Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 26 July, 2025
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo
Stock Ticker - BSE: 500295 | NSE: VEDL

Vedanta Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: July 26, 2025, 1:40 pm

Market Cap 1,73,445 Cr.
Current Price 444
High / Low 527/362
Stock P/E12.5
Book Value 105
Dividend Yield9.81 %
ROCE25.3 %
ROE38.5 %
Face Value 1.00
PEG Ratio2.98

Quick Insight

Vedanta Ltd, currently trading at ₹444 with a market capitalization of ₹1,73,445 crore, presents a compelling investment case, underpinned by a robust return on equity (ROE) of 38.5% and a return on capital employed (ROCE) of 25.3%. The company’s operating profit margin (OPM) stands at a healthy 28%, reflecting operational efficiency. With a price-to-earnings (P/E) ratio of 12.5 and a price-to-book value (P/BV) of 4.40x, the stock appears attractively valued relative to its performance metrics. However, with borrowings of ₹91,479 crore against reserves of ₹40,821 crore, investors should be cautious about its leverage. Given the institutional ownership mix—56.38% by promoters and a combined 27.51% by foreign and domestic institutional investors—confidence in the company's governance is evident. Overall, Vedanta's strong

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Vedanta Ltd

Competitors of Vedanta Ltd

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Ganesha Ecoverse Ltd 98.5 Cr. 40.1 62.6/0.00 22.00.00 %2.55 %4.62 % 10.0
Foundry Fuel Products Ltd 5.14 Cr. 6.41 12.2/4.83 1.550.00 %%% 10.0
Deccan Gold Mines Ltd 2,166 Cr. 138 179/85.3 15.40.00 %21.1 %14.5 % 1.00
Asi Industries Ltd 303 Cr. 33.7 65.9/27.511.8 39.11.04 %10.6 %7.54 % 1.00
Anmol India Ltd 92.0 Cr. 16.2 38.5/14.013.2 18.90.00 %9.83 %6.72 % 10.0
Industry Average41,712.38 Cr593.1821.9893.341.66%19.36%16.68%5.18

All Competitor Stocks of Vedanta Ltd

Quarterly Result

MetricMar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
Sales 39,82238,62236,65434,10237,93033,73338,94535,54135,50935,76437,63439,11540,455
Expenses 26,18928,42528,95527,03528,47127,31327,46627,01026,74125,81927,80628,01128,989
Operating Profit 13,63310,1977,6997,0679,4596,42011,4798,5318,7689,9459,82811,10411,466
OPM % 34%26%21%21%25%19%29%24%25%28%26%28%28%
Other Income 2757339311,619-6312,3261,8637793859343,168680762
Interest 1,3331,2061,6421,5721,8052,1102,5232,4172,4152,2222,6672,4422,583
Depreciation 2,3792,4642,6242,7202,7652,5502,6422,7882,7432,7312,6962,6812,988
Profit before tax 10,1967,2604,3644,3944,2584,0868,1774,1053,9955,9267,6336,6616,657
Tax % 29%23%38%30%26%19%111%30%43%14%27%27%25%
Net Profit 7,2615,5932,6873,0913,1323,308-9152,8682,2755,0955,6034,8764,961
EPS in Rs 15.6011.894.866.635.067.10-4.805.423.689.7011.139.078.91

Last Updated: May 31, 2025, 7:22 am

Below is a detailed analysis of the quarterly data for Vedanta Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:

