Vedanta Ltd

NSE: VEDL BSE: 500295

₹226.50

-8.35 (3.56%)

Sun, 25 Oct 2026, 07:01 pm

MTF 5xInvest in Vedanta Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)88374.77

PE Ratio4.53

Dividend15.04

Non-Energy Minerals

Aluminum

24.5K

Vedanta Financials

Income Statement Balance Sheet Cashflow

Particulars	Mar 2006	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Total revenue	18.18B	21.76B	37.66B	49.18B	57.98B	91.84B	83.10B	25.54B	643.72B	701.92B	613.03B	761.71B	914.48B	915.90B	840.38B	879.14B	1.34T	1.49T	1.45T	1.54T
Gross profit	12.15B	14.31B	29.91B	40.36B	33.49B	52.21B	53.77B	9.29B	174.87B	190.59B	98.77B	248.40B	253.59B	238.33B	204.18B	278.50B	491.13B	368.82B	388.43B	440.91B
Operating expenses (excl. COGS)	-4.05B	-5.45B	-7.94B	-14.23B	-16.56B	-1.30B	-18.01B	-6.11B	-36.27B	-35.61B	-32.66B	-37.32B	-69.37B	-85.55B	-85.43B	-82.37B	-122.90B	-104.11B	-114.97B	-113.74B
Selling/general/admin expenses, total	—	—	—	-20.20M	-14.92B	-18.54B	-1.71B	-1.52B	-35.74B	-36.65B	-35.48B	-36.63B	-47.32B	-55.29B	-60.44B	-61.28B	-89.32B	-99.46B	-119.27B	-109.04B
Research & development	-29.02M	-3.94M	-13.60M	-20.20M	0	0	0	0	0	0	—	—	—	—	—	—	—	—	-130.00M	-210.00M
Selling/general/admin expenses, other	—	—	—	—	-14.92B	-18.54B	-1.71B	-1.52B	-35.74B	-36.65B	-35.48B	-36.63B	-47.32B	-55.29B	-60.44B	-61.28B	-89.32B	-99.46B	-119.14B	-108.83B
Other operating expenses, total	-4.05B	-5.45B	-7.94B	-14.21B	-1.64B	17.24B	-16.29B	-4.59B	-528.80M	1.04B	2.81B	-690.00M	-22.05B	-30.26B	-24.99B	-21.09B	-33.58B	-4.65B	4.30B	-4.70B
Operating income	8.10B	8.86B	21.97B	26.13B	30.22B	50.91B	35.76B	3.19B	138.60B	154.98B	66.10B	149.56B	184.22B	152.78B	118.75B	196.13B	368.23B	264.71B	273.46B	327.17B
Non-operating income, total	470.08M	791.65M	1.27B	968.10M	4.23B	5.31B	-4.47B	-4.92B	-34.13B	-254.23B	-351.51B	-10.44B	11.47B	-17.18B	-201.34B	-24.00B	-38.59B	-61.95B	-69.83B	-58.41B
Interest expense, net of interest capitalized	-42.12M	-29.68M	-200.00K	-8.10M	-499.70M	-848.70M	-4.33B	-4.75B	-50.94B	-56.46B	-56.88B	-57.55B	-49.80B	-55.72B	-48.60B	-51.04B	-46.91B	-60.31B	-91.15B	-96.73B
Interest capitalized	—	—	0	0	0	0	0	0	0	9.15B	4.89B	6.69B	3.49B	8.34B	10.17B	3.16B	3.13B	4.83B	9.60B	14.30B
Non-operating income, excl. interest expenses	512.21M	860.03M	1.27B	976.20M	3.51B	5.56B	531.50M	33.20M	13.13B	34.48B	14.75B	16.81B	13.03B	15.96B	15.57B	26.51B	26.81B	24.29B	39.55B	37.62B
Non-operating interest income	14.07M	42.69M	2.10M	430.20M	1.43B	1.73B	133.90M	36.90M	13.15B	10.27B	13.10B	11.91B	12.94B	14.16B	16.02B	20.23B	18.83B	20.96B	16.33B	20.83B
Miscellaneous non-operating expense	498.14M	817.34M	1.27B	546.00M	2.08B	3.82B	397.60M	-3.70M	-14.10M	24.22B	572.80M	3.60B	-1.36B	-120.00M	-2.50B	3.99B	5.53B	600.00M	20.14B	13.83B
Unusual income/expense	-5.00K	-38.70M	—	—	1.22B	604.90M	-666.80M	-211.70M	3.69B	-232.26B	-309.37B	30.30B	48.24B	22.58B	-168.31B	530.00M	-18.49B	-25.93B	-18.23B	700.00M
