Table of Contents

Vedanta Ltd

Updated on June 13, 2019

Stock/Share Code - VEDL

Vedanta is principally engaged in the exploration, production and sale of aluminium, iron ore, copper, commercial power and oil and gas.

Below is the details of VEDL Vedanta Ltd

Market Cap	₹59,680 Cr.
Current Price	₹168.5 as on 19 Jun 19
52 Week High / Low Price	₹258.4 / ₹145.8
Face Value	₹1
Stock P/E	12.35
Book Value	₹209.51
Dividend Yield	13.21 %
ROCE	5.85 %
ROE	3.18 %
Sales Growth (3yrs)	11.89 %
Sector	Mining & Mineral products
Industry	Mining / Minerals / Metals
Listed on	BSE AND NSE
Company Website	Company Website

Pros: Stock is trading at 0.77 times its book value Stock is providing a good dividend yield of 13.21%. Market value of investments Rs.86406.00 Cr. is more than the Market Cap Rs.59679.55 Cr. Company has been maintaining a healthy dividend payout of 50.72%

Cons: Promoter's stake has decreased Company has a low return on equity of 3.62% for last 3 years. Contingent liabilities of Rs.43425.00 Cr. Earnings include an other income of Rs.6476.00 Cr.

Vedanta Ltd Price Chart

Vedanta Ltd Peer Comparison in Mining & Mineral products

S.No.	Name	CMP Rs.	P/E	Mar Cap Rs.Cr.	Div Yld %	NP Qtr Rs.Cr.	Qtr Profit Var %	Qtr Sales Var %	Sales Qtr Rs.Cr.	ROCE %
1.	Coal India	₹257.05	8.95	₹156,225.16 Cr.	6.56	₹6,024.23 Cr.	362.47	7.53	28546.26	45.55
2.	Vedanta		12.35	₹59,679.55 Cr.	13.21	₹39 Cr.	-98.29	-34.06	9256.00	5.85
3.	Vedanta		8.73	₹59,679.55 Cr.	13.21	₹2,615 Cr.	-16.46	-15.06	23468.00	16.39
4.	NMDC	₹108.15	6.68	₹31,016.54 Cr.	4.39	₹1,453.77 Cr.	31.42	-6.17	3643.32	25.52
5.	KIOCL	₹123.75	77.11	₹8,626.11 Cr.	0.78	₹44.83 Cr.	-25.36	50.34	644.48	2.84
6.	MOIL	₹149.95	8.64	₹4,095.98 Cr.	1.89	₹135.09 Cr.	5.72	9.82	436.59	23.12
7.	G M D C	₹615.15	6.24	₹2,555.13 Cr.	4.36	₹124.04 Cr.	23.95	-16.46	530.50	13.34
8.	Maithan Alloys	₹576	7.44	₹1,898.8 Cr.	0.46	₹70.1 Cr.	-21.22	24.73	549.30	48.54

Ready to Invest?
Talk to our investment specialist

Vedanta Ltd Fundamentals

Quarterly Results

Quarterly reports are issued by companies every three months. Most companies have a financial year-end of Mar. 31 and quarters that end on June 30, Sept. 30, Dec. 31 and March 31.