  • For Sales, as of Mar 2025, the value is 40,455.00 Cr.. The value appears strong and on an upward trend. It has increased from 39,115.00 Cr. (Dec 2024) to 40,455.00 Cr., marking an increase of 1,340.00 Cr..
  • For Expenses, as of Mar 2025, the value is 28,989.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 28,011.00 Cr. (Dec 2024) to 28,989.00 Cr., marking an increase of 978.00 Cr..
  • For Operating Profit, as of Mar 2025, the value is 11,466.00 Cr.. The value appears strong and on an upward trend. It has increased from 11,104.00 Cr. (Dec 2024) to 11,466.00 Cr., marking an increase of 362.00 Cr..
  • For OPM %, as of Mar 2025, the value is 28.00%. The value remains steady. There is no change compared to the previous period (Dec 2024) which recorded 28.00%.
  • For Other Income, as of Mar 2025, the value is 762.00 Cr.. The value appears strong and on an upward trend. It has increased from 680.00 Cr. (Dec 2024) to 762.00 Cr., marking an increase of 82.00 Cr..
  • For Interest, as of Mar 2025, the value is 2,583.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 2,442.00 Cr. (Dec 2024) to 2,583.00 Cr., marking an increase of 141.00 Cr..
  • For Depreciation, as of Mar 2025, the value is 2,988.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 2,681.00 Cr. (Dec 2024) to 2,988.00 Cr., marking an increase of 307.00 Cr..
  • For Profit before tax, as of Mar 2025, the value is 6,657.00 Cr.. The value appears to be declining and may need further review. It has decreased from 6,661.00 Cr. (Dec 2024) to 6,657.00 Cr., marking a decrease of 4.00 Cr..
  • For Tax %, as of Mar 2025, the value is 25.00%. The value appears to be improving (decreasing) as expected. It has decreased from 27.00% (Dec 2024) to 25.00%, marking a decrease of 2.00%.
  • For Net Profit, as of Mar 2025, the value is 4,961.00 Cr.. The value appears strong and on an upward trend. It has increased from 4,876.00 Cr. (Dec 2024) to 4,961.00 Cr., marking an increase of 85.00 Cr..
  • For EPS in Rs, as of Mar 2025, the value is 8.91. The value appears to be declining and may need further review. It has decreased from 9.07 (Dec 2024) to 8.91, marking a decrease of 0.16.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: July 22, 2025, 2:46 pm

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Sales 66,15273,71064,26272,22591,86692,04884,44788,021132,732147,308143,727152,968
Expenses 46,55751,59582,74150,84966,98968,87763,70460,70387,908112,877108,415110,625
Operating Profit 19,59522,114-18,47921,37624,87723,17120,74327,31844,82434,43135,31242,343
OPM % 30%30%-29%30%27%25%25%31%34%23%25%28%
Other Income 1,874-19,2224,2904,4236,0874,270-14,9322,7431,8322,6255,2415,544
Interest 5,0945,6595,7785,8555,1125,6894,9775,2104,7976,2259,4659,914
Depreciation 6,8827,1598,5726,2926,2838,1929,0937,6388,89510,55510,72311,096
Profit before tax 9,493-9,925-28,54013,65219,56913,560-8,25917,21332,96420,27620,36526,877
Tax % -9%15%-37%17%30%28%-43%13%28%28%63%24%
Net Profit 11,421-11,369-17,86211,31613,6929,698-4,74415,03223,71014,5037,53920,535
EPS in Rs 21.25-52.77-41.3923.4727.8219.01-17.9331.2150.5828.4511.4038.33
Dividend Payout % 15%-8%-8%83%76%99%-22%30%89%357%259%113%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-199.54%-57.11%163.35%21.00%-29.17%-148.92%416.86%57.73%-38.83%-48.02%172.38%
Change in YoY Net Profit Growth (%)0.00%142.43%220.46%-142.36%-50.17%-119.75%565.78%-359.13%-96.56%-9.19%220.40%

Vedanta Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:8%
5 Years:13%
3 Years:5%
TTM:6%
Compounded Profit Growth
10 Years:8%
5 Years:-1%
3 Years:-10%
TTM:276%
Stock Price CAGR
10 Years:13%
5 Years:32%
3 Years:22%
1 Year:0%
Return on Equity
10 Years:16%
5 Years:24%
3 Years:23%
Last Year:38%