Pretax income	8.57B	9.65B	23.24B	27.09B	34.45B	55.60B	31.29B	-1.74B	94.93B	-99.25B	-285.40B	136.52B	195.69B	135.60B	-82.59B	172.13B	329.64B	202.76B	203.63B	268.76B
Taxes	-2.82B	-3.14B	-7.75B	-7.14B	-8.06B	-13.37B	-10.21B	429.40M	8.47B	-14.48B	106.78B	-23.33B	-58.77B	-38.62B	35.16B	-21.80B	-92.55B	-57.70B	-128.26B	-63.42B
Non-controlling/minority interest	-36.09M	-48.89M	-73.50M	-67.60M	-99.10M	0	0	0	-51.23B	-42.76B	55.92B	-43.58B	-33.50B	-26.33B	-19.20B	-34.30B	-49.08B	-39.29B	-33.00B	-55.47B
After tax other income/expense	0	0	0	0	0	0	0	0	0	0	0	—	0	0	0	0	0	0	0	0
Net income before discontinued operations	5.71B	6.46B	15.42B	19.88B	26.29B	42.22B	26.95B	22.80B	62.99B	-156.46B	-122.70B	69.58B	103.42B	70.65B	-66.64B	116.02B	188.02B	105.74B	42.39B	149.88B
Net income	5.71B	6.46B	15.42B	19.88B	26.29B	42.22B	26.95B	22.80B	62.99B	-156.46B	-122.70B	69.58B	103.42B	70.65B	-66.64B	116.02B	188.02B	105.74B	42.39B	149.88B
Dilution adjustment	0	0	0	0	-587.40M	581.10M	1.27B	1.33B	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	5.71B	6.46B	15.42B	19.88B	25.70B	42.81B	28.23B	24.14B	62.99B	-156.46B	-122.70B	69.58B	103.42B	70.65B	-66.64B	116.02B	188.02B	105.74B	42.39B	149.88B
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	8.40B	9.25B	22.47B	26.64B	17.68B	51.87B	36.82B	5.16B	207.42B	226.57B	151.83B	274.11B	248.01B	235.72B	210.64B	273.23B	457.96B	371.22B	382.04B	438.13B
EBIT	8.10B	8.86B	21.97B	26.13B	16.93B	50.91B	35.76B	3.19B	138.60B	154.98B	66.10B	211.08B	184.22B	152.78B	118.75B	196.13B	368.23B	264.71B	273.46B	327.17B
Total operating expenses	-10.07B	-12.90B	-15.69B	-23.05B	-27.76B	-40.93B	-47.34B	-22.36B	-505.13B	-546.94B	-546.92B	-550.63B	-730.26B	-763.12B	-721.63B	-683.01B	-967.11B	-1.22T	-1.18T	-1.21T
Prepaid expenses	21.57M	38.74M	25.30M	49.80M	115.70M	38.26B	118.10M	105.90M	3.50B	1.54B	1.45B	1.39B	1.76B	—	—	2.27B	840.00M	16.63B	—	—
Deferred income, current	—	—	—	—	—	—	—	—	3.79B	3.17B	25.67B	47.21B	51.12B	93.76B	78.87B	62.33B	41.27B	89.31B	80.76B	47.07B
Capital and operating lease obligations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2.03B	1.50B	1.44B	5.36B	5.36B	5.72B
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	627.00M	694.83M	710.10M	765.70M	833.90M	810.90M	1.20B	1.38B	27.60B	33.31B	32.51B	20.84B	42.18B	44.84B	28.85B	22.15B	44.35B	59.22B	101.52B	130.43B
Deferred income, non-current	0	0	0	0	0	0	0	0	0	0	9.99B	0	0	0	1.68B	0	4.04B	0	9.50B	10.83B
Minority interest	52.87M	52.87M	266.20M	333.80M	432.90M	0	0	0	337.97B	355.30B	365.61B	139.28B	159.61B	152.27B	171.12B	151.38B	173.21B	100.04B	113.47B	154.54B
Change in accrued expenses	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	-1.56B	-1.80B	-1.84B	-1.38B	-2.06B	-3.28B	-5.58B	-2.01B	-22.14B	-31.06B	-17.36B	-6.25B	-148.81B	-80.76B	-14.44B	-35.19B	-166.81B	-299.59B	-185.72B	-167.72B
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Vedanta Financials