Standalone Figures in Rs. Crores

	Jun 2016	Sep 2016	Dec 2016	Mar 2017	Jun 2017	Sep 2017	Dec 2017	Mar 2018	Jun 2018	Sep 2018	Dec 2018	Mar 2019
Sales	8,145	7,731	9,685	11,102	8,928	10,375	12,185	14,036	9,690	9,690	10,007	9,256
YOY Sales Growth %	3.37%	6.23%	42.03%	27.86%	9.61%	34.2%	25.81%	26.43%	8.53%	-6.6%	-17.87%	-34.06%
Expenses	6,745	6,352	7,762	9,353	7,641	9,223	10,688	13,055	7,735	8,269	9,102	7,992
Material Cost %	50.28%	51.86%	50.14%	53.95%	53%	58.27%	57.07%	56.23%	39.63%	42.45%	44.25%	42.57%
Employee Cost %	2.82%	2.46%	1.96%	1.57%	2.17%	1.93%	1.64%	1.48%	2.12%	2.31%	2.06%	2.45%
Operating Profit	1,400	1,379	1,923	1,749	1,287	1,152	1,497	981	1,955	1,421	905	1,264
OPM %	17%	18%	20%	16%	14%	11%	12%	7%	20%	15%	9%	14%
Other Income	-823	690	-258	11,622	602	971	745	8,429	159	439	5,685	193
Interest	870	984	1,022	1,020	1,137	931	728	802	1,078	977	892	885
Depreciation	785	756	753	693	706	729	752	655	784	800	893	766
Profit before tax	-1,078	329	-110	11,658	46	463	762	7,953	252	83	4,805	-194
Tax %	4%	-9%	138%	-0%	26%	-2%	11%	24%	48%	69%	-2%	120%
Net Profit	-1,032	359	42	11,700	34	471	679	6,072	130	26	4,878	39
	Notes	Notes	Notes	Notes	Notes	Notes	Notes	Notes	Notes	Notes	Notes	Notes

Profit & Loss

The profit and loss (P&L) statement is a financial statement that summarizes the revenues, costs and expenses incurred during a specified period, usually a fiscal quarter or year. The P&L statement is synonymous with the income statement. These records provide information about a company's ability or inability to generate profit" by increasing revenue, reducing costs or both. Some refer to the P&L statement as a statement of profit and loss, income statement, statement of operations, statement of financial results or income, earnings statement or expense statement.

Standalone Figures in Rs. Crores

	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	TTM
Sales	2,024	3,602	5,082	5,331	8,232	7,025	2,348	28,537	32,502	34,094	36,663	45,524	38,643
Sales Growth %	14.23%	77.99%	41.1%	4.89%	54.4%	-14.65%	-66.58%	1115.55%	13.9%	4.9%	7.53%	24.17%	%
Expenses	1,160	1,427	2,658	3,016	4,192	4,487	2,015	26,355	27,876	45,424	30,310	39,647	33,098
Material Cost %	19.22%	11.34%	8.94%	9.1%	11.2%	14.06%	5.31%	63.81%	61.88%	52.78%	51.69%	56.29%	%
Manufacturing Cost %	22.16%	23.38%	35.17%	38.05%	24.76%	20.21%	41.42%	19.23%	17.31%	16.52%	17.14%	17.75%	%
Employee Cost %	2.46%	1.48%	1.59%	2.13%	1.81%	2.72%	8.28%	1.96%	2%	2.14%	2.14%	1.76%	%
Other Cost %	13.47%	3.43%	6.6%	7.29%	13.15%	26.87%	30.85%	7.36%	4.57%	61.79%	11.7%	11.29%	%
Operating Profit	864	2,175	2,424	2,315	4,040	2,538	332	2,181	4,626	-11,329	6,353	5,877	5,545
OPM %	43%	60%	48%	43%	49%	36%	14%	8%	14%	-33%	17%	13%	14%
Other Income	69	106	254	454	515	386	342	1,817	2,009	1,457	11,327	10,089	6,476
Interest	2	2	3	54	86	420	469	3,565	3,656	3,600	3,896	3,900	3,832
Depreciation	31	43	44	57	83	84	148	1,505	1,012	4,287	2,986	2,842	3,243
Profit before tax	900	2,237	2,631	2,658	4,386	2,421	57	-1,072	1,967	-17,760	10,798	9,224	4,946
Tax %	33%	33%	26%	20%	22%	31%	-112%	200%	2%	33%	-3%	21%
Net Profit	606	1,492	1,942	2,118	3,433	1,680	121	1,076	1,927	-11,906	11,069	7,256	5,073
EPS in Rs	7.39	18.57	24.29	24.94	38.91	19.24	1.37	3.63	6.49	0.00	37.11	19.51
Dividend Payout %	26%	12%	9%	13%	9%	21%	7%	90%	63%	-9%	52%	109%

