You Are On:
EQUITY
Equity Analysis
  Price
    Gainers & Losers
    Out & Under Performers
    Only Buyers & Sellers
     Advances & Declines
     New Highs & Lows
     Weightage
     5 Day's Up & Down
  Volume
  Analysis
News Analysis
Corporate Info
Corporate Action
Other Market
Profit & Loss    
Vedanta Ltd.
 
BSE Code 500295
ISIN Demat INE205A01025
Book Value 208.89
NSE Code VEDL
Dividend Yield(%) 21.03
Market Cap(Million) 795294.73
P/E(X) 4.61
EPS(Rs.) 46.39
Face Value(Rs.) 1  
Type
(Rs. in Million)
Particulars Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017
INCOME :          
Gross Sales880210.00  844470.00  920480.00  929230.00  761710.00  
     Sales851240.00  816560.00  890090.00  901470.00  749310.00  
     Job Work/ Contract Receipts          
     Processing Charges / Service Income2240.00  2160.00  2200.00  3080.00  4790.00  
     Revenue from property development          
     Other Operational Income26730.00  25750.00  28190.00  24680.00  7610.00  
Less: Excise Duty      10570.00  39460.00  
Net Sales880210.00  844470.00  920480.00  918660.00  722250.00  
EXPENDITURE :          
Increase/Decrease in Stock7920.00  10170.00  720.00  4500.00  -12280.00  
Raw Material Consumed228900.00  214860.00  260780.00  318020.00  231090.00  
     Opening Raw Materials20130.00  38600.00  31890.00  13570.00  16050.00  
     Purchases Raw Materials229060.00  194140.00  261610.00  334140.00  222120.00  
     Closing Raw Materials20700.00  20130.00  38600.00  31890.00  13570.00  
     Other Direct Purchases / Brought in cost410.00  2250.00  5880.00  2200.00  6490.00  
     Other raw material cost0.00  0.00  0.00  0.00  0.00  
Power & Fuel Cost136740.00  166060.00  181440.00  140260.00  104020.00  
     Electricity & Power136740.00  166060.00  181440.00  140260.00  102330.00  
     Oil, Fuel & Natural gas0.00  0.00  0.00  0.00  0.00  
     Coals etc0.00  0.00  0.00  0.00  0.00  
     Other power & fuel0.00  0.00  0.00  0.00  1690.00  
Employee Cost28610.00  26720.00  30230.00  24960.00  23390.00  
     Salaries, Wages & Bonus28950.00  27600.00  31210.00  25820.00  25350.00  
     Contributions to EPF & Pension Funds2080.00  1730.00  1800.00  1570.00  1760.00  
     Workmen and Staff Welfare Expenses2280.00  2420.00  2450.00  2270.00  2050.00  
     Other Employees Cost-4700.00  -5030.00  -5230.00  -4700.00  -5770.00  
Other Manufacturing Expenses123380.00  128460.00  121040.00  90890.00  85250.00  
     Sub-contracted / Out sourced services          
     Processing Charges          
     Repairs and Maintenance26790.00  28620.00  25240.00  21460.00  20910.00  
     Packing Material Consumed          
     Other Mfg Exp96590.00  99840.00  95800.00  69430.00  64340.00  
General and Administration Expenses20820.00  26420.00  33160.00  24520.00  23290.00  
     Rent , Rates & Taxes18480.00  24370.00  31190.00  22860.00  20840.00  
     Insurance2190.00  1930.00  1850.00  1500.00  1170.00  
     Printing and stationery          
     Professional and legal fees          
     Traveling and conveyance        1110.00  
     Other Administration150.00  120.00  120.00  160.00  1280.00  
Selling and Distribution Expenses16180.00  15550.00  15930.00  16570.00  14320.00  
     Advertisement & Sales Promotion          
     Sales Commissions & Incentives          
     Freight and Forwarding16000.00  15390.00  15680.00  15600.00  14320.00  
     Handling and Clearing Charges0.00  0.00  0.00  0.00  0.00  
     Other Selling Expenses180.00  160.00  250.00  970.00  0.00  
Miscellaneous Expenses44480.00  49360.00  46480.00  50320.00  39860.00  
     Bad debts /advances written off120.00  170.00  330.00  40.00    
     Provision for doubtful debts2960.00  1040.00    640.00  190.00  
     Losson disposal of fixed assets(net)  560.00  680.00  150.00  440.00  
     Losson foreign exchange fluctuations650.00  7330.00  8090.00  3020.00  880.00  
     Losson sale of non-trade current investments          
     Other Miscellaneous Expenses40750.00  40260.00  37380.00  46470.00  38350.00  
Less: Expenses Capitalised          
Total Expenditure607030.00  637600.00  689780.00  670040.00  508940.00  
Operating Profit (Excl OI)273180.00  206870.00  230700.00  248620.00  213310.00  
Other Income34210.00  25100.00  40510.00  32050.00  45820.00  
     Interest Received21030.00  16310.00  14160.00  12940.00  11910.00  
     Dividend Received30.00  520.00  310.00  100.00  20.00  
     Profit on sale of Fixed Assets750.00          
     Profits on sale of Investments          
     Provision Written Back    330.00      
     Foreign Exchange Gains        10.00  
     Others12400.00  8270.00  25710.00  19010.00  33880.00  
Operating Profit307390.00  231970.00  271210.00  280670.00  259130.00  
Interest52100.00  49770.00  56890.00  51120.00  58550.00  
     InterestonDebenture / Bonds          
     Interest on Term Loan          
     Intereston Fixed deposits          
     Bank Charges etc          
     Other Interest52100.00  49770.00  56890.00  51120.00  58550.00  
PBDT255290.00  182200.00  214320.00  229550.00  200580.00  
Depreciation76380.00  90930.00  81920.00  62830.00  62920.00  
Profit Before Taxation & Exceptional Items178910.00  91270.00  132400.00  166720.00  137660.00  
Exceptional Income / Expenses-6780.00  -173860.00  3200.00  28970.00  -1140.00  
Profit Before Tax172130.00  -82590.00  135600.00  195690.00  136520.00  
Provision for Tax21800.00  -35160.00  38620.00  58770.00  23330.00  
     Current Income Tax20660.00  17880.00  26770.00  29180.00  23020.00  
     Deferred Tax1140.00  -53040.00  11850.00  44950.00  -1650.00  
     Other taxes2280.00  -106080.00  23700.00  74540.00  -1340.00  
Profit After Tax150330.00  -47430.00  96980.00  136920.00  113190.00  
Extra items0.00  0.00  0.00  0.00  0.00  
Minority Interest-34300.00  -19200.00  -26330.00  -33500.00  -43580.00  
Share of Associate-10.00  -10.00      -30.00  
Other Consolidated Items          
Consolidated Net Profit116020.00  -66640.00  70650.00  103420.00  69580.00  
Adjustments to PAT      80.00    
Profit Balance B/F-64910.00  17110.00  28870.00  17160.00  38560.00  
Appropriations51110.00  -49530.00  99520.00  120660.00  108140.00  
     General Reserves          
     Proposed Equity Dividend          
     Corporate dividend tax  2520.00  14370.00  15810.00  14470.00  
     Other Appropriation-310.00  -1580.00  -2010.00  -3050.00  5600.00  
Equity Dividend %950.00  390.00  1885.00  2120.00  1945.00  
Earnings Per Share31.00  -18.00  19.00  28.00  19.00  
Adjusted EPS31.00  -18.00  19.00  28.00  19.00