Particulars	Mar 2006	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Total revenue	18.18B	21.76B	37.66B	49.18B	57.98B	91.84B	83.10B	25.54B	643.72B	701.92B	613.03B	761.71B	914.48B	915.90B	840.38B	879.14B	1.34T	1.49T	1.45T	1.54T
Gross profit	12.15B	14.31B	29.91B	40.36B	33.49B	52.21B	53.77B	9.29B	174.87B	190.59B	98.77B	248.40B	253.59B	238.33B	204.18B	278.50B	491.13B	368.82B	388.43B	440.91B
Operating expenses (excl. COGS)	-4.05B	-5.45B	-7.94B	-14.23B	-16.56B	-1.30B	-18.01B	-6.11B	-36.27B	-35.61B	-32.66B	-37.32B	-69.37B	-85.55B	-85.43B	-82.37B	-122.90B	-104.11B	-114.97B	-113.74B
Selling/general/admin expenses, total	—	—	—	-20.20M	-14.92B	-18.54B	-1.71B	-1.52B	-35.74B	-36.65B	-35.48B	-36.63B	-47.32B	-55.29B	-60.44B	-61.28B	-89.32B	-99.46B	-119.27B	-109.04B
Research & development	-29.02M	-3.94M	-13.60M	-20.20M	0	0	0	0	0	0	—	—	—	—	—	—	—	—	-130.00M	-210.00M
Selling/general/admin expenses, other	—	—	—	—	-14.92B	-18.54B	-1.71B	-1.52B	-35.74B	-36.65B	-35.48B	-36.63B	-47.32B	-55.29B	-60.44B	-61.28B	-89.32B	-99.46B	-119.14B	-108.83B
Other operating expenses, total	-4.05B	-5.45B	-7.94B	-14.21B	-1.64B	17.24B	-16.29B	-4.59B	-528.80M	1.04B	2.81B	-690.00M	-22.05B	-30.26B	-24.99B	-21.09B	-33.58B	-4.65B	4.30B	-4.70B
Operating income	8.10B	8.86B	21.97B	26.13B	30.22B	50.91B	35.76B	3.19B	138.60B	154.98B	66.10B	149.56B	184.22B	152.78B	118.75B	196.13B	368.23B	264.71B	273.46B	327.17B
Non-operating income, total	470.08M	791.65M	1.27B	968.10M	4.23B	5.31B	-4.47B	-4.92B	-34.13B	-254.23B	-351.51B	-10.44B	11.47B	-17.18B	-201.34B	-24.00B	-38.59B	-61.95B	-69.83B	-58.41B
Interest expense, net of interest capitalized	-42.12M	-29.68M	-200.00K	-8.10M	-499.70M	-848.70M	-4.33B	-4.75B	-50.94B	-56.46B	-56.88B	-57.55B	-49.80B	-55.72B	-48.60B	-51.04B	-46.91B	-60.31B	-91.15B	-96.73B
Interest capitalized	—	—	0	0	0	0	0	0	0	9.15B	4.89B	6.69B	3.49B	8.34B	10.17B	3.16B	3.13B	4.83B	9.60B	14.30B
Non-operating income, excl. interest expenses	512.21M	860.03M	1.27B	976.20M	3.51B	5.56B	531.50M	33.20M	13.13B	34.48B	14.75B	16.81B	13.03B	15.96B	15.57B	26.51B	26.81B	24.29B	39.55B	37.62B
Non-operating interest income	14.07M	42.69M	2.10M	430.20M	1.43B	1.73B	133.90M	36.90M	13.15B	10.27B	13.10B	11.91B	12.94B	14.16B	16.02B	20.23B	18.83B	20.96B	16.33B	20.83B
Miscellaneous non-operating expense	498.14M	817.34M	1.27B	546.00M	2.08B	3.82B	397.60M	-3.70M	-14.10M	24.22B	572.80M	3.60B	-1.36B	-120.00M	-2.50B	3.99B	5.53B	600.00M	20.14B	13.83B
Unusual income/expense	-5.00K	-38.70M	—	—	1.22B	604.90M	-666.80M	-211.70M	3.69B	-232.26B	-309.37B	30.30B	48.24B	22.58B	-168.31B	530.00M	-18.49B	-25.93B	-18.23B	700.00M
Pretax income	8.57B	9.65B	23.24B	27.09B	34.45B	55.60B	31.29B	-1.74B	94.93B	-99.25B	-285.40B	136.52B	195.69B	135.60B	-82.59B	172.13B	329.64B	202.76B	203.63B	268.76B
