Governance Classic Home
Vedanta LtdDiversified MetalsINE205A01025Consolidated₹256.10+10.30 (+4.19%)
Valuation
Market Cap₹1.01L Cr
TTM PE7.40x
Forward PE6.58x
PEG0.47
Book Value₹32.63
P/B7.89x
TTM EPS₹34.77
Fwd EPS₹39.09
TTM Revenue₹98.54K Cr
TTM PAT₹31.28K Cr
TTM EBITDA₹32.84K Cr
TTM EBIT₹27.55K Cr
Last Qtr PAT₹6,202.00 Cr
Last Qtr EBITDA₹9.92K Cr
Last Qtr EBIT₹8.58K Cr
Profitability
ROE245.11%
ROCE66.82%
TTM NPM31.74%
TTM EBITDA %33.33%
Curr OPM23.08%
Last OPM32.00%
Curr NPM—
Last NPM—
Curr EPS₹9.35
Last EPS₹14.02
Balance sheet
Equity₹391.00 Cr
Reserve₹12.37K Cr
Total Debt₹31,113.00 Cr
D/E2.44x
Interest %11.22%
Curr Interest₹696.00 Cr
Price / range
Close₹257.35
vs 52W High—
vs 52W Low—
MA50—
MA200—
Returns
1D+4.23%
1W+9.91%
1M+1.67%
3M-5.15%
6M-13.13%
1Y-49.35%
2Y-43.90%
3Y+10.52%
5Y-17.57%
Diwali-57.27%
Sector peers — Diversified Metals
CompanyCloseMkt CapTTM P/EROE
VEDL257.35₹1.01L Cr7.40245.11%
ARDEE47.19₹1.49K Cr11.77—
BONLON34.23₹56.08 Cr19.022.63%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Standalone

16 lines · 6 periods
MetricSep-26Jun-26Mar-26Dec-25Sep-25FY25-26
Revenue8,750-56.2%7,7167,6917,21519,98824,252
Other Income1342,9421371271,2213,219
Total Income8,884-58.1%10,6587,8287,34221,20927,471
Interest4133864534451,3811,515
Expenditure-9,102+50.8%-8,146-8,193-7,584-18,504-25,956
PBDT000000
EBITDA75-98.1%-31-381333,906-151
Depreciation-14-13-11-57-1,041-38
EBIT61-97.9%-44-49762,865-189
PBT-218-108.1%2,5122,141-2472,7055,954
Tax482662273-510274
Equity39139139100391
OPM-2.4523.5727.35-3.4213.5321.67
Net Profit-170-107.7%4,3846,8822,9072,19517,726
NPM-1.9141.1387.9240.2910.9864.53
EPS-0.43-107.7%11.215.637.365.6145.34

Yearly results

Last 6 financial years · YoY % vs previous FY

Yearly

17 lines · 6 years
MetricFY 25-26FY 24-25FY 23-24FY 22-23FY 21-22FY 20-21
Revenue24,252-67.4%74,295+5.0%70,757+3.9%68,080+8.4%62,801+69.2%37,120
Other Income3,21911,5075,55121,2628,82311,268
Total Income27,471-68.0%85,802+12.4%76,308-14.6%89,342+24.7%71,624+48.0%48,388
Expenditure-25,956+62.2%-68,698-1.6%-67,646-1.4%-66,685-29.0%-51,690-49.9%-34,492
Interest-1,515-6,328-5,679-4,384-3,146-3,193
PBDT000000
EBITDA-151-100.9%15,956+26.8%12,579+33.3%9,440-45.1%17,202+106.3%8,340
Depreciation-38-4,031-3,789-3,661-2,945-2,519
EBIT-189-101.6%11,925+35.7%8,790+52.1%5,779-59.5%14,257+144.9%5,821
PBT5,954-70.2%20,009+45.7%13,735-49.1%27,010+37.7%19,616+43.6%13,664
Tax274-2,081-7,112346-2,371-3,161
Equity3913910000
OPM (%)21.6723.3218.0030.0027.0028.00
Net Profit17,726-1.1%17,928+170.7%6,623-75.8%27,356+58.6%17,245+64.2%10,503
NPM (%)64.5320.899.0031.0024.0022.00
EPS (Rs)45.34-2.6%46.53+161.4%17.80-75.8%73.54+58.6%46.36+64.2%28.23
CEPS45.3446.5317.8073.5446.3628.23

