Vedanta Limited (VEDL)
Growth
Revenue 5Y1.69%
Revenue 3Y-8.72%
EPS 5Y-6.31%
EPS 3Y87.48%
Dividend 5Y10.17%
Dividend 3Y-42.01%
Capital Efficiency
ROIC41.36%
ROE34.83%
ROA10.53%
ROTA10.74%
Capital Structure
Market Cap15.37B
EV391.33B
Cash139.74B
Current Ratio1.06
Debt/Equity0.56
Net Debt/EBITDA1.35
VEDL
Income Statement
Select a metric from the list below to chart it
Mar '05
Mar '08
Mar '11
Mar '14
Mar '17
Mar '20
| Income Statement | Mar '13 | Mar '14 | Mar '15 | Mar '16 | Mar '17 | Mar '18 | Mar '19 | Mar '20 | Mar '21 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 313.5 | 8,117.9 | 9,002.1 | 7,847.5 | 8,801.2 | 11,212.7 | 11,154.9 | 10,252.1 | 10,659.3 | 13,317.6 | |
| Revenue % Chg. | -69.3% | 2489.7% | 10.9% | -12.8% | 12.2% | 27.4% | -0.5% | -8.1% | 4.0% | 40.7% | |
| Cost of Revenue | 104.6 | 4,722.6 | 12,222.0 | 10,746.8 | 6,552.8 | 8,048.9 | 8,931.5 | 10,178.7 | 7,795.1 | 6,446.6 | |
| Cost of Revenue % Chg. | -12.4% | 4415.3% | 158.8% | -12.1% | -39.0% | 22.8% | 11.0% | 14.0% | -23.4% | 4.6% | |
| Gross Profit | 208.9 | 3,395.2 | -3,219.9 | -2,899.3 | 2,248.3 | 3,163.7 | 2,223.3 | 73.4 | 2,864.2 | 6,871.0 | |
| Gross Profit % Chg. | -76.8% | 1525.5% | - | 10.0% | - | 40.7% | -29.7% | -96.7% | 3799.8% | 108.1% | |
| Gross Profit Margin | 66.6% | 41.8% | -35.8% | -36.9% | 25.5% | 28.2% | 19.9% | 0.7% | 26.9% | 51.6% | |
| Gross Profit Margin % Chg. | -24.5% | -37.2% | - | 3.3% | - | 10.5% | -29.4% | -96.4% | 3650.8% | 47.9% | |
| Selling, General, & Admin Expenses | 73.2 | 770.9 | 510.8 | 458.3 | 437.6 | 486.6 | 631.1 | 684.5 | 732.0 | 366.1 | |
| Selling, General, & Admin Expenses % Chg. | 122.1% | 953.8% | -33.7% | -10.3% | -4.5% | 11.2% | 29.7% | 8.5% | 6.9% | -15.2% | |
| Other Expenses | 96.2 | 985.4 | -58.9 | -58.7 | -63.6 | -65.9 | -189.8 | -121.0 | -160.7 | -150.8 | |
| Other Expenses % Chg. | -77.2% | 924.8% | - | 0.4% | 8.4% | 3.6% | 187.9% | 36.2% | 32.8% | 12.6% | |
| Operating Income | 39.6 | 1,638.9 | -3,671.8 | -3,298.8 | 1,874.4 | 2,743.0 | 1,782.0 | -490.0 | 2,292.9 | 6,655.8 | |
| Operating Income % Chg. | -91.1% | 4042.5% | - | 10.2% | - | 46.3% | -35.0% | - | - | 121.5% | |
| Operating Income Margin | 12.6% | 20.2% | -40.8% | -42.0% | 21.3% | 24.5% | 16.0% | -4.8% | 21.5% | 50.0% | |
| Operating Income Margin % Chg. | -71.1% | 60.0% | - | 3.1% | - | 14.9% | -34.7% | - | - | 57.5% | |
| Total Other Income/Expenses Net | -60.9 | -474.1 | -150.3 | -191.3 | -198.5 | -1,352.3 | -337.3 | -353.9 | -255.0 | -3,449.4 | |
| Total Other Income/Expenses Net % Chg. | 0.6% | 678.3% | 68.3% | 27.3% | 3.8% | 581.4% | 75.1% | 4.9% | 28.0% | 7.1% | |
| Income Before Tax | -21.3 | 1,164.9 | -3,822.1 | -3,490.1 | 1,675.9 | 1,390.8 | 1,444.7 | -844.0 | 2,038.0 | 3,206.4 | |
| Income Before Tax % Chg. | - | - | - | 8.7% | - | -17.0% | 3.9% | - | - | - | |
| Income Before Tax Margin | -6.8% | 14.3% | -42.5% | -44.5% | 19.0% | 12.4% | 13.0% | -8.2% | 19.1% | 24.1% | |