Last Updated: Unknown

Balance Sheet

Last Updated: July 25, 2025, 2:06 pm

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital 296296296297372372372372372372372391
Reserves 72,71253,57943,74360,12862,94061,92554,26361,90665,01139,05130,35040,821
Borrowings 80,56677,75267,77871,56958,15966,22659,18757,66953,58380,32987,70691,479
Other Liabilities 60,54558,65480,16364,95258,89670,04566,91563,54974,98169,70369,69067,249
Total Liabilities 214,120190,281191,980196,946180,367198,568180,737183,496193,947189,455188,118199,940
Fixed Assets 87,20570,10867,23176,75680,27996,39788,90490,47093,46695,74498,96399,905
CWIP 43,12838,74838,46127,55732,05524,95918,58516,31415,87919,52922,88933,896
Investments 37,91039,60653,38646,96228,70033,06524,75316,66017,29113,15011,86914,532
Other Assets 45,87741,81932,90345,67139,33344,14748,49560,05267,31161,03254,39751,607
Total Assets 214,120190,281191,980196,946180,367198,568180,737183,496193,947189,455188,118199,940

Below is a detailed analysis of the balance sheet data for Vedanta Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:

  • For Equity Capital, as of Mar 2025, the value is 391.00 Cr.. The value appears strong and on an upward trend. It has increased from 372.00 Cr. (Mar 2024) to 391.00 Cr., marking an increase of 19.00 Cr..
  • For Reserves, as of Mar 2025, the value is 40,821.00 Cr.. The value appears strong and on an upward trend. It has increased from 30,350.00 Cr. (Mar 2024) to 40,821.00 Cr., marking an increase of 10,471.00 Cr..
  • For Borrowings, as of Mar 2025, the value is 91,479.00 Cr.. The value appears to be increasing, which may not be favorable. However, Borrowings exceed Reserves, which may signal higher financial risk. It has increased from 87,706.00 Cr. (Mar 2024) to 91,479.00 Cr., marking an increase of 3,773.00 Cr..
  • For Other Liabilities, as of Mar 2025, the value is 67,249.00 Cr.. The value appears to be improving (decreasing). It has decreased from 69,690.00 Cr. (Mar 2024) to 67,249.00 Cr., marking a decrease of 2,441.00 Cr..
  • For Total Liabilities, as of Mar 2025, the value is 199,940.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 188,118.00 Cr. (Mar 2024) to 199,940.00 Cr., marking an increase of 11,822.00 Cr..
  • For Fixed Assets, as of Mar 2025, the value is 99,905.00 Cr.. The value appears strong and on an upward trend. It has increased from 98,963.00 Cr. (Mar 2024) to 99,905.00 Cr., marking an increase of 942.00 Cr..
  • For CWIP, as of Mar 2025, the value is 33,896.00 Cr.. The value appears strong and on an upward trend. It has increased from 22,889.00 Cr. (Mar 2024) to 33,896.00 Cr., marking an increase of 11,007.00 Cr..
  • For Investments, as of Mar 2025, the value is 14,532.00 Cr.. The value appears strong and on an upward trend. It has increased from 11,869.00 Cr. (Mar 2024) to 14,532.00 Cr., marking an increase of 2,663.00 Cr..
  • For Other Assets, as of Mar 2025, the value is 51,607.00 Cr.. The value appears to be declining and may need further review. It has decreased from 54,397.00 Cr. (Mar 2024) to 51,607.00 Cr., marking a decrease of 2,790.00 Cr..
  • For Total Assets, as of Mar 2025, the value is 199,940.00 Cr.. The value appears strong and on an upward trend. It has increased from 188,118.00 Cr. (Mar 2024) to 199,940.00 Cr., marking an increase of 11,822.00 Cr..

However, the Borrowings (91,479.00 Cr.) are higher than the Reserves (40,821.00 Cr.), which may signal higher financial risk.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

MonthMonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity +15,60117,80520,37718,08317,36623,75419,30023,98034,96333,06535,65439,562
Cash from Investing Activity +-2,890-4,133-7,8682,68115,480-10,594-5,925-6,678-2,243-668-13,676-19,158
Cash from Financing Activity +-5,052-13,956-11,303-12,425-39,255-10,242-15,547-17,565-28,903-34,142-26,092-19,223
Net Cash Flow7,659-2841,2068,339-6,4092,918-2,172-2633,817-1,745-4,1141,181