Compounded Sales Growth

10 Years:: 28.87%
5 Years:: 80.93%
3 Years:: 11.89%
TTM:: -15.12%

Compounded Profit Growth

10 Years:: 5.41%
5 Years:: 84.62%
3 Years:: 10.23%
TTM:: -30.09%

Return on Equity

10 Years:: 6.26%
5 Years:: 3.92%
3 Years:: 3.62%
Last Year:: 3.18%

Balance Sheet

A balance sheet is a financial statement that reports a company's assets, liabilities and shareholders' equity at a specific point in time, and provides a basis for computing rates of return and evaluating its capital structure. It is a financial statement that provides a snapshot of what a company owns and owes, as well as the amount invested by shareholders. It is used alongside other important financial statements such as the income statement and statement of cash flows in conducting fundamental analysis or calculating financial ratios.

Standalone Figures in Rs. Crores

	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019
Share Capital	39	39	79	83	87	87	87	296	296	372	372	372	372
Equity Capital	39.36	39.36	78.72	83.1	86.91	86.91	86.91	296.5	296.5	296.5	297	372	372
Reserves	1,467	2,752	4,439	7,126	11,502	12,826	12,937	33,382	33,761	78,866	79,396	78,941	77,508
Borrowings	0	0	2	1,926	971	3,599	4,831	38,943	37,644	33,468	43,233	40,713	37,701
Other Liabilities	293	397	615	1,144	1,647	1,337	685	13,837	9,255	75,826	48,860	34,454	35,286
Trade Payables	90.79	136.1	285.92	595.93	877.16	737.4	308.09	4180.85	3751.03	13458.89	16615	15721	11262
Total Liabilities	1,800	3,188	5,135	10,278	14,208	17,849	18,540	86,459	80,957	188,456	171,786	154,480	150,867
Fixed Assets	383	398	458	512	760	993	1,555	22,584	22,126	32,039	35,065	35,747	42,589
Gross Block	596.78	637.82	739.27	836.8	1214.55	1516.26	2212.68	29287.03	29848.44	40040.29	45046	47898
Accumulated Depreciation	213.87	239.73	281.27	324.65	454.68	523.27	658.09	6638.93	7658.51	8001.27	9981	12151
CWIP	16	16	48	68	505	681	363	17,327	17,422	21,158	17,243	18,369	14,148
Investments	868	2,000	3,020	5,479	9,464	14,421	14,694	22,767	26,465	101,047	86,085	68,010	68,582
Other Assets	533	774	1,609	4,220	3,479	1,754	1,929	23,780	14,944	34,213	33,393	32,354	25,548
Inventories	255.01	263.52	231.7	408.66	636.1	757.29	756.02	5678.7	5442.07	5228.66	5540	8149	7657
Trade receivables	227.14	443.07	256.73	278.46	506.88	462.19	140.44	1303.65	1157.69	1926.53	1529	1968	1966
Cash Equivalents	14.43	13.16	12.17	2377.41	891.32	72.01	24.88	2110.36	464.14	1890.89	1414	1594	3891
Loans n Advances	36.52	54.33	1108.34	1155.04	1292.1	299.92	552.32	4677.65	4490.55	19283.68	18787	13294	934
Total Assets	1,800	3,188	5,135	10,278	14,208	17,849	18,540	86,459	80,957	188,456	171,786	154,480	150,867

Cash Flows

Cash flow is the net amount of cash and cash-equivalents being transferred into and out of a business. At the most fundamental level, a company’s ability to create value for shareholders is determined by its ability to generate positive cash flows, or more specifically, maximize long-term free cash flow.