| Income Before Tax Margin % Chg. | - | - | - | 4.7% | - | -34.9% | 4.4% | - | - | - | |
| Income Tax Expense | -5.3 | -103.9 | -1,329.2 | -1,264.7 | 466.6 | 815.1 | 509.3 | -327.4 | 234.2 | 390.5 | |
| Income Tax Expense % Chg. | - | 1872.2% | 1179.1% | 4.9% | - | 74.7% | -37.5% | - | - | 371.1% | |
| Net Income | 279.8 | 640.1 | -1,575.0 | -1,535.8 | 675.3 | 168.2 | 610.8 | -751.6 | 1,385.2 | 2,425.7 | |
| Net Income % Chg. | -19.2% | 128.8% | - | 2.5% | - | -75.1% | 263.2% | - | - | - | |
| Net Income Margin | 89.3% | 7.9% | -17.5% | -19.6% | 7.7% | 1.5% | 5.5% | -7.3% | 13.0% | 18.2% | |
| Net Income Margin % Chg. | 162.8% | -91.2% | - | 11.9% | - | -80.5% | 265.1% | - | - | - | |
| Weighted Avg. Shares Out | 217.3 | 733.8 | 741.3 | 741.3 | 740.9 | 740.9 | 740.9 | 925.6 | 926.1 | 926.9 | |
| Weighted Avg. Shares Out % Chg. | - | 237.7% | 1.0% | - | -0.0% | - | - | 24.9% | 0.1% | 0.1% | |
| EPS | 1.3 | 1.1 | -2.6 | -1.5 | 0.9 | 0.2 | 0.8 | -0.9 | 1.5 | 2.6 | |
| EPS % Chg. | -15.4% | -18.2% | - | 40.4% | - | -75.1% | 263.1% | - | - | - | |
| Weighted Avg. Shares Out Dil | 224.8 | 733.8 | 741.3 | 741.3 | 741.3 | 741.3 | 741.3 | 925.6 | 931.7 | 930.3 | |
| Weighted Avg. Shares Out Dil % Chg. | 3.5% | 226.5% | 1.0% | - | 0.0% | - | - | 24.9% | 0.7% | 0.2% | |
| EPS Diluted | 1.3 | 1.1 | -2.6 | -1.5 | 0.9 | 0.2 | 0.8 | -0.9 | 1.5 | 2.6 | |
| EPS Diluted % Chg. | -15.4% | -18.2% | - | 40.4% | - | -75.1% | 263.2% | - | - | - | |
| Interest Income | - | - | 159.7 | 151.1 | 159.2 | 136.2 | 159.2 | 207.0 | 248.3 | - | |
| Interest Income % Chg. | - | - | - | -5.4% | 5.4% | -14.5% | 16.9% | 30.0% | 19.9% | - | |
| Interest Expense | 33.8 | 354.6 | 635.3 | 597.9 | 604.4 | 594.8 | 656.7 | 579.0 | 608.7 | 600.6 | |
| Interest Expense % Chg. | -36.3% | 948.0% | 79.1% | -5.9% | 1.1% | -1.6% | 10.4% | -11.8% | 5.1% | 3.0% | |
| EBIT | -55.2 | 810.2 | -4,297.6 | -3,936.9 | 1,230.7 | 932.2 | 947.3 | -1,215.9 | 1,677.6 | 2,605.8 | |
| EBIT % Chg. | - | - | - | 8.4% | - | -24.3% | 1.6% | - | - | - | |
| EBIT Margin | -17.6% | 10.0% | -47.7% | -50.2% | 14.0% | 8.3% | 8.5% | -11.9% | 15.7% | 19.6% | |
| EBIT Margin % Chg. | - | - | - | 5.1% | - | -40.5% | 2.1% | - | - | - | |
| Depreciation & Amortization | 24.2 | 1,495.7 | 1,363.2 | 1,022.7 | 754.4 | 918.9 | 1,179.9 | 1,233.2 | 996.2 | - | |
| Depreciation & Amortization % Chg. | 86.0% | 6072.7% | -8.9% | -25.0% | -26.2% | 21.8% | 28.4% | 4.5% | -19.2% | - | |
| EBITDA | -31.0 | 2,306.0 | -2,934.4 | -2,914.2 | 1,985.2 | 1,851.0 | 2,127.1 | 17.2 | 2,673.8 | 2,605.8 | |
| EBITDA % Chg. | - | - | - | 0.7% | - | -6.8% | 14.9% | -99.2% | 15429.9% | - | |
| EBITDA Margin | -9.9% | 28.4% | -32.6% | -37.1% | 22.6% | 16.5% | 19.1% | 0.2% | 25.1% | 19.6% | |
| EBITDA Margin % Chg. | - | - | - | 13.9% | - | -26.8% | 15.5% | -99.1% | 14836.7% | - |