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-61.00-55.00-85.00-50.00-34.00-43.00-39.00-30.00-9.00-46.00-52.00-49.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days19251814111616121414109
Inventory Days143129132161135184184153147124107
Days Payable66782673082022422752452219183
Cash Conversion Cycle1910269-120-136-51-42-80-77-614333
Working Capital Days118-47-22-149-175-95-120-129-68-34-29-14
ROCE %2%13%9%-14%11%15%14%10%17%28%20%21%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Promoters69.69%69.69%69.68%69.68%68.11%68.11%63.71%63.71%61.95%59.31%56.38%56.38%
FIIs9.35%8.68%8.09%7.90%7.89%7.48%7.82%7.74%8.77%10.23%11.45%12.02%
DIIs11.60%11.57%10.37%11.05%10.20%9.98%10.59%11.19%13.15%14.78%16.29%15.49%
Government0.00%0.00%0.07%0.07%0.07%0.07%0.07%0.07%0.07%0.07%0.07%0.07%
Public9.13%9.84%11.57%11.07%13.63%14.29%17.74%17.23%15.86%15.41%15.64%15.92%
Others0.23%0.22%0.22%0.22%0.11%0.08%0.08%0.06%0.18%0.18%0.16%0.11%
No. of Shareholders7,43,5829,51,22813,26,95312,98,59914,11,55115,65,26419,42,80019,09,46017,85,79817,92,82118,66,93919,99,975

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
SBI Arbitrage Opportunities Fund 11,221,700 1.15 307.3111,221,7002025-04-22 17:25:160%
Kotak Equity Arbitrage Fund - Regular Plan 10,207,400 0.78 279.5310,207,4002025-04-22 17:25:160%
Aditya Birla Sun Life Arbitrage Fund 6,732,100 1.88 184.366,732,1002025-04-22 17:25:160%
Tata Arbitrage Fund 4,266,500 1.21 116.844,266,5002025-04-22 17:25:160%
Nippon India Arbitrage Fund 3,937,600 0.82 107.833,937,6002025-04-22 17:25:160%
Nippon India ETF Nifty Next 50 Junior BeES 3,386,355 2.2 92.743,386,3552025-04-22 17:25:160%
Axis Arbitrage Fund 3,275,200 2.35 89.693,275,2002025-04-22 17:25:160%
ICICI Prudential Nifty Next 50 Index Fund 3,120,995 2.2 85.473,120,9952025-04-22 17:25:160%
ICICI Prudential Equity - Arbitrage Fund 3,095,800 0.52 84.783,095,8002025-04-22 17:25:160%
ICICI Prudential Bluechip Fund 3,029,706 0.17 82.973,029,7062025-04-22 17:25:160%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 1.001.001.001.001.00
Basic EPS (Rs.) 38.9711.4228.5050.7331.32
Diluted EPS (Rs.) 38.6511.3328.5050.7331.13
Cash EPS (Rs.) 80.9049.0967.3787.6560.94
Book Value[Excl.RevalReserv]/Share (Rs.) 105.40113.09132.87222.32208.11
Book Value[Incl.RevalReserv]/Share (Rs.) 105.40113.09132.87222.32208.11
Revenue From Operations / Share (Rs.) 391.22386.36395.99356.81236.62
PBDIT / Share (Rs.) 117.69101.47100.20127.4882.63
PBIT / Share (Rs.) 89.3172.6571.82103.5762.10
PBT / Share (Rs.) 68.7454.7454.5188.6146.27
Net Profit / Share (Rs.) 52.5220.2638.9963.7340.41
NP After MI And SOA / Share (Rs.) 38.3311.4028.4250.5431.19
PBDIT Margin (%) 30.0826.2625.3035.7234.92
PBIT Margin (%) 22.8218.8018.1329.0226.24
PBT Margin (%) 17.5614.1613.7624.8319.55
Net Profit Margin (%) 13.425.249.8417.8617.07
NP After MI And SOA Margin (%) 9.792.947.1714.1613.18
Return on Networth / Equity (%) 36.3613.7926.8228.7518.62
Return on Capital Employeed (%) 26.9224.0924.6628.9918.25
Return On Assets (%) 7.372.225.389.466.24
Long Term Debt / Equity (X) 1.281.651.100.550.60
Total Debt / Equity (X) 1.792.341.680.810.79
Asset Turnover Ratio (%) 0.770.740.740.370.23
Current Ratio (X) 0.700.660.681.040.95
Quick Ratio (X) 0.500.490.510.820.78
Inventory Turnover Ratio (X) 3.663.153.032.571.66
Dividend Payout Ratio (NP) (%) 0.00258.52355.3288.7130.33
Dividend Payout Ratio (CP) (%) 0.0073.24177.8260.2218.29
Earning Retention Ratio (%) 0.00-158.52-255.3211.2969.67
Cash Earning Retention Ratio (%) 0.0026.76-77.8239.7881.71
Interest Coverage Ratio (X) 4.643.995.999.895.90
Interest Coverage Ratio (Post Tax) (X) 2.881.503.376.104.02
Enterprise Value (Cr.) 260017.10179831.80169120.40204921.40133226.80
EV / Net Operating Revenue (X) 1.701.251.151.541.51
EV / EBITDA (X) 5.654.764.544.324.33
MarketCap / Net Operating Revenue (X) 1.190.700.691.130.96
Retention Ratios (%) 0.00-158.52-255.3211.2869.66
Price / BV (X) 4.403.292.592.301.37
Price / Net Operating Revenue (X) 1.190.700.691.130.96
EarningsYield 0.080.040.100.120.13