Standalone Figures in Rs. Crores

	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018
Cash from Operating Activity	584	1,306	2,078	2,003	2,961	1,539	-128	2,832	4,240	9,845	8,139	3,289
Profit from operations	889.22	2213.17	2460.63	2366.12	4053.06	2534.07	221.2	2947.15	4953.13	5870.44	6768	7126
Working Capital Changes	-2.51	-187.38	314.77	149.25	-111.47	-223.78	-28.75	-16.77	-622.05	4005.83	1408	-3778
Taxes paid	-302.53	-719.5	-697.73	-511.89	-980.49	-771.71	-320.75	-98.02	-90.64	-31.21	-37	-59
Cash from Investing Activity	-411	-1,125	-940	-4,695	-1,725	-4,035	-303	-232	1,878	-7,422	-13,606	21,031
Fixed Assets Purchased	-101.62	-59.21	-136.45	-131.59	-837.29	-481.41	-340.67	-1258.98	-1416.47	-1543.08	-1636	-2198
Fixed Assets Sold	0.77	1.66	0.16	0.36	4.3	1.97	2.3	16.65	5.88	6.9	12	7
Investments purchased	-351.65	-1113.24	-989.14	-670.51	-3673.47	-20159.85	-7875.67	-44167.9	-33154.07	-56518.16	-64914	-41353
Investments sold	0.3	0	0	0	0	27811.64	7955.72	44650.02	36171.35	57000.53	60981	55873
Cash from Financing Activity	-190	-184	-1,139	2,706	-393	1,693	394	-506	-6,194	-1,223	4,817	-24,092
Proceeds from Shares	0	0	0	537.24	0	0	0	0	0	0	2	0
Proceeds from Borrowings	0	0	0	0	0	7202.09	4719.49	54023.74	61810.4	47124.28	17305	4793
Repayment of Borrowings	0	0	0	0	-6.3	-4750	-3887.17	-50894.45	-63371.37	-43170.69	-12200	-14203
Interest Paid	0	-0.03	-0.99	-5.24	-58.21	-232.11	-256.64	-2776.57	-3595.34	-3221.96	-4134	-4036
Dividends Paid	-180	-183.57	-137.97	-206.44	-328.14	-527.35	-181.74	-858.33	-1037.64	-2097.92	-790	-14461
Net Cash Flow	-17	-2	-1	14	843	-804	-38	2,095	-76	1,200	-650	228

Ready to Invest?
Talk to our investment specialist

Ratios

	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018
ROCE %	70%	104%	71%	39%	41%	19%	3%	5%	8%	-6%	10%	6%
Debtor Days	41	45	18	19	22	24	22	17	13	21	15	16
Inventory Turnover	7.57	13.89	20.53	16.65	15.76	10.08	3.10	8.87	5.85	6.39	6.81	6.65

Announcements & News

Recent Announcements

Announcement under Regulation 30 (LODR)-Change in Directorate | May 30, 2019
Reg.24(A)-Annual Secretarial Compliance | May 27, 2019
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation | May 22, 2019
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation | May 22, 2019
Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate | May 22, 2019

Credit Ratings

Annual Reports

How to Invest in Mutual Funds SIP Online?

Open Free Investment Account for Lifetime at Fincash.com.
Complete your Registration and KYC Process
Upload Documents (PAN, Aadhaar, etc.). And, You are Ready to Invest! Get Started
Invest in Mutual Funds which invests in Vedanta Ltd & Get More Returns than Bank Deposit

Disclaimer:
All efforts have been made to ensure the information provided here is accurate as per time to time filling by company to exchanges. However, no guarantees are made regarding correctness of data. Investors are advised to validate/check information with exchanges or companies website before making any investment decisions.

Shepard Technologies Pvt. Ltd : A -204, Technocity, Plot No X-4/1 & X-4/2, TTC, MIDC, Mahape, Navi Mumbai - 400710

AMFI Registration No. 112358 | CIN: U74999MH2016PTC282153

Mutual fund investments are subject to market risks. Please read the scheme information and other related documents carefully before investing. Past performance is not indicative of future returns. Please consider your specific investment requirements before choosing a fund, or designing a portfolio that suits your needs.

Shepard Technologies Pvt. Ltd. (with ARN code 112358) makes no warranties or representations, express or implied, on products offered through the platform. It accepts no liability for any damages or losses, however caused, in connection with the use of, or on the reliance of its product or related services. Terms and conditions of the website are applicable.