Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Vedanta Ltd

VEDL
NSE
773.60
4.64%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Guidance Tracker
Alert
Watchlist
Note

Vedanta Ltd

VEDL
NSE
773.60
4.64%
29 Apr '26, 4:00 PM
Company Overview
Guidance Tracker
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
3,02,508Cr
Close
Close Price
773.60
Industry
Industry
Mining/Minerals
PE
Price To Earnings
17.37
PS
Price To Sales
3.86
Revenue
Revenue
78,437Cr
Rev Gr TTM
Revenue Growth TTM
-26.79%
PAT Gr TTM
PAT Growth TTM
22.21%
Peer Comparison
How does VEDL stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
VEDL
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterJun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
Revenue
RevenueCr
33,73338,94535,54135,50935,76437,63417,06316,68637,82418,74721,33724,609
Growth YoY
Revenue Growth YoY%
-12.76.34.2-6.46.0-3.4-52.0-53.05.8-50.225.147.5
Expenses
ExpensesCr
27,31327,46627,01026,74125,81927,80612,05011,44027,90613,83114,81617,050
Operating Profit
Operating ProfitCr
6,42011,4798,5318,7689,9459,8285,0135,2469,9184,9166,5217,559
OPM
OPM%
19.029.524.024.727.826.129.431.426.226.230.630.7
Other Income
Other IncomeCr
2,3261,8637793859343,168339347985-1,830506418
Interest Expense
Interest ExpenseCr
2,1102,5232,4172,4152,2222,6671,0731,0712,0261,033547737
Depreciation
DepreciationCr
2,5502,6422,7882,7432,7312,6961,2381,1912,8241,3031,2391,332
PBT
PBTCr
4,0868,1774,1053,9955,9267,6333,0413,3316,0537505,2415,908
Tax
TaxCr
7789,0921,2371,7208312,0301,0287941,5963481,3541,658
PAT
PATCr
3,308-9152,8682,2755,0955,6034,8764,9614,4573,4797,8079,352
Growth YoY
PAT Growth YoY%
-40.8-134.0-7.2-27.454.0712.470.0118.1-12.5-37.960.188.5
NPM
NPM%
9.8-2.48.16.414.314.928.629.711.818.636.638.0
EPS
EPS
7.1-4.85.43.79.711.39.19.98.24.614.617.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Revenue
RevenueCr
73,71064,26272,22591,86692,04884,44788,0211,32,7321,47,3081,43,7271,52,96878,437
Growth
Revenue Growth%
-12.812.427.20.2-8.34.250.811.0-2.46.4-48.7
Expenses
ExpensesCr
51,59549,11050,89367,00468,94563,76060,70387,9081,12,8861,08,5291,10,62555,253
Operating Profit
Operating ProfitCr
22,11415,15221,33224,86223,10320,68727,31844,82434,42235,19842,34323,184
OPM
OPM%
30.023.629.527.125.124.531.033.823.424.527.729.6
Other Income
Other IncomeCr
-19,222-29,3414,4676,1024,338-14,8762,7431,8322,6345,3555,5441,569
Interest Expense
Interest ExpenseCr
5,6595,7785,8555,1125,6894,9775,2104,7976,2259,4659,9142,817
Depreciation
DepreciationCr
7,1598,5726,2926,2838,1929,0937,6388,89510,55510,72311,0964,810
PBT
PBTCr
-9,925-28,54013,65219,56913,560-8,25917,21332,96420,27620,36526,87717,126
Tax
TaxCr
1,448-10,6782,3335,8773,862-3,5162,1809,2555,77012,8266,3424,646
PAT
PATCr
-11,373-17,86311,31913,6929,698-4,74315,03323,70914,5067,53920,53525,096
Growth
PAT Growth%
-57.1163.421.0-29.2-148.9416.957.7-38.8-48.0172.422.2
NPM
NPM%
-15.4-27.815.714.910.5-5.617.117.99.85.313.432.0
EPS
EPS
-52.8-41.423.528.319.1-18.031.350.728.511.439.044.6

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
297297297372372372372372372372391391
Reserves
ReservesCr
53,57943,74360,12862,94062,32254,64461,90665,01139,05130,35040,82149,261
Current Liabilities
Current LiabilitiesCr
41,95654,34082,67567,24776,64163,32259,13865,49587,04778,66173,5751,40,938
Non Current Liabilities
Non Current LiabilitiesCr
58,92260,29141,92738,06547,87848,55349,15750,18358,90370,07775,96523,722
Total Liabilities
Total LiabilitiesCr
1,90,2821,95,2311,99,0301,84,5852,02,0431,83,6221,85,7111,98,3821,95,3771,90,8072,03,2932,33,237
Current Assets
Current AssetsCr
62,65872,84376,79655,11459,82857,52056,20668,33860,50751,92451,7651,86,050
Non Current Assets
Non Current AssetsCr
1,27,6251,22,3881,22,2341,29,4711,42,2151,26,1021,29,5051,30,0441,34,8701,38,8831,51,52847,187
Total Assets
Total AssetsCr
1,90,2821,95,2311,99,0301,84,5852,02,0431,83,6221,85,7111,98,3821,95,3771,90,8072,03,2932,33,237

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
17,80520,37718,08317,36623,75419,30023,98034,96333,06535,65439,56239,499
Investing Cash Flow
Investing Cash FlowCr
-4,160-7,8632,71115,396-10,530-5,894-6,750-2,253-693-13,686-19,190-24,338
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
Net Cash Flow
Net Cash FlowCr
-2841,2068,339-6,4092,918-2,172-2633,817-1,745-4,1141,1811,612
Free Cash Flow
Free Cash FlowCr
7,23114,96512,64810,07014,93711,63117,26224,65819,41119,09722,848
CFO To PAT
CFO To PAT%
-156.6-114.1159.8126.8244.9-406.9159.5147.5227.9472.9192.7157.4
CFO To EBITDA
CFO To EBITDA%
80.5134.584.869.8102.893.387.878.096.1101.393.4170.4

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
56,16626,65381,4401,03,45068,30324,06984,9941,49,9701,02,1111,00,9781,81,4812,56,072
Price To Earnings
Price To Earnings
0.00.014.810.09.70.07.38.09.723.812.114.7
Price To Sales
Price To Sales
0.80.41.11.10.70.31.01.10.70.71.23.3
Price To Book
Price To Book
1.00.61.41.61.10.41.42.32.63.34.45.2
EV To EBITDA
EV To EBITDA
5.55.66.15.95.13.04.64.25.05.26.312.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
66.565.669.764.971.673.373.173.370.069.168.057.2
OPM
OPM%
30.023.629.527.125.124.531.033.823.424.527.729.6
NPM
NPM%
-15.4-27.815.714.910.5-5.617.117.99.85.313.432.0
ROCE
ROCE%
-3.4-21.515.922.016.0-3.118.731.722.125.227.726.0
ROE
ROE%
-21.1-40.618.721.615.5-8.624.136.336.824.549.850.5
ROA
ROA%
-6.0-9.25.77.44.8-2.68.111.97.44.010.110.8
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.