Stock 500295 VEDANTA LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Vedanta Limited Bombay S.E.

Equities

500295

INE205A01025

Diversified Mining

Market Closed - Bombay S.E.
Other stock markets
 03:58:49 03/05/2024 pm IST 		5-day change 1st Jan Change
415.2 INR +1.08% Intraday chart for Vedanta Limited +9.02% +60.60%
01/05 26 Companies Reportedly Queue Up for KSK Mahanadi Power Project CI
25/04 Transcript : Vedanta Limited, Q4 2024 Earnings Call, Apr 25, 2024

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 6,83,934 2,39,532 8,47,245 14,94,414 10,17,894 15,43,389 - -
Enterprise Value (EV) 1 9,53,494 4,52,262 10,97,725 17,02,924 14,65,274 10,08,689 22,12,285 21,96,446
P/E ratio 9.67 x -3.59 x 7.3 x 8.01 x 9.69 x 24 x 11.7 x 10.2 x
Yield 10.2% 6.03% 4.15% 11.2% 37% 8.56% 8.32% 8.1%
Capitalization / Revenue 0.75 x 0.29 x 0.98 x 1.13 x 0.69 x 0.7 x 1.04 x 0.97 x
EV / Revenue 1.05 x 0.54 x 1.26 x 1.28 x 0.99 x 0.7 x 1.49 x 1.38 x
EV / EBITDA 3.97 x 2.19 x 4.02 x 3.8 x 4.26 x 2.87 x 5.3 x 4.76 x
EV / FCF 6.44 x 3.94 x 6.42 x 7 x 7.6 x 41.8 x 13.3 x 10.2 x
FCF Yield 15.5% 25.4% 15.6% 14.3% 13.2% 2.39% 7.52% 9.78%
Price to Book 1.1 x 0.44 x 1.37 x 2.29 x 2.59 x 4.44 x 4.52 x 4.17 x
Nbr of stocks (in thousands) 37,07,963 37,02,198 37,03,804 37,05,006 37,08,850 37,13,194 - -
Reference price 2 184.4 64.70 228.8 403.4 274.4 415.6 415.6 415.6
Announcement Date 07/05/19 06/06/20 13/05/21 28/04/22 12/05/23 25/04/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 9,09,010 8,35,450 8,68,630 13,27,320 14,73,080 14,37,270 14,83,375 15,97,385
EBITDA 1 2,40,120 2,06,870 2,73,180 4,48,240 3,44,220 3,51,980 4,17,472 4,61,853
EBIT 1 1,58,200 1,15,940 1,96,800 3,59,290 2,38,670 2,44,750 3,06,643 3,45,750
Operating Margin 17.4% 13.88% 22.66% 27.07% 16.2% 17.03% 20.67% 21.64%
Earnings before Tax (EBT) 1 1,35,600 -82,590 1,72,130 3,29,640 2,02,760 2,03,630 2,40,046 2,76,563
Net income 1 70,650 -66,640 1,16,020 1,88,020 1,05,740 42,390 1,34,160 1,58,380
Net margin 7.77% -7.98% 13.36% 14.17% 7.18% 2.95% 9.04% 9.91%
EPS 2 19.07 -18.00 31.32 50.38 28.32 11.33 35.38 40.89
Free Cash Flow 1 1,48,120 1,14,840 1,70,940 2,43,330 1,92,780 53,022 1,66,314 2,14,896
FCF margin 16.29% 13.75% 19.68% 18.33% 13.09% 3.82% 11.21% 13.45%
FCF Conversion (EBITDA) 61.69% 55.51% 62.57% 54.29% 56% 15.86% 39.84% 46.53%
FCF Conversion (Net income) 209.65% - 147.34% 129.42% 182.32% 76.64% 123.97% 135.68%
Dividend per Share 2 18.85 3.900 9.500 45.00 101.5 35.59 34.58 33.67
Announcement Date 07/05/19 06/06/20 13/05/21 28/04/22 12/05/23 25/04/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 2,81,050 3,00,480 3,36,970 3,98,220 3,86,220 3,66,540 3,48,180 3,79,300 3,37,330 3,89,450 3,55,410 3,44,504
