Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹3,02,508Cr
Rev Gr TTM
Revenue Growth TTM
-26.79%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

VEDL
VS
| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Jun 2024 | Sep 2024 | Dec 2024 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -12.7 | 6.3 | 4.2 | -6.4 | 6.0 | -3.4 | -52.0 | -53.0 | 5.8 | -50.2 | 25.1 | 47.5 |
| 27,313 | 27,466 | 27,010 | 26,741 | 25,819 | 27,806 | 12,050 | 11,440 | 27,906 | 13,831 | 14,816 | 17,050 |
Operating Profit Operating ProfitCr |
| 19.0 | 29.5 | 24.0 | 24.7 | 27.8 | 26.1 | 29.4 | 31.4 | 26.2 | 26.2 | 30.6 | 30.7 |
Other Income Other IncomeCr | 2,326 | 1,863 | 779 | 385 | 934 | 3,168 | 339 | 347 | 985 | -1,830 | 506 | 418 |
Interest Expense Interest ExpenseCr | 2,110 | 2,523 | 2,417 | 2,415 | 2,222 | 2,667 | 1,073 | 1,071 | 2,026 | 1,033 | 547 | 737 |
Depreciation DepreciationCr | 2,550 | 2,642 | 2,788 | 2,743 | 2,731 | 2,696 | 1,238 | 1,191 | 2,824 | 1,303 | 1,239 | 1,332 |
| 4,086 | 8,177 | 4,105 | 3,995 | 5,926 | 7,633 | 3,041 | 3,331 | 6,053 | 750 | 5,241 | 5,908 |
| 778 | 9,092 | 1,237 | 1,720 | 831 | 2,030 | 1,028 | 794 | 1,596 | 348 | 1,354 | 1,658 |
|
Growth YoY PAT Growth YoY% | -40.8 | -134.0 | -7.2 | -27.4 | 54.0 | 712.4 | 70.0 | 118.1 | -12.5 | -37.9 | 60.1 | 88.5 |
| 9.8 | -2.4 | 8.1 | 6.4 | 14.3 | 14.9 | 28.6 | 29.7 | 11.8 | 18.6 | 36.6 | 38.0 |
| 7.1 | -4.8 | 5.4 | 3.7 | 9.7 | 11.3 | 9.1 | 9.9 | 8.2 | 4.6 | 14.6 | 17.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
|
| | -12.8 | 12.4 | 27.2 | 0.2 | -8.3 | 4.2 | 50.8 | 11.0 | -2.4 | 6.4 | -48.7 |
| 51,595 | 49,110 | 50,893 | 67,004 | 68,945 | 63,760 | 60,703 | 87,908 | 1,12,886 | 1,08,529 | 1,10,625 | 55,253 |
Operating Profit Operating ProfitCr |
| 30.0 | 23.6 | 29.5 | 27.1 | 25.1 | 24.5 | 31.0 | 33.8 | 23.4 | 24.5 | 27.7 | 29.6 |
Other Income Other IncomeCr | -19,222 | -29,341 | 4,467 | 6,102 | 4,338 | -14,876 | 2,743 | 1,832 | 2,634 | 5,355 | 5,544 | 1,569 |
Interest Expense Interest ExpenseCr | 5,659 | 5,778 | 5,855 | 5,112 | 5,689 | 4,977 | 5,210 | 4,797 | 6,225 | 9,465 | 9,914 | 2,817 |
Depreciation DepreciationCr | 7,159 | 8,572 | 6,292 | 6,283 | 8,192 | 9,093 | 7,638 | 8,895 | 10,555 | 10,723 | 11,096 | 4,810 |
| -9,925 | -28,540 | 13,652 | 19,569 | 13,560 | -8,259 | 17,213 | 32,964 | 20,276 | 20,365 | 26,877 | 17,126 |
| 1,448 | -10,678 | 2,333 | 5,877 | 3,862 | -3,516 | 2,180 | 9,255 | 5,770 | 12,826 | 6,342 | 4,646 |
|
| | -57.1 | 163.4 | 21.0 | -29.2 | -148.9 | 416.9 | 57.7 | -38.8 | -48.0 | 172.4 | 22.2 |
| -15.4 | -27.8 | 15.7 | 14.9 | 10.5 | -5.6 | 17.1 | 17.9 | 9.8 | 5.3 | 13.4 | 32.0 |
| -52.8 | -41.4 | 23.5 | 28.3 | 19.1 | -18.0 | 31.3 | 50.7 | 28.5 | 11.4 | 39.0 | 44.6 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Equity Capital Equity CapitalCr | 297 | 297 | 297 | 372 | 372 | 372 | 372 | 372 | 372 | 372 | 391 | 391 |
| 53,579 | 43,743 | 60,128 | 62,940 | 62,322 | 54,644 | 61,906 | 65,011 | 39,051 | 30,350 | 40,821 | 49,261 |
Current Liabilities Current LiabilitiesCr | 41,956 | 54,340 | 82,675 | 67,247 | 76,641 | 63,322 | 59,138 | 65,495 | 87,047 | 78,661 | 73,575 | 1,40,938 |