After reviewing the key financial ratios for Vedanta Ltd, here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 25, the value is 1.00. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 1.00.
  • For Basic EPS (Rs.), as of Mar 25, the value is 38.97. This value is within the healthy range. It has increased from 11.42 (Mar 24) to 38.97, marking an increase of 27.55.
  • For Diluted EPS (Rs.), as of Mar 25, the value is 38.65. This value is within the healthy range. It has increased from 11.33 (Mar 24) to 38.65, marking an increase of 27.32.
  • For Cash EPS (Rs.), as of Mar 25, the value is 80.90. This value is within the healthy range. It has increased from 49.09 (Mar 24) to 80.90, marking an increase of 31.81.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 105.40. It has decreased from 113.09 (Mar 24) to 105.40, marking a decrease of 7.69.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 105.40. It has decreased from 113.09 (Mar 24) to 105.40, marking a decrease of 7.69.
  • For Revenue From Operations / Share (Rs.), as of Mar 25, the value is 391.22. It has increased from 386.36 (Mar 24) to 391.22, marking an increase of 4.86.
  • For PBDIT / Share (Rs.), as of Mar 25, the value is 117.69. This value is within the healthy range. It has increased from 101.47 (Mar 24) to 117.69, marking an increase of 16.22.
  • For PBIT / Share (Rs.), as of Mar 25, the value is 89.31. This value is within the healthy range. It has increased from 72.65 (Mar 24) to 89.31, marking an increase of 16.66.
  • For PBT / Share (Rs.), as of Mar 25, the value is 68.74. This value is within the healthy range. It has increased from 54.74 (Mar 24) to 68.74, marking an increase of 14.00.
  • For Net Profit / Share (Rs.), as of Mar 25, the value is 52.52. This value is within the healthy range. It has increased from 20.26 (Mar 24) to 52.52, marking an increase of 32.26.
  • For NP After MI And SOA / Share (Rs.), as of Mar 25, the value is 38.33. This value is within the healthy range. It has increased from 11.40 (Mar 24) to 38.33, marking an increase of 26.93.
  • For PBDIT Margin (%), as of Mar 25, the value is 30.08. This value is within the healthy range. It has increased from 26.26 (Mar 24) to 30.08, marking an increase of 3.82.
  • For PBIT Margin (%), as of Mar 25, the value is 22.82. This value exceeds the healthy maximum of 20. It has increased from 18.80 (Mar 24) to 22.82, marking an increase of 4.02.
  • For PBT Margin (%), as of Mar 25, the value is 17.56. This value is within the healthy range. It has increased from 14.16 (Mar 24) to 17.56, marking an increase of 3.40.
  • For Net Profit Margin (%), as of Mar 25, the value is 13.42. This value exceeds the healthy maximum of 10. It has increased from 5.24 (Mar 24) to 13.42, marking an increase of 8.18.
  • For NP After MI And SOA Margin (%), as of Mar 25, the value is 9.79. This value is within the healthy range. It has increased from 2.94 (Mar 24) to 9.79, marking an increase of 6.85.
  • For Return on Networth / Equity (%), as of Mar 25, the value is 36.36. This value is within the healthy range. It has increased from 13.79 (Mar 24) to 36.36, marking an increase of 22.57.
  • For Return on Capital Employeed (%), as of Mar 25, the value is 26.92. This value is within the healthy range. It has increased from 24.09 (Mar 24) to 26.92, marking an increase of 2.83.
  • For Return On Assets (%), as of Mar 25, the value is 7.37. This value is within the healthy range. It has increased from 2.22 (Mar 24) to 7.37, marking an increase of 5.15.