EBITDA 1 98,710 1,03,630 1,09,380 1,36,330 1,01,970 76,990 70,670 94,590 64,200 1,18,340 85,310 84,547
EBIT 77,470 82,450 84,680 1,12,540 77,330 50,750 43,470 - 38,700 88,370 - 56,774
Operating Margin 27.56% 27.44% 25.13% 28.26% 20.02% 13.85% 12.48% - 11.47% 22.69% - 16.48%
Earnings before Tax (EBT) 1 71,700 78,060 77,920 1,01,960 72,600 43,640 43,940 42,580 40,860 81,770 41,050 39,189
Net income 1 42,240 46,150 41,640 57,990 44,210 18,080 24,640 18,810 26,400 -17,830 20,130 20,336
Net margin 15.03% 15.36% 12.36% 14.56% 11.45% 4.93% 7.08% 4.96% 7.83% -4.58% 5.66% 5.9%
EPS 2 11.31 12.38 11.17 15.56 11.84 4.850 6.600 - 7.060 -4.800 5.380 5.500
Dividend per Share - - - - - - - - - - - -
Announcement Date 26/07/21 29/10/21 28/01/22 28/04/22 28/07/22 28/10/22 27/01/23 12/05/23 21/07/23 04/11/23 25/01/24 -
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 2,69,560 2,12,730 2,50,480 2,08,510 4,47,380 6,73,764 6,68,896 6,53,057
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.123 x 1.028 x 0.9169 x 0.4652 x 1.3 x 2.015 x 1.602 x 1.414 x
Free Cash Flow 1 1,48,120 1,14,840 1,70,940 2,43,330 1,92,780 53,022 1,66,314 2,14,896
ROE (net income / shareholders' equity) 10.9% 5.68% 19.8% 29.5% 20.2% 15.2% 39.9% 44.8%
ROA (Net income/ Total Assets) 3.65% 1.72% 6.28% 9.78% 5.36% 6.41% 10.5% 11.7%
Assets 1 19,33,138 -38,70,143 18,46,600 19,21,552 19,73,682 10,79,761 12,73,353 13,59,018
Book Value Per Share 2 167.0 147.0 167.0 176.0 106.0 93.50 91.90 99.80
Cash Flow per Share 2 63.80 52.10 64.70 93.70 88.90 45.70 86.80 102.0
Capex 1 89,420 78,140 68,860 1,06,300 1,37,870 1,41,717 1,71,657 1,56,965
Capex / Sales 9.84% 9.35% 7.93% 8.01% 9.36% 10.22% 11.57% 9.83%
Announcement Date 07/05/19 06/06/20 13/05/21 28/04/22 12/05/23 25/04/24 - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Vedanta Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
14
Last Close Price
415.6 INR
Average target price
375.3 INR
Spread / Average Target
-9.71%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Integrated Mining

1st Jan change Capi.
BHP GROUP LIMITED Stock BHP Group Limited
-15.87% 141B
RIO TINTO PLC Stock Rio Tinto plc
-6.42% 116B
GLENCORE PLC Stock Glencore plc
-3.62% 69.66B
GRUPO MÉXICO, S.A.B. DE C.V. Stock Grupo México, S.A.B. de C.V.
+11.70% 48.64B
ANGLO AMERICAN PLC Stock Anglo American plc
+36.68% 40.34B
TECK RESOURCES LIMITED Stock Teck Resources Limited
+20.39% 25.12B
HINDUSTAN ZINC LIMITED Stock Hindustan Zinc Limited
+48.29% 21.87B
IVANHOE MINES LTD. Stock Ivanhoe Mines Ltd.
+48.33% 17.34B
SOUTH32 LIMITED Stock South32 Limited
+7.51% 10.48B
Integrated Mining
  1. Stock Market
  2. Equities
  3. VEDL Stock
  4. 500295 Stock
  5. Financials Vedanta Limited