Non Current Liabilities Non Current LiabilitiesCr | 58,922 | 60,291 | 41,927 | 38,065 | 47,878 | 48,553 | 49,157 | 50,183 | 58,903 | 70,077 | 75,965 | 23,722 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 62,658 | 72,843 | 76,796 | 55,114 | 59,828 | 57,520 | 56,206 | 68,338 | 60,507 | 51,924 | 51,765 | 1,86,050 |
Non Current Assets Non Current AssetsCr | 1,27,625 | 1,22,388 | 1,22,234 | 1,29,471 | 1,42,215 | 1,26,102 | 1,29,505 | 1,30,044 | 1,34,870 | 1,38,883 | 1,51,528 | 47,187 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Operating Cash Flow Operating Cash FlowCr | 17,805 | 20,377 | 18,083 | 17,366 | 23,754 | 19,300 | 23,980 | 34,963 | 33,065 | 35,654 | 39,562 | 39,499 |
Investing Cash Flow Investing Cash FlowCr | -4,160 | -7,863 | 2,711 | 15,396 | -10,530 | -5,894 | -6,750 | -2,253 | -693 | -13,686 | -19,190 | -24,338 |
Financing Cash Flow Financing Cash FlowCr | -13,956 | -11,303 | -12,425 | -39,255 | -10,242 | -15,547 | -17,565 | -28,903 | -34,142 | -26,092 | -19,223 | -13,549 |
|
Free Cash Flow Free Cash FlowCr | 7,231 | 14,965 | 12,648 | 10,070 | 14,937 | 11,631 | 17,262 | 24,658 | 19,411 | 19,097 | 22,848 | |
| -156.6 | -114.1 | 159.8 | 126.8 | 244.9 | -406.9 | 159.5 | 147.5 | 227.9 | 472.9 | 192.7 | 157.4 |
CFO To EBITDA CFO To EBITDA% | 80.5 | 134.5 | 84.8 | 69.8 | 102.8 | 93.3 | 87.8 | 78.0 | 96.1 | 101.3 | 93.4 | 170.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 56,166 | 26,653 | 81,440 | 1,03,450 | 68,303 | 24,069 | 84,994 | 1,49,970 | 1,02,111 | 1,00,978 | 1,81,481 | 2,56,072 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 14.8 | 10.0 | 9.7 | 0.0 | 7.3 | 8.0 | 9.7 | 23.8 | 12.1 | 14.7 |
Price To Sales Price To Sales | 0.8 | 0.4 | 1.1 | 1.1 | 0.7 | 0.3 | 1.0 | 1.1 | 0.7 | 0.7 | 1.2 | 3.3 |
Price To Book Price To Book | 1.0 | 0.6 | 1.4 | 1.6 | 1.1 | 0.4 | 1.4 | 2.3 | 2.6 | 3.3 | 4.4 | 5.2 |
| 5.5 | 5.6 | 6.1 | 5.9 | 5.1 | 3.0 | 4.6 | 4.2 | 5.0 | 5.2 | 6.3 | 12.1 |
Profitability Ratios Profitability Ratios |
| 66.5 | 65.6 | 69.7 | 64.9 | 71.6 | 73.3 | 73.1 | 73.3 | 70.0 | 69.1 | 68.0 | 57.2 |
| 30.0 | 23.6 | 29.5 | 27.1 | 25.1 | 24.5 | 31.0 | 33.8 | 23.4 | 24.5 | 27.7 | 29.6 |
| -15.4 | -27.8 | 15.7 | 14.9 | 10.5 | -5.6 | 17.1 | 17.9 | 9.8 | 5.3 | 13.4 | 32.0 |
| -3.4 | -21.5 | 15.9 | 22.0 | 16.0 | -3.1 | 18.7 | 31.7 | 22.1 | 25.2 | 27.7 | 26.0 |
| -21.1 | -40.6 | 18.7 | 21.6 | 15.5 | -8.6 | 24.1 | 36.3 | 36.8 | 24.5 | 49.8 | 50.5 |
| -6.0 | -9.2 | 5.7 | 7.4 | 4.8 | -2.6 | 8.1 | 11.9 | 7.4 | 4.0 | 10.1 | 10.8 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Vedanta Limited is India’s largest diversified natural resources conglomerate, with integrated operations spanning **aluminium, zinc, iron ore, steel, copper, oil & gas, power, and ferroalloys**. Headquartered in Mumbai and part of Vedanta Resources Limited (VRL), the company operates across seven reportable segments and maintains a strategic international presence in countries including South Africa, Namibia, UAE, Liberia, Ireland, Japan, South Korea, and Taiwan.