Taxes	-2.82B	-3.14B	-7.75B	-7.14B	-8.06B	-13.37B	-10.21B	429.40M	8.47B	-14.48B	106.78B	-23.33B	-58.77B	-38.62B	35.16B	-21.80B	-92.55B	-57.70B	-128.26B	-63.42B
Non-controlling/minority interest	-36.09M	-48.89M	-73.50M	-67.60M	-99.10M	0	0	0	-51.23B	-42.76B	55.92B	-43.58B	-33.50B	-26.33B	-19.20B	-34.30B	-49.08B	-39.29B	-33.00B	-55.47B
After tax other income/expense	0	0	0	0	0	0	0	0	0	0	0	—	0	0	0	0	0	0	0	0
Net income before discontinued operations	5.71B	6.46B	15.42B	19.88B	26.29B	42.22B	26.95B	22.80B	62.99B	-156.46B	-122.70B	69.58B	103.42B	70.65B	-66.64B	116.02B	188.02B	105.74B	42.39B	149.88B
Net income	5.71B	6.46B	15.42B	19.88B	26.29B	42.22B	26.95B	22.80B	62.99B	-156.46B	-122.70B	69.58B	103.42B	70.65B	-66.64B	116.02B	188.02B	105.74B	42.39B	149.88B
Dilution adjustment	0	0	0	0	-587.40M	581.10M	1.27B	1.33B	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	5.71B	6.46B	15.42B	19.88B	25.70B	42.81B	28.23B	24.14B	62.99B	-156.46B	-122.70B	69.58B	103.42B	70.65B	-66.64B	116.02B	188.02B	105.74B	42.39B	149.88B
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	8.40B	9.25B	22.47B	26.64B	17.68B	51.87B	36.82B	5.16B	207.42B	226.57B	151.83B	274.11B	248.01B	235.72B	210.64B	273.23B	457.96B	371.22B	382.04B	438.13B
EBIT	8.10B	8.86B	21.97B	26.13B	16.93B	50.91B	35.76B	3.19B	138.60B	154.98B	66.10B	211.08B	184.22B	152.78B	118.75B	196.13B	368.23B	264.71B	273.46B	327.17B
Total operating expenses	-10.07B	-12.90B	-15.69B	-23.05B	-27.76B	-40.93B	-47.34B	-22.36B	-505.13B	-546.94B	-546.92B	-550.63B	-730.26B	-763.12B	-721.63B	-683.01B	-967.11B	-1.22T	-1.18T	-1.21T
Prepaid expenses	21.57M	38.74M	25.30M	49.80M	115.70M	38.26B	118.10M	105.90M	3.50B	1.54B	1.45B	1.39B	1.76B	—	—	2.27B	840.00M	16.63B	—	—
Deferred income, current	—	—	—	—	—	—	—	—	3.79B	3.17B	25.67B	47.21B	51.12B	93.76B	78.87B	62.33B	41.27B	89.31B	80.76B	47.07B
Capital and operating lease obligations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2.03B	1.50B	1.44B	5.36B	5.36B	5.72B
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	627.00M	694.83M	710.10M	765.70M	833.90M	810.90M	1.20B	1.38B	27.60B	33.31B	32.51B	20.84B	42.18B	44.84B	28.85B	22.15B	44.35B	59.22B	101.52B	130.43B
Deferred income, non-current	0	0	0	0	0	0	0	0	0	0	9.99B	0	0	0	1.68B	0	4.04B	0	9.50B	10.83B
Minority interest	52.87M	52.87M	266.20M	333.80M	432.90M	0	0	0	337.97B	355.30B	365.61B	139.28B	159.61B	152.27B	171.12B	151.38B	173.21B	100.04B	113.47B	154.54B
Change in accrued expenses	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	-1.56B	-1.80B	-1.84B	-1.38B	-2.06B	-3.28B	-5.58B	-2.01B	-22.14B	-31.06B	-17.36B	-6.25B	-148.81B	-80.76B	-14.44B	-35.19B	-166.81B	-299.59B	-185.72B	-167.72B
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0