Vedanta Limited
NSE:VEDL.NS
449.75 (INR) • At close September 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 1,437,270 | 1,454,040 | 1,311,920 | 868,630 | 835,450 | 909,010 | 929,230 | 761,712.5 | 644,335.5 | 737,095 | 661,524.1 | 25,544.2 | 83,100.6 | 91,441 | 57,978 | 49,179.4 | 37,658.9 | 217,609.86 | 18,175.07 | 14,932.99 |
| Cost of Revenue
| 819,770 | 856,550 | 653,150 | 449,940 | 479,880 | 524,860 | 536,180 | 449,463.7 | 407,378.5 | 415,069.3 | 384,846.2 | 8,523.2 | 9,734.1 | 0 | 0 | 0 | 0 | 0 | 5,151.69 | 4,194.37 |
| Gross Profit
| 617,500 | 597,490 | 658,770 | 418,690 | 355,570 | 384,150 | 393,050 | 312,248.8 | 236,957 | 322,025.7 | 276,677.9 | 17,021 | 73,366.5 | 91,441 | 57,978 | 49,179.4 | 37,658.9 | 217,609.86 | 13,023.38 | 10,738.62 |
| Gross Profit Ratio
| 0.43 | 0.411 | 0.502 | 0.482 | 0.426 | 0.423 | 0.423 | 0.41 | 0.368 | 0.437 | 0.418 | 0.666 | 0.883 | 1 | 1 | 1 | 1 | 1 | 0.717 | 0.719 |
| Reseach & Development Expenses
| 130 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 2,780 | 2,920 | 28,110 | 28,610 | 26,720 | 30,230 | 24,960 | 26,395.3 | 55,051.9 | 59,061.8 | 54,804.7 | 3,289.6 | 2,684.3 | 1,325.9 | 938 | 672 | 410.4 | 2,346.58 | 5,003.39 | 3,857.16 |
| Selling & Marketing Expenses
| 22,880 | 28,560 | 34,187 | 20,184 | 18,205 | 17,069 | 15,553 | 9,674.1 | 6,978.2 | 7,558.2 | 8,013.1 | 2,671.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 372,750 | 31,480 | 28,110 | 28,610 | 26,720 | 30,230 | 24,960 | 36,069.4 | 62,030.1 | 66,620 | 62,817.8 | 5,961.1 | 2,684.3 | 1,325.9 | 938 | 672 | 410.4 | 2,346.58 | 5,003.39 | 3,857.16 |
| Other Expenses
| 25,500 | -318,370 | -260,770 | -170,650 | -196,830 | -176,100 | -143,540 | 721.7 | 1,931.7 | 1,126.2 | 358.8 | 92.8 | 4,332.6 | 33,616.8 | 22,039 | 21,363.1 | 13,971.6 | 118,395.19 | 295.66 | 320.29 |
| Operating Expenses
| 372,750 | 11,940 | 12,710 | 17,030 | 17,700 | 18,760 | 24,960 | 161,173.2 | 158,582.5 | 177,011.3 | 143,120.7 | 13,796.9 | 37,081.5 | 34,942.7 | 22,977 | 22,035.1 | 14,382 | 120,741.77 | 5,299.05 | 4,177.45 |
| Operating Income
| 244,750 | 245,860 | 389,627 | 186,852 | -39,934 | 145,216 | 223,531 | 152,744 | -268,822 | -299,215 | 133,557.2 | 3,224.1 | 36,285 | 56,498.3 | 35,001 | 27,144.3 | 23,276.9 | 96,868.09 | 7,724.33 | 6,561.17 |
| Operating Income Ratio
| 0.17 | 0.169 | 0.297 | 0.215 | -0.048 | 0.16 | 0.241 | 0.201 | -0.417 | -0.406 | 0.202 | 0.126 | 0.437 | 0.618 | 0.604 | 0.552 | 0.618 | 0.445 | 0.425 | 0.439 |
| Total Other Income Expenses Net
| -41,120 | -43,130 | -268,450 | -177,430 | -370,690 | -172,900 | -114,570 | 30,829.2 | -92,938.7 | -199,671.6 | -4,849 | -2,195.1 | 3,671.7 | -901.4 | -555.1 | -42.7 | -27.5 | -296.8 | 899.66 | 679.1 |
| Income Before Tax
| 203,630 | 202,760 | 329,640 | 172,130 | -82,590 | 135,600 | 195,690 | 136,515.7 | -57,040.1 | -99,251.2 | 94,925.3 | -1,739.7 | 31,291.5 | 55,596.9 | 34,445.9 | 27,101.6 | 23,249.4 | 96,571.29 | 8,581.87 | 7,165.56 |
| Income Before Tax Ratio
| 0.142 | 0.139 | 0.251 | 0.198 | -0.099 | 0.149 | 0.211 | 0.179 | -0.089 | -0.135 | 0.143 | -0.068 | 0.377 | 0.608 | 0.594 | 0.551 | 0.617 | 0.444 | 0.472 | 0.48 |
| Income Tax Expense
| 128,260 | 57,700 | 92,550 | 21,800 | -35,160 | 38,620 | 58,770 | 37,783.1 | 4,329.6 | 14,483.6 | -8,468.5 | -429.4 | 10,213.8 | 13,372.4 | 8,055.5 | 7,152.7 | 7,760.1 | 31,470 | 2,833.4 | 2,401.41 |
| Net Income
| 42,390 | 105,740 | 188,020 | 112,883 | -66,640 | 70,650 | 103,420 | 55,122.1 | -93,236.7 | -156,498.6 | 52,165.8 | 22,802.5 | 28,228.2 | 42,224.5 | 26,291.3 | 19,881.3 | 15,415.8 | 65,101.29 | 5,712.39 | 4,732.01 |
| Net Income Ratio
| 0.029 | 0.073 | 0.143 | 0.13 | -0.08 | 0.078 | 0.111 | 0.072 | -0.145 | -0.212 | 0.079 | 0.893 | 0.34 | 0.462 | 0.453 | 0.404 | 0.409 | 0.299 | 0.314 | 0.317 |
| EPS
| 11.42 | 28.5 | 50.73 | 31.32 | -17.97 | 18.5 | 26.11 | 18.6 | -25.14 | -42.2 | 5.22 | 21.03 | 31.01 | 49.17 | 32.41 | 25.26 | 19.58 | 8.21 | 7.26 | 6.01 |
| EPS Diluted
| 11.33 | 28.32 | 50.38 | 31.13 | -17.97 | 18.43 | 26.11 | 18.59 | -25.14 | -42.2 | 5.22 | 21.03 | 31.01 | 48.17 | 31.62 | 25.26 | 19.58 | 8.21 | 7.26 | 6.01 |
| EBITDA
| 351,980 | 373,150 | 474,480 | 307,630 | 232,560 | 271,490 | 287,650 | 220,217.5 | 144,066.6 | 215,220.4 | 200,170.2 | 5,280.5 | 37,346.4 | 57,462.1 | 35,746 | 27,661 | 23,776.5 | 136,122.79 | 8,019.99 | 6,881.46 |
| EBITDA Ratio
| 0.245 | 0.257 | 0.362 | 0.354 | 0.278 | 0.299 | 0.31 | 0.289 | 0.224 | 0.292 | 0.303 | 0.207 | 0.449 | 0.628 | 0.617 | 0.562 | 0.631 | 0.626 | 0.441 | 0.461 |