IndiaOne Finance - Company Dashboard

Governance Classic Home

Vedanta LtdDiversified MetalsINE205A01025Consolidated₹261.25+4.65 (+1.81%)Jun-26

Valuation

Market Cap₹1.05L Cr

TTM PE8.91x

Forward PE7.90x

PEG0.37

Book Value₹126.97

P/B2.11x

TTM EPS₹30.03

Fwd EPS₹33.89

TTM Revenue₹1.12L Cr

TTM PAT₹28.56K Cr

TTM EBITDA₹34.32K Cr

TTM EBIT₹27.51K Cr

Last Qtr PAT₹7,918.00 Cr

Last Qtr EBITDA₹8.50K Cr

Last Qtr EBIT₹7.31K Cr

Profitability

ROE57.51%

ROCE35.21%

TTM NPM25.48%

TTM EBITDA %30.63%

Curr OPM32.00%

Last OPM37.37%

Curr NPM—

Last NPM—

Curr EPS₹14.02

Last EPS₹5.95

Balance sheet

Equity₹391.00 Cr

Reserve₹49.26K Cr

Total Debt₹27,844.00 Cr

D/E0.56x

Interest %8.36%

Curr Interest₹662.00 Cr

Price / range

Close₹267.60

vs 52W High—

vs 52W Low—

MA50—

MA200—

Returns

1D+3.94%

1W-1.17%

1M-1.14%

3M-14.62%

6M-61.54%

1Y-41.21%

2Y-40.29%

3Y+13.15%

5Y-11.39%

Diwali-55.56%

Sector peers — Diversified Metals

Company	Close	Mkt Cap	TTM P/E	ROE
VEDL	267.60	₹1.05L Cr	8.91	57.51%
ARDEE	49.28	₹1.55K Cr	12.29	—
BONLON	39.13	₹64.11 Cr	21.74	2.63%

Financial Results

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

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	7,716-58.2%	7,691	7,215	19,988	18,464	24,252
Other Income	2,942	137	127	1,221	3,439	3,219
Total Income	10,658-51.3%	7,828	7,342	21,209	21,903	27,471
Interest	386	453	445	1,381	1,332	1,515
Expenditure	-8,146+54.0%	-8,193	-7,584	-18,504	-17,715	-25,956
PBDT	0	0	0	0	0	0
EBITDA	-31-101.0%	-38	133	3,906	3,090	-151
Depreciation	-13	-11	-57	-1,041	-1,009	-38
EBIT	-44-102.1%	-49	76	2,865	2,081	-189
PBT	2,512-59.0%	2,141	-247	2,705	6,124	5,954
Tax	26	62	273	-510	-382	274
Equity	391	391	0	0	391	391
OPM	23.57	27.35	-3.42	13.53	27.96	21.67
Net Profit	4,384-23.7%	6,882	2,907	2,195	5,742	17,726
NPM	41.13	87.92	40.29	10.98	26.22	64.53
EPS	11.21-23.7%	5.63	7.36	5.61	14.69	45.34

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	24,252-67.4%	74,295+5.0%	70,757+3.9%	68,080+8.4%	62,801+69.2%	37,120
Other Income	3,219	11,507	5,551	21,262	8,823	11,268
Total Income	27,471-68.0%	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
PBDT	0	0	0	0	0	0
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
PBT	5,954-70.2%	20,009+45.7%	13,735-49.1%	27,010+37.7%	19,616+43.6%	13,664
Tax	274	-2,081	-7,112	346	-2,371	-3,161
Equity	391	391	0	0	0	0
OPM (%)	21.67	23.32	18.00	30.00	27.00	28.00
Net Profit	17,726-1.1%	17,928+170.7%	6,623-75.8%	27,356+58.6%	17,245+64.2%	10,503
NPM (%)	64.53	20.89	9.00	31.00	24.00	22.00
EPS (Rs)	45.34-2.6%	46.53+161.4%	17.80-75.8%	73.54+58.6%	46.36+64.2%	28.23
CEPS	45.34	46.53	17.80	73.54	46.36	28.23

