ74.30 K Cr | β | βΉ17.93 K Cr | β | β | 23.8% | 5.0% | 170.7% |
| Mar 2024 | βΉ70.76 K Cr | β | βΉ6.62 K Cr | β | β | 10.1% | 3.9% | -68.8% |
| Mar 2023 | βΉ68.08 K Cr | β | βΉ21.26 K Cr | β | β | 30.4% | 7.6% | 23.3% |
| Mar 2022 | βΉ63.28 K Cr | β | βΉ17.25 K Cr | β | β | 22.2% | 69.0% | 64.2% |
| Mar 2021 | βΉ37.44 K Cr | β | βΉ10.50 K Cr | β | β | 13.7% | 4.4% | -256.0% |
| Mar 2020 | βΉ35.86 K Cr | β | βΉ-6732.00 | β | β | -9.6% | -7.2% | -232.7% |
| Mar 2019 | βΉ38.64 K Cr | β | βΉ5.08 K Cr | β | β | 6.5% | -15.1% | -30.1% |
| Mar 2018 | βΉ45.52 K Cr | β | βΉ7.26 K Cr | β | β | 9.1% | 24.2% | -34.4% |
| Mar 2017 | βΉ36.66 K Cr | β | βΉ11.07 K Cr | β | β | 13.9% | 7.5% | -193.0% |
| Mar 2016 | βΉ34.09 K Cr | β | βΉ-11906.00 | β | β | -15.0% | 4.9% | -717.9% |
Financial Statements
Income statement, balance sheet, and cash flow (βΉ Crores, as reported)
Consolidated Figures in USD Millions.
| Unnamed: 0 | TTM |
|---|---|
| Revenue / Net Sales | 78,109 |
| Total Expenses | 62,280 |
| EBIT / Operating Profit | 15,829 |
| OPM % | 20% |
| Other Income | 7,195 |
| Finance Costs | 5,835 |
| Depreciation & Amortisation | 4,004 |
| Profit Before Tax | 13,185 |
| Tax % | - |
| Net Profit / PAT | 11,129 |
| EPS (βΉ) | 28.45 |
| Dividend Payout % | - |
Peer Comparison
Materials sector peers, ranked by market cap
| Company | Market Cap | Revenue | P/E | P/B | EV/EBITDA | Rev G 1Y |
|---|---|---|---|---|---|---|
| Vedanta Limitedthis co. | βΉ2.49 L Cr | βΉ74.30 K Cr | 26.50 | 3.37 | 12.82 | 5.0% |
| UltraTech Cement Ltd | βΉ3.55 L Cr | βΉ71.89 K Cr | 48.60 | 5.02 | 27.23 | 4.7% |
| JSW Steel Limited | βΉ2.88 L Cr | βΉ1.28 L Cr | 38.00 | 3.45 | 14.23 | -5.5% |
| Asian Paints Ltd. | βΉ2.77 L Cr | βΉ29.55 K Cr | 69.60 | 14.50 | 35.04 | -5.4% |
| Hindustan Zinc Ltd. | βΉ2.66 L Cr | βΉ33.97 K Cr | 25.50 | 19.57 | 18.58 | 17.4% |
| Coal India Limited | βΉ2.64 L Cr | βΉ1.59 K Cr | 12.40 | 13.24 | 16.33 | 5.1% |
| TATA STEEL LIMITED | βΉ2.28 L Cr | βΉ1.33 L Cr | 14.60 | 1.71 | 8.81 | -6.0% |
| Industry Average | β | βΉ10.75 K Cr | 47.54 | 5.23 | 30.19 | 121.8% |