---
### **Strategic Outlook & Corporate Restructuring (Key Focus: 2025–2026)**
- **Demerger into Four Independent Entities:** In a significant structural shift, Vedanta plans to demerge into **four pure-play, sector-focused companies** by FY26, with each shareholder receiving one share in each new entity. The aim is to unlock long-term shareholder value, enhance strategic agility, and attract targeted global investment.
- **Post-Demerger Structure:** Vedanta Limited will retain **Hindustan Zinc (HZL)** (63.4% stake), **Zinc International**, and act as an incubator for technology and downstream ventures. The demerger is expected to create multiple $10 billion+ businesses with potential for global scale.
---
### **Core Business Segments – Capacity, Expansion, and Strategic Highlights**
#### **1. Aluminium Business – India’s Largest Primary Producer & Global Expansion Target**
- **Current Capacity:** 3.1 MTPA (planned expansion to **5.5 MTPA by FY27**)
- Jharsuguda Smelter: 1.8 MTPA
- BALCO: 0.6 MTPA → expanding to **1.1 MTPA**
- **Alumina Refining:** Lanjigarh refinery at **3.5 MTPA** (expandable to **6 MTPA**), ensuring **100% captive alumina supply**.
- **Bauxite & Coal Security:**
- Sijimali bauxite mine (9 MTPA start in FY25–26) with reserves of 310 million tonnes.
- 100% coal secured via Jamkhani, Radhikapur, Kuraloi, Ghogharpalli, and Barra mines.
- **Value-Added Products (VAP):** Targeting **90% of output as VAPs** with EBITDA of ~$1,300/tonne.
- **Sustainability Initiatives:**
- **Restora & Restora Ultra:** Low-carbon aluminium brands with GHG emissions <1 tonne CO₂e/tonne — ~75% lower than global average.
- **Green hydrogen** R&D with IIT Bombay; **ultra-high-purity aluminium (99.99%)** for aerospace/electronics.
- **R&D & Innovation:**
- New high-strength alloys (with IIT Kharagpur, CSIR-NML): HTLS conductor, 5XXX-Sc for EVs, defence, aerospace.
- Patents filed for red mud utilization, waste-to-wealth tech, and process optimization.
- **Global Ambition:** Targeting top 3 non-Chinese aluminium producers with **3 MTPA integrated capacity and full backward integration**.
---
#### **2. Zinc & Lead – Global Scale & Cost Leadership**
- **India (HZL):** World’s second-largest integrated zinc-lead producer, 75% domestic market share.
- Mined metal production: **1,095 KTPA (FY25)**.
- Smelting capacity: **1.12 MTPA**; expanding to 1.5 MTPA.
- Silver output: **687 tonnes (FY25)**.
- **Zinc International:**
- **Gamsberg Phase-II Expansion:** Adding **200 KTPA MIC capacity**; total MIC to reach **525 KTPA by FY26**. Project 63% complete, commissioning in H1 FY26.
- **Black Mountain Mining (BMM):** 700 KTPA iron ore plant under construction, adding **magnetite** line.
- **Combined R&R Base:** Over **1 billion tonnes of ore**, positioning Vedanta as a top-tier global zinc miner.
- **Low-Carbon Leadership:**
- **EcoZen**: Asia’s first low-carbon zinc (CO₂e <1 tonne/tonne) — used in galvanizing, reducing emissions by 400 kg/tonne.
- **E-Commerce & Customer Access:**
- **e-Volve platform**: B2B digital marketplace for zinc, lead, and silver; real-time LME-linked pricing.
---
#### **3. Oil & Gas – India’s Largest Private Producer (Cairn O&G)**
- **Production (FY25):** ~103 kboepd (19% YoY growth), targeting **50% of India’s domestic oil & gas output**.
- **Asset Base:** 73,000 sq km across **62+ blocks**, including OALP and PSC.
- **Growth Projects:**
- Commissioning ~120 wells in FY25–26.
- Jaya field monetization using **CNG trucking solution** until pipeline connectivity.
- ASP (Alkaline-Surfactant-Polymer) flooding – first in India – for enhanced oil recovery.
- **Exploration:** Drilling 10+ wells in Assam; frontier exploration in NE, KG basin.
- **Technology & Digitalization:**
- Cloud-based petro-technical platform; **digital oilfields** with BabelFish monitoring.
- Controlled Source Electromagnetics (CSEM) for deepwater exploration in KG block.
