VEDL Report

Vedanta Limited
Stock Exchange: NSE
Sector: metals & mining
378.2
Last session price
378.2
Price now
Currency: INR
Reporting currency: INR
ISIN: INE205A01025
INN:
.

VEDL financial statements

* Numbers in billions
Year
 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 TTM
Capitalization *
 164 138 544 622 308 722 1 179 637 332 953 1 401
EV *
 174 183 1 037 1 293 963 1 370 1 719 1 227 867 1 480 1 480
Stock price ¤
 188.4 158.75 185.35 209.85 103.8 243.55 298.4 166.85 89.55 257.25 378.2
Number of shares *
 1 1 3 3 3 3 4 4 4 4 4
EPS
 32,48 26,24 17,77 -43,29 -42,21 18,57 3,47 13,03 -16,54 30,47 30,47
Revenue *
 83 26 662 734 639 717 914 909 835 869 869
Net income *
 28 23 52 -128 -125 55 14 50 -61 113 113
Operating profit *
 36 3 134 -299 -269 153 224 145 -40 187 187
Total liabilities *
 53 54 1 073 1 133 1 093 1 205 1 011 1 199 1 074 1 037 1 037
Net debt *
 10 45 493 670 655 649 539 590 535 527 527
Total assets *
 204 229 2 141 2 162 1 869 1 919 1 764 1 931 1 755 1 771 1 771
Equity *
 151 175 730 561 411 577 596 581 513 585 585
Cash and investments *
 6 2 454 505 587 622 358 364 378 330 330

Over the past 10 years, the maximum capitalization of Vedanta Limited is 1 179, the minimum is 138.
Maximum net income 113, Minimum net income -128.
The maximum price of VEDL shares is 298.4, the minimum price is 89.55.

.

VEDL valuation

Year
 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 TTM
P/E
 5,80 6,05 10,43 -4,85 -2,46 13,12 86,04 12,80 -5,41 8,44 12,41
P/B
 1,08 0,79 0,75 1,11 0,75 1,25 1,98 1,10 0,65 1,63 2,40
P/S
 1,97 5,40 0,82 0,85 0,48 1,01 1,29 0,70 0,40 1,10 1,61
E/P
 17% 17% 10% -21% -41% 8% 1% 8% -18% 12% 8%
P/FCF
 11,09 -22,84 6,54 14,33 5,84 4,52 4,27 5,37 3,18 5,57 8,20
.

VEDL profitability

Year
 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 TTM
ROE
 19% 13% 7% -23% -30% 10% 2% 9% -12% 19%
ROA
 15% 11% 3% -6% -7% 3% 1% 3% -4% 6%
ROIC
 22% 2% 8% -17% -20% 14% 20% 12% -4% 16%