Valuation Vedanta Limited

Equities

Market Closed - NSE India S.E. Other stock markets 12:40:32 13/09/2024 BST			5-day change	1st Jan Change
454.05 ^INR	+2.80%		-1.25%	+75.61%

08:51am	Vedanta Limited Announces Resignation of John Slaven as CEO Aluminium Business	CI
09-11	Demerger of Vedanta's Key Businesses Likely to Happen by End of FY25	CI

Fiscal Period: Maart	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	239,532	847,245	1,494,414	1,017,894	1,008,689	1,772,076	-	-
Change	-	253.71%	76.39%	-31.89%	-0.9%	75.68%	-	-
Enterprise Value (EV) ¹	452,262	1,097,725	1,702,924	1,465,274	1,584,309	2,374,762	2,338,630	2,424,059
Change	-	142.72%	55.13%	-13.96%	8.12%	49.89%	-1.52%	3.65%
P/E ratio	-3.59x	7.3x	8.01x	9.69x	24x	13.1x	9.48x	9.13x
PBR	0.44x	1.37x	2.29x	2.59x	3.29x	4.62x	3.97x	3.62x
PEG	-	-0x	0.1x	-0.2x	-0.4x	0x	0.3x	2.4x
Capitalization / Revenue	0.29x	0.98x	1.13x	0.69x	0.7x	1.18x	1.09x	1.02x
EV / Revenue	0.54x	1.26x	1.28x	0.99x	1.1x	1.59x	1.43x	1.39x
EV / EBITDA	2.19x	4.02x	3.8x	4.26x	4.5x	5.56x	4.63x	4.7x
EV / EBIT	3.9x	5.58x	4.74x	6.14x	6.47x	7.5x	5.99x	6.11x
EV / FCF	3.94x	6.42x	7x	7.6x	8.38x	12.6x	9.54x	7.9x
FCF Yield	25.4%	15.6%	14.3%	13.2%	11.9%	7.94%	10.5%	12.7%
Dividend per Share ²	3.9	9.5	45	101.5	29.5	32.2	34.19	39.08
Rate of return	6.03%	4.15%	11.2%	37%	10.9%	7.09%	7.53%	8.61%
EPS ²	-18	31.32	50.38	28.32	11.33	34.75	47.9	49.72
Distribution rate	-21.7%	30.3%	89.3%	358%	260%	92.7%	71.4%	78.6%
Net sales ¹	835,450	868,630	1,327,320	1,473,080	1,437,270	1,497,856	1,631,534	1,739,855
EBITDA ¹	206,870	273,180	448,240	344,220	351,980	427,100	505,043	515,872
EBIT ¹	115,940	196,800	359,290	238,670	244,750	316,564	390,412	396,549
Net income ¹	-66,640	116,020	188,020	105,740	42,390	133,404	183,358	190,369
Net Debt ¹	212,730	250,480	208,510	447,380	575,620	602,686	566,555	651,983
Reference price ²	64.70	228.75	403.35	274.45	271.65	454.05	454.05	454.05
Nbr of stocks (in thousands)	3,702,198	3,703,804	3,705,006	3,708,850	3,713,194	3,902,820	-	-
Announcement Date	06/06/20	13/05/21	28/04/22	12/05/23	25/04/24	-	-	-

¹INR in Million²INR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
VEDANTA LIMITED	13.07x	1.59x	5.56x	+7.09%	21.12B
BHP GROUP LIMITED	10.14x	2.68x	4.96x	+5.20%	135B
RIO TINTO PLC	8.72x	2.05x	4.56x	+6.73%	106B
GLENCORE PLC	19.05x	0.39x	5.76x	+2.62%	60.3B
GRUPO MÉXICO, S.A.B. DE C.V.	10.91x	2.54x	4.83x	+5.52%	41.75B
SAUDI ARABIAN MINING COMPANY (MA'ADEN)	39.35x	5.64x	14.95x	-.--%	38.42B
ANGLO AMERICAN PLC	30.49x	1.57x	4.68x	+2.95%	33.55B
HINDUSTAN ZINC LIMITED	20.36x	6.3x	12.21x	+5.12%	25.01B
TECK RESOURCES LIMITED	25.6x	2.11x	5.17x	+1.59%	24.09B
IVANHOE MINES LTD.	55.68x	87.3x	17.81x	-.--%	17.48B
Average	23.34x	11.22x	8.05x	+3.68%	50.26B
Weighted average by Cap.	17.52x	5.46x	6.55x	+4.41%