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	24,205-36.0%	24,609	23,369	39,868	37,824	78,437
Other Income	542	418	492	596	985	1,550
Total Income	24,747-36.2%	25,027	23,861	40,464	38,809	79,987
Interest	662	737	989	2,110	2,026	2,817
Expenditure	-17,558+46.4%	-19,119	-18,916	-33,449	-32,756	-62,880
PBDT	0	0	0	0	0	0
EBITDA	8,501-14.3%	7,559	6,866	11,397	9,918	23,184
Depreciation	-1,192	-1,332	-1,424	-2,868	-2,824	-4,810
EBIT	7,309+3.0%	6,227	5,442	8,529	7,094	18,374
PBT	7,189+18.8%	5,908	4,746	4,948	6,053	17,127
Tax	-1,895	-1,658	-1,074	-1,468	-1,596	-4,646
Equity	391	391	391	0	391	391
OPM	29.05	23.61	19.89	12.23	15.60	21.41
Net Profit	7,918+77.7%	9,352	7,807	3,479	4,457	25,096
NPM	32.00	37.37	32.72	8.60	11.48	31.38
EPS	14.02+72.0%	5.95	5.45	4.61	8.15	44.58

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	78,437-48.7%	152,968+6.4%	143,727-2.4%	147,308+11.0%	132,732+52.8%	86,863
Other Income	1,550	3,675	2,550	2,851	2,600	4,579
Total Income	79,987-48.9%	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
PBDT	0	0	0	0	0	0
EBITDA	23,184-45.2%	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
EBIT	18,374-41.2%	31,247+27.7%	24,475+2.5%	23,867-33.6%	35,929+94.0%	18,522
PBT	17,127-36.3%	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
Equity	391	391	0	0	0	0
OPM (%)	21.41	17.16	13.92	13.50	24.36	18.82
Net Profit	25,096+22.2%	20,535+172.4%	7,539-48.0%	14,503-38.8%	23,710+57.7%	15,032
NPM (%)	31.38	13.11	5.15	9.66	17.52	16.44
EPS (Rs)	44.58+14.4%	38.97+241.2%	11.42-59.9%	28.50-43.8%	50.73+62.0%	31.32
CEPS	44.21	38.65	11.34	28.32	50.38	31.13

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

Year	Type	Amount	Ex-Date
2026	Interim Dividend	11	27 Mar 2026
2026	Interim Dividend	16	26 Aug 2025
2026	Interim Dividend	7	24 Jun 2025
2025	Interim Dividend	8.5	24 Dec 2024
2025	Interim Dividend	20	10 Sep 2024
2025	Interim Dividend	4	02 Aug 2024
2025	Interim Dividend	11	24 May 2024
2024	Interim Dividend	11	27 Dec 2023
2024	Interim Dividend	18.5	30 May 2023
2024	Interim Dividend	20.5	06 Apr 2023
2023	Interim Dividend	12.5	03 Feb 2023
2023	Interim Dividend	17.5	29 Nov 2022
2023	Interim Dividend	19.5	26 Jul 2022
2023	Interim Dividend	31.5	06 May 2022
2022	Interim Dividend	13	09 Mar 2022
2022	Interim Dividend	13.5	17 Dec 2021
2022	Interim Dividend	18.5	08 Sep 2021
2021	Interim Dividend	9.5	28 Oct 2020
2020	Interim Dividend	3.9	05 Mar 2020
2019	Interim Dividend	1.85	13 Mar 2019
2019	Interim Dividend	17	06 Nov 2018
2018	Interim Dividend	21.2	20 Mar 2018
2018	Interim Dividend	17.7	11 Apr 2017
2017	Interim Dividend	1.75	07 Nov 2016
2016	Interim Dividend	3.5	30 Oct 2015
2015	Final Dividend	2.35	06 Jul 2015
2015	Interim Dividend	1.75	03 Nov 2014
2014	Final Dividend	1.75	04 Jul 2014
2014	Interim Dividend	1.5	06 Nov 2013
2013	Final Dividend	0.1	31 May 2013
2012	Final Dividend	2	08 Jun 2012
2012	Interim Dividend	2	01 Feb 2012
2011	Final Dividend	3.5	30 Jun 2011
2010	Final Dividend	3.25	02 Jul 2010
2009	Final Dividend	2.25	31 Jul 2009
2008	Final Dividend	30	11 Jul 2008
2008	Interim Dividend	15	06 Feb 2008

Bonus

Year	Ratio	Ex-Date
2008	1:1	08 Aug 2008

Split

No split history.

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split