  • For Long Term Debt / Equity (X), as of Mar 25, the value is 1.28. This value exceeds the healthy maximum of 1. It has decreased from 1.65 (Mar 24) to 1.28, marking a decrease of 0.37.
  • For Total Debt / Equity (X), as of Mar 25, the value is 1.79. This value exceeds the healthy maximum of 1. It has decreased from 2.34 (Mar 24) to 1.79, marking a decrease of 0.55.
  • For Asset Turnover Ratio (%), as of Mar 25, the value is 0.77. It has increased from 0.74 (Mar 24) to 0.77, marking an increase of 0.03.
  • For Current Ratio (X), as of Mar 25, the value is 0.70. This value is below the healthy minimum of 1.5. It has increased from 0.66 (Mar 24) to 0.70, marking an increase of 0.04.
  • For Quick Ratio (X), as of Mar 25, the value is 0.50. This value is below the healthy minimum of 1. It has increased from 0.49 (Mar 24) to 0.50, marking an increase of 0.01.
  • For Inventory Turnover Ratio (X), as of Mar 25, the value is 3.66. This value is below the healthy minimum of 4. It has increased from 3.15 (Mar 24) to 3.66, marking an increase of 0.51.
  • For Dividend Payout Ratio (NP) (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 20. It has decreased from 258.52 (Mar 24) to 0.00, marking a decrease of 258.52.
  • For Dividend Payout Ratio (CP) (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 20. It has decreased from 73.24 (Mar 24) to 0.00, marking a decrease of 73.24.
  • For Earning Retention Ratio (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 40. It has increased from -158.52 (Mar 24) to 0.00, marking an increase of 158.52.
  • For Cash Earning Retention Ratio (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 40. It has decreased from 26.76 (Mar 24) to 0.00, marking a decrease of 26.76.
  • For Interest Coverage Ratio (X), as of Mar 25, the value is 4.64. This value is within the healthy range. It has increased from 3.99 (Mar 24) to 4.64, marking an increase of 0.65.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 25, the value is 2.88. This value is below the healthy minimum of 3. It has increased from 1.50 (Mar 24) to 2.88, marking an increase of 1.38.
  • For Enterprise Value (Cr.), as of Mar 25, the value is 260,017.10. It has increased from 179,831.80 (Mar 24) to 260,017.10, marking an increase of 80,185.30.
  • For EV / Net Operating Revenue (X), as of Mar 25, the value is 1.70. This value is within the healthy range. It has increased from 1.25 (Mar 24) to 1.70, marking an increase of 0.45.
  • For EV / EBITDA (X), as of Mar 25, the value is 5.65. This value is within the healthy range. It has increased from 4.76 (Mar 24) to 5.65, marking an increase of 0.89.
  • For MarketCap / Net Operating Revenue (X), as of Mar 25, the value is 1.19. This value is within the healthy range. It has increased from 0.70 (Mar 24) to 1.19, marking an increase of 0.49.
  • For Retention Ratios (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 30. It has increased from -158.52 (Mar 24) to 0.00, marking an increase of 158.52.
  • For Price / BV (X), as of Mar 25, the value is 4.40. This value exceeds the healthy maximum of 3. It has increased from 3.29 (Mar 24) to 4.40, marking an increase of 1.11.
  • For Price / Net Operating Revenue (X), as of Mar 25, the value is 1.19. This value is within the healthy range. It has increased from 0.70 (Mar 24) to 1.19, marking an increase of 0.49.
  • For EarningsYield, as of Mar 25, the value is 0.08. This value is below the healthy minimum of 5. It has increased from 0.04 (Mar 24) to 0.08, marking an increase of 0.04.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Vedanta Ltd as of July 26, 2025 is: 443.91

