| Vedanta Ltd | Industry : (Non Ferrous Metals) | |
|---|---|---|
|
BSE Code : 500295 |
NSE Symbol : VEDL |
P/E(TTM) : 8.05 |
|
ISIN Demat : INE205A01025 |
Div & Yield% : 12.43 |
EPS(TTM) : 33.97 |
|
Book Value(₹) : 199.59 |
Market Cap(₹Cr) : 106,910.01 |
Face Value(₹) : 1.00 |
| Particulars | Dec '26 | Dec '25 | Dec '24 | Dec '23 | Dec '22 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 24,252.00 | 17,465.00 | 70,757.00 | 68,080.00 | 63,277.00 |
| Other Income | 19,159.00 | 19,859.00 | 10,755.00 | 26,139.00 | 9,717.00 |
| Stock Adjustments | -24.00 | 742.00 | -308.00 | -581.00 | 1,172.00 |
| Total Income | 43,387.00 | 38,066.00 | 81,204.00 | 93,638.00 | 74,166.00 |
| EXPENDITURE : | |||||
| Raw Materials | 21,836.00 | 16,542.00 | 30,091.00 | 27,792.00 | 24,204.00 |
| Power and Fuel Cost | 197.00 | 184.00 | 14,214.00 | 18,903.00 | 11,649.00 |
| Other Manufacturing Expenses | 1,844.00 | 1,200.00 | 3,801.00 | 3,385.00 | 3,191.00 |
| Selling and Administration Expenses | 33.00 | 35.00 | 2,838.00 | 2,163.00 | 3,553.00 |
| Miscellaneous Expenses | 332.00 | 331.00 | 6,309.00 | 13,965.00 | 5,326.00 |
| Employee Benefit Expenses | 140.00 | 141.00 | 1,637.00 | 1,495.00 | 1,423.00 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 19,005.00 | 19,633.00 | 23,203.00 | 26,922.00 | 25,707.00 |
| Interest | 1,515.00 | 1,961.00 | 5,679.00 | 4,384.00 | 3,146.00 |
| Gross Profit | 17,490.00 | 17,672.00 | 17,524.00 | 22,538.00 | 22,561.00 |
| Depreciation | 38.00 | 35.00 | 3,789.00 | 3,661.00 | 2,945.00 |
| Profit Before Tax | 17,452.00 | 17,637.00 | 13,735.00 | 18,877.00 | 19,616.00 |
| Current Tax | -310.00 | -342.00 | -644.00 | 2,319.00 | 3,224.00 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 36.00 | 51.00 | 7,756.00 | -4,701.00 | -853.00 |
| Reported Net Profit | 17,726.00 | 17,928.00 | 6,623.00 | 21,259.00 | 17,245.00 |
| Extraordinary Items | 4,443.49 | 2,101.70 | 2,185.70 | -3,334.06 | -144.57 |
| Adjusted Net Profit | 13,282.51 | 15,826.30 | 4,437.30 | 24,593.06 | 17,389.57 |
| Adjustment below Net Profit | -46.00 | -53.00 | -39.00 | -81.00 | -11.00 |
| Profit/Loss Balance carried down | 2,607.00 | 1,504.00 | 5,879.00 | 14,140.00 | 13,038.00 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 13,279.00 | 16,772.00 | 10,959.00 | 29,439.00 | 16,132.00 |
| P & L Balance carried down | 7,008.00 | 2,607.00 | 1,504.00 | 5,879.00 | 14,140.00 |
| Dividend | 13,279.00 | 16,772.00 | 10,959.00 | 37,572.00 | 16,689.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 3,400.00 | 4,350.00 | 2,950.00 | 10,150.00 | 4,500.00 |
| Dividend Per Share(Rs) | 34.00 | 43.50 | 29.50 | 101.50 | 45.00 |
| Earnings Per Share-Unit Curr | 45.34 | 45.85 | 17.80 | 57.15 | 46.36 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 199.61 | 192.84 | 176.17 | 187.76 | 208.73 |
| Book Value(Adj)-Unit Curr | 74.70 | 72.17 | 65.93 | 70.26 | 78.11 |