- **Financial Strength:** Ranked among global lowest-cost producers with strong FCF generation post-CAPEX.
---
#### **4. Steel & Iron Ore – Low-Cost, Global-Grade Output**
- **Steel (ESL):** Expansion from 1.7 → **3.5 MTPA hot metal capacity**.
- Key projects: 1,264 m³ BF, 0.5 MTPA coke ovens, ductile iron pipe plant.
- Full downstream expansion (1.7 MTPA) in pipeline to ensure 100% VAP.
- **Iron Ore:**
- Operations in **Goa, Karnataka, Liberia (WCL)**.
- **3 MTPA expansion at WCL** (Liberia), targeting **"Green Steel"** feedstock.
- 84.92 million tonnes at Bicholim (Goa); Bomi mine at 2.5 MTPA by FY25.
- **Pig Iron & Value Addition:** 817 KT produced (FY25), with VAB reducing fuel rate to **550 kg/THM** via PCI optimization.
---
#### **5. Power Business – 4.78 GW of Integrated Capacity**
- **Operational (as of FY25):**
- Talwandi Sabo (1,980 MW – super-critical, PPA with PSPCL till 2041)
- Jharsuguda (600 MW – PPA with GRIDCO till 2037)
- Meenakshi (1,000 MW via NCLT acquisition)
- Athena (1,200 MW – acquired for ₹565 cr, full operation by March 2026)
- **Coal Linkage:** 100% domestic for TSPL & Jharsuguda; Athena & Meenakshi securing linkages by FY26.
- **Margins:** Generation cost of ₹2.5–4.6/unit; realization of ₹2.9–5.4/unit (FY28), indicating strong margins.
- **Future:** Total **5 GW commercial power capacity**, forming the foundation of a dedicated Vedanta Power entity post-demerger.
---
#### **6. Copper & Nickel – Strategic for EV and Electronics Transition**
- **Copper Smelting:** 125 KTPA rod plant being built in **Saudi Arabia (Vedanta Copper International)**.
- **Sterlite Copper (Tuticorin):** Smelter under force majeure; no production.
- **Copper Refining:** Silvassa refinery (216 KTPA) operational; producing green copper via fire-refined recycling tech.
- **Nickel (Nicomet):**
- India’s only primary nickel producer; 50% domestic market share in nickel sulphate.
- Output: ~3,000 tonnes; target of **10 KTPA** via debottlenecking.
- Long-term EV supply contracts with international OEMs.
- Plans for **50 KTPA greenfield plant** to meet domestic demand.
---
#### **7. Critical Minerals & Exploration**
- Won **6 critical mineral blocks** in national auctions (gold, tungsten, cobalt, PGE, graphite, diamonds).
- **Hindmetal Exploration Services (HESPL)** managing 10 projects in 7 Indian states.
- Expanding into battery materials: **Zinc-air, Zn-ion, Ni-Zn batteries** (with IIT Madras, JNCASR, Æsir Technologies).
---
### **Technology & Innovation – Vedanta Spark and Project Pratham**
- **Vedanta Spark:** Innovation platform collaborating with **1,800+ global startups** to pilot AI, IoT, drones, generative AI in mining, smelting, and power.
- **Digital Transformation (Project Pratham Phase 2):**
- **AI/ML** for predictive maintenance, coal blending, smelter optimization.
- **Digital twin** technology at ESL and HZL – increasing production by 4–5%.
- Real-time monitoring, remote control in mining, automation in logistics and reconciliation.
- **T-Pulse (AI safety system):** Deployed at 25 sites for real-time hazard detection.
---
### **ESG & Sustainability – "Transforming for Good"**
- **Targets:** Zero harm, zero discharge, zero waste.
- **Waste-to-Wealth Initiatives:**
- Utilizing **bauxite residue (red mud)** for road construction, geopolymer concrete.
- Recovering **high-purity graphite (>99%)** from spent pot liner.
- **Carbon Leadership:**
- Over **66,000 tonnes of green aluminium** sold in FY25 (₹1,584 crore revenue).
- Energy optimization saving 7.5 million kWh/year.
- **EcoZen, Restora, Restora Ultra** – flagship sustainable products with marketing and regulatory edge.
---
### **Financial & Investment Highlights**
- **CAPEX (FY25–26):** $1.5–1.7 billion allocated for capacity expansion and integration.
- **Record Performance (FY25):**
- Aluminium: **2.42 million tonnes** (9% YoY alumina growth).
- Power Sales: **12.8 billion units**.
- Oil & Gas: 103 kboepd → 19% growth.
- **Financial Rebuilding:** Credit upgrades from S&P, Moody’s, Fitch, ICRA in FY25.