Consolidated

16 lines · 6 periods
MetricSep-26Jun-26Mar-26Dec-25Sep-25FY25-26
Revenue26,356-33.9%24,20524,60923,36939,86878,437
Other Income5105424184925961,550
Total Income26,866-33.6%24,74725,02723,86140,46479,987
Interest6966627379892,1102,817
Expenditure-18,476+44.8%-17,558-19,119-18,916-33,449-62,880
PBDT000000
EBITDA9,915-13.0%8,5017,5596,86611,39723,184
Depreciation-1,339-1,192-1,332-1,424-2,868-4,810
EBIT8,576+0.6%7,3096,2275,4428,52918,374
PBT8,390+69.6%7,1895,9084,7464,94817,127
Tax-2,188-1,895-1,658-1,074-1,468-4,646
Equity3913913913910391
OPM31.2329.0523.6119.8912.2321.41
Net Profit6,202+78.3%7,9189,3527,8073,47925,096
NPM23.0832.0037.3732.728.6031.38
EPS9.35+102.8%14.025.955.454.6144.58

Yearly results

Last 6 financial years · YoY % vs previous FY

Yearly

17 lines · 6 years
MetricFY 25-26FY 24-25FY 23-24FY 22-23FY 21-22FY 20-21
Revenue78,437-48.7%152,968+6.4%143,727-2.4%147,308+11.0%132,732+52.8%86,863
Other Income1,5503,6752,5502,8512,6004,579
Total Income79,987-48.9%156,643+7.1%146,277-2.6%150,159+11.0%135,332+48.0%91,442
Expenditure-62,880+52.2%-131,635-2.3%-128,717+0.7%-129,666-27.6%-101,600-38.1%-73,551
Interest-2,817-9,914-9,465-6,225-4,797-5,210
PBDT000000
EBITDA23,184-45.2%42,343+20.3%35,198+2.3%34,422-23.2%44,824+71.3%26,160
Depreciation-4,810-11,096-10,723-10,555-8,895-7,638
EBIT18,374-41.2%31,247+27.7%24,475+2.5%23,867-33.6%35,929+94.0%18,522
PBT17,127-36.3%26,876+32.0%20,363+0.4%20,276-38.5%32,964+91.5%17,213
Tax-4,646-6,342-12,826-5,770-9,255-2,180
Equity3913910000
OPM (%)21.4117.1613.9213.5024.3618.82
Net Profit25,096+22.2%20,535+172.4%7,539-48.0%14,503-38.8%23,710+57.7%15,032
NPM (%)31.3813.115.159.6617.5216.44
EPS (Rs)44.58+14.4%38.97+241.2%11.42-59.9%28.50-43.8%50.73+62.0%31.32
CEPS44.2138.6511.3428.3250.3831.13

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

38
YearTypeAmountEx-Date
2027Interim Dividend514 Oct 2026
2026Interim Dividend1127 Mar 2026
2026Interim Dividend1626 Aug 2025
2026Interim Dividend724 Jun 2025
2025Interim Dividend8.524 Dec 2024
2025Interim Dividend2010 Sep 2024
2025Interim Dividend402 Aug 2024
2025Interim Dividend1124 May 2024
2024Interim Dividend1127 Dec 2023
2024Interim Dividend18.530 May 2023
2024Interim Dividend20.506 Apr 2023
2023Interim Dividend12.503 Feb 2023
2023Interim Dividend17.529 Nov 2022
2023Interim Dividend19.526 Jul 2022
2023Interim Dividend31.506 May 2022
2022Interim Dividend1309 Mar 2022
2022Interim Dividend13.517 Dec 2021
2022Interim Dividend18.508 Sep 2021
2021Interim Dividend9.528 Oct 2020
2020Interim Dividend3.905 Mar 2020
2019Interim Dividend1.8513 Mar 2019
2019Interim Dividend1706 Nov 2018
2018Interim Dividend21.220 Mar 2018
2018Interim Dividend17.711 Apr 2017
2017Interim Dividend1.7507 Nov 2016
2016Interim Dividend3.530 Oct 2015
2015Final Dividend2.3506 Jul 2015
2015Interim Dividend1.7503 Nov 2014
2014Final Dividend1.7504 Jul 2014
2014Interim Dividend1.506 Nov 2013
2013Final Dividend0.131 May 2013
2012Final Dividend208 Jun 2012
2012Interim Dividend201 Feb 2012
2011Final Dividend3.530 Jun 2011
2010Final Dividend3.2502 Jul 2010
2009Final Dividend2.2531 Jul 2009
2008Final Dividend3011 Jul 2008
2008Interim Dividend1506 Feb 2008

Bonus

1
YearRatioEx-Date
20081:108 Aug 2008

Split

0

No split history.

Loading company dashboard...
Fetching ratios, charts, and peers