Valuation Vedanta Limited

Equities

Market Closed - NSE India S.E. Other stock markets 11:49:47 05/12/2025 GMT			5-day change	1st Jan Change
524.50 ^INR	-0.97%		+1.04%	+18.01%

11-20	Elpro International Limited acquired an unknown minority stake in Vedanta Limited for INR 76.2 million.	CI
11-18	Vedanta incorporates subsidiary in Gift City, Gujarat	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	847,245	1,494,414	1,017,894	1,008,689	1,808,567	2,048,489	-	-
Change	-	76.39%	-31.89%	-0.9%	79.3%	13.27%	-	-
Enterprise Value (EV) ¹	1,097,725	1,702,924	1,465,274	1,584,309	2,482,027	2,695,490	2,653,572	2,563,047
Change	-	55.13%	-13.96%	8.12%	56.66%	8.6%	-1.56%	-3.41%
P/E ratio	7.3x	8.01x	9.69x	24x	12x	11.6x	9.6x	8.83x
PBR	1.37x	2.29x	2.59x	3.29x	4.18x	4.5x	3.59x	3.22x
PEG	-	0.1x	-0.2x	-0.4x	0x	0.7x	0.5x	1.02x
Capitalization / Revenue	0.98x	1.13x	0.69x	0.7x	1.18x	1.26x	1.15x	1.09x
EV / Revenue	1.26x	1.28x	0.99x	1.1x	1.62x	1.66x	1.5x	1.37x
EV / EBITDA	4.02x	3.8x	4.26x	4.5x	5.86x	5.39x	4.64x	4.29x
EV / EBIT	5.58x	4.74x	6.14x	6.47x	7.94x	7.04x	5.88x	5.56x
EV / FCF	6.42x	7x	7.6x	8.38x	11x	11.4x	9.55x	8.17x
FCF Yield	15.6%	14.3%	13.2%	11.9%	9.09%	8.74%	10.5%	12.2%
Dividend per Share ²	9.5	45	101.5	29.5	43.5	33.95	34.49	33.29
Rate of return	4.15%	11.2%	37%	10.9%	9.39%	6.47%	6.58%	6.35%
EPS ²	31.32	50.38	28.32	11.33	38.65	45.1	54.66	59.41
Distribution rate	30.3%	89.3%	358%	260%	113%	75.3%	63.1%	56%
Net sales ¹	868,630	1,327,320	1,473,080	1,437,270	1,529,680	1,623,210	1,774,064	1,871,393
EBITDA ¹	273,180	448,240	344,220	351,980	423,440	500,198	571,535	597,981
EBIT ¹	196,800	359,290	238,670	244,750	312,480	382,661	451,090	460,897
Net income ¹	116,020	188,020	105,740	42,390	149,880	172,685	213,605	232,045
Net Debt ¹	250,480	208,510	447,380	575,620	673,460	647,001	605,084	514,558
Reference price ²	228.75	403.35	274.45	271.65	463.40	524.50	524.50	524.50
Nbr of stocks (in thousands)	3,703,804	3,705,006	3,708,850	3,713,194	3,902,820	3,905,603	-	-
Announcement Date	13/05/21	28/04/22	12/05/23	25/04/24	30/04/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VEDANTA LIMITED	11.74x	1.67x	5.43x	6.41%	23.03B
BHP GROUP LIMITED	12.65x	3.16x	5.83x	4.14%	150B
RIO TINTO PLC	12.14x	2.56x	5.97x	4.99%	127B
GRUPO MÉXICO, S.A.B. DE C.V.	16x	4.03x	7.48x	3.24%	71.29B
SAUDI ARABIAN MINING COMPANY (MA'ADEN)	29.26x	6.75x	16.39x	-.--%	61.58B
GLENCORE PLC	49.34x	0.41x	7.32x	1.99%	60.03B
ANGLO AMERICAN PLC	-55.37x	2.69x	8.13x	0.71%	42.51B
FRESNILLO PLC	25.18x	5.97x	10.25x	2.42%	26.8B
HINDUSTAN ZINC LIMITED	18.1x	5.65x	10.75x	4.33%	23.36B
TECK RESOURCES LIMITED	28.72x	3.24x	8.81x	0.8%	21.92B
Average	14.78x	3.61x	8.63x	2.9%	60.66B
Weighted average by Cap.	14.80x	3.36x	7.91x	3.23%