| Vedanta Ltd | Industry : (Mining & Mineral products) | |
|---|---|---|
|
BSE Code : 500295 |
NSE Symbol : VEDL |
P/E(TTM) : 21.80 |
|
ISIN Demat : INE205A01025 |
Div & Yield% : 8.29 |
EPS(TTM) : 24.06 |
|
Book Value(₹) : 189.32 |
Market Cap(₹Cr) : 205,080.30 |
Face Value(₹) : 1.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 74,295.00 | 70,757.00 | 68,080.00 | 63,277.00 | 37,440.00 |
| Other Income | 14,726.00 | 10,755.00 | 26,139.00 | 9,717.00 | 10,948.00 |
| Stock Adjustments | 1,261.00 | -308.00 | -581.00 | 1,172.00 | -70.00 |
| Total Income | 90,282.00 | 81,204.00 | 93,638.00 | 74,166.00 | 48,318.00 |
| EXPENDITURE : | |||||
| Raw Materials | 33,935.00 | 30,091.00 | 27,792.00 | 24,204.00 | 14,194.00 |
| Power and Fuel Cost | 13,234.00 | 14,214.00 | 18,903.00 | 11,649.00 | 6,763.00 |
| Other Manufacturing Expenses | 3,405.00 | 3,801.00 | 3,385.00 | 3,191.00 | 2,027.00 |
| Selling and Administration Expenses | 2,012.00 | 2,838.00 | 2,163.00 | 3,553.00 | 2,437.00 |
| Miscellaneous Expenses | 6,461.00 | 6,309.00 | 13,965.00 | 5,326.00 | 2,893.00 |
| Employee Benefit Expenses | 1,781.00 | 1,637.00 | 1,495.00 | 1,423.00 | 1,433.00 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 30,368.00 | 23,203.00 | 26,922.00 | 25,707.00 | 19,376.00 |
| Interest | 6,328.00 | 5,679.00 | 4,384.00 | 3,146.00 | 3,193.00 |
| Gross Profit | 24,040.00 | 17,524.00 | 22,538.00 | 22,561.00 | 16,183.00 |
| Depreciation | 4,031.00 | 3,789.00 | 3,661.00 | 2,945.00 | 2,519.00 |
| Profit Before Tax | 20,009.00 | 13,735.00 | 18,877.00 | 19,616.00 | 13,664.00 |
| Current Tax | 877.00 | -644.00 | 2,319.00 | 3,224.00 | 104.00 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 1,204.00 | 7,756.00 | -4,701.00 | -853.00 | 3,057.00 |
| Reported Net Profit | 17,928.00 | 6,623.00 | 21,259.00 | 17,245.00 | 10,503.00 |
| Extraordinary Items | 2,563.45 | 2,185.70 | -3,334.06 | -144.57 | -199.85 |
| Adjusted Net Profit | 15,364.55 | 4,437.30 | 24,593.06 | 17,389.57 | 10,702.85 |
| Adjustment below Net Profit | -53.00 | -39.00 | -81.00 | -11.00 | 43.00 |
| Profit/Loss Balance carried down | 1,504.00 | 5,879.00 | 14,140.00 | 13,038.00 | 5,508.00 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 16,772.00 | 10,959.00 | 29,439.00 | 16,132.00 | 3,016.00 |
| P & L Balance carried down | 2,607.00 | 1,504.00 | 5,879.00 | 14,140.00 | 13,038.00 |
| Dividend | 16,772.00 | 10,959.00 | 37,572.00 | 16,689.00 | 3,519.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 4,350.00 | 2,950.00 | 10,150.00 | 4,500.00 | 950.00 |
| Dividend Per Share(Rs) | 43.50 | 29.50 | 101.50 | 45.00 | 9.50 |
| Earnings Per Share-Unit Curr | 45.85 | 17.80 | 57.15 | 46.36 | 28.23 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 192.84 | 176.17 | 187.76 | 208.73 | 206.42 |
| Book Value(Adj)-Unit Curr | 192.84 | 176.17 | 187.76 | 208.73 | 206.42 |