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of July 26, 2025, Vedanta Ltd is Overvalued by 0.02% compared to the current share price 444.00

Intrinsic Value of Vedanta Ltd as of July 26, 2025 is: 462.53

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of July 26, 2025, Vedanta Ltd is Undervalued by 4.17% compared to the current share price 444.00

Last 5 Year EPS CAGR: 4.20%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a low average Working Capital Days of -63.67, which is a positive sign.
  2. The stock has a low average Cash Conversion Cycle of -25.08, which is a positive sign.
  3. The company has shown consistent growth in sales (100.33 cr) and profit (10.33 cr) over the years.
  1. The stock has a low average ROCE of 12.17%, which may not be favorable.
  2. The company has higher borrowings (71,000.25) compared to reserves (53,869.08), which may suggest financial risk.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Vedanta Ltd:
    1. Net Profit Margin: 13.42%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 26.92% (Industry Average ROCE: 19.36%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 36.36% (Industry Average ROE: 16.68%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 2.88
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 0.5
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 12.5 (Industry average Stock P/E: 21.98)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 1.79
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Vedanta Ltd. is a Public Limited Listed company incorporated on 25/06/1965 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L13209MH1965PLC291394 and registration number is 291394. Currently Company is involved in the business activities of Manufacture of aluminium from alumina and by other methods and products of aluminium and alloys. Company's Total Operating Revenue is Rs. 74295.00 Cr. and Equity Capital is Rs. 391.00 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Mining/Minerals1st Floor, 'C' Wing, Unit 103, Mumbai Maharashtra 400093comp.sect@vedanta.co.in
http://www.vedantalimited.com
Management
NamePosition Held
Mr. Anil AgarwalNon Executive Chairman
Mr. Navin AgarwalExecutive Vice Chairman
Mr. Arun MisraExecutive Director
Ms. Priya Agarwal HebbarNon Exe.Non Ind.Director
Mr. Dindayal JalanInd. Non-Executive Director
Mr. Prasun Kumar MukherjeeInd. Non-Executive Director
Ms. Pallavi Joshi BakhruInd. Non-Executive Director
Mr. R GopalanInd. Non-Executive Director

FAQ

What is the intrinsic value of Vedanta Ltd?

Vedanta Ltd's intrinsic value (as of 26 July 2025) is 443.91 0.02% lower the current market price of 444.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 1,73,445 Cr. market cap, FY2025-2026 high/low of 527/362, reserves of 40,821 Cr, and liabilities of 199,940 Cr.

What is the Market Cap of Vedanta Ltd?

The Market Cap of Vedanta Ltd is 1,73,445 Cr..

What is the current Stock Price of Vedanta Ltd as on 26 July 2025?

The current stock price of Vedanta Ltd as on 26 July 2025 is 444.

What is the High / Low of Vedanta Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Vedanta Ltd stocks is ₹527/362.

What is the Stock P/E of Vedanta Ltd?

The Stock P/E of Vedanta Ltd is 12.5.

What is the Book Value of Vedanta Ltd?

The Book Value of Vedanta Ltd is 105.

What is the Dividend Yield of Vedanta Ltd?

The Dividend Yield of Vedanta Ltd is 9.81 %.

What is the ROCE of Vedanta Ltd?

The ROCE of Vedanta Ltd is 25.3 %.

What is the ROE of Vedanta Ltd?

The ROE of Vedanta Ltd is 38.5 %.

What is the Face Value of Vedanta Ltd?

The Face Value of Vedanta Ltd is 1.00.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Vedanta Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore More Stocks