|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 338.90 INR | +4.81% |
|
+10.97% | -43.93% |
| 05-04 | India appeals tribunal dismisses Vedanta plea against Adani's Jaiprakash bid, lawyer says | RE |
| 04-30 | India's NALCO posts quarterly profit drop on alumina softness | RE |
Company Valuation: Vedanta Limited
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 | 1,262,877 | - | - |
| Change | - | 76.39% | -31.89% | -0.9% | 79.3% | -30.17% | - | - |
| Enterprise Value (EV) 1 | 1,097,725 | 1,702,924 | 1,465,274 | 1,584,309 | 2,482,027 | 2,798,839 | 1,394,264 | 1,385,072 |
| Change | - | 55.13% | -13.96% | 8.12% | 56.66% | 12.76% | -27.05% | -0.66% |
| P/E ratio | 7.3x | 8.01x | 9.69x | 24x | 12x | 14.8x | 16.2x | 15.1x |
| PBR | 1.37x | 2.29x | 2.59x | 3.29x | 4.18x | 5.16x | 2.5x | 2.42x |
| PEG | - | 0.1x | -0.2x | -0.4x | 0x | 1x | -0.3x | 2.16x |
| Capitalization / Revenue | 0.98x | 1.13x | 0.69x | 0.7x | 1.18x | 1.44x | 1.4x | 1.37x |
| EV / Revenue | 1.26x | 1.28x | 0.99x | 1.1x | 1.62x | 1.58x | 1.54x | 1.5x |
| EV / EBITDA | 4.02x | 3.8x | 4.26x | 4.5x | 5.86x | 5x | 4.6x | 4.46x |
| EV / EBIT | 5.58x | 4.74x | 6.14x | 6.47x | 7.94x | 6.06x | 5.52x | 5.4x |
| EV / FCF | 6.42x | 7x | 7.6x | 8.38x | 11x | 15x | 9.62x | 10.5x |
| FCF Yield | 15.6% | 14.3% | 13.2% | 11.9% | 9.09% | 6.65% | 10.4% | 9.5% |
| Dividend per Share 2 | 9.5 | 45 | 101.5 | 29.5 | 43.5 | 37.68 | 30.57 | 32.06 |
| Rate of return | 4.15% | 11.2% | 37% | 10.9% | 9.39% | 11.7% | 9.45% | 9.92% |
| EPS 2 | 31.32 | 50.38 | 28.32 | 11.33 | 38.65 | 44.21 | 20 | 21.4 |
| Distribution rate | 30.3% | 89.3% | 358% | 260% | 113% | 72% | 153% | 150% |
| Net sales 1 | 868,630 | 1,327,320 | 1,473,080 | 1,437,270 | 1,529,680 | 1,771,940 | 904,796 | 922,473 |
| EBITDA 1 | 273,180 | 448,240 | 344,220 | 351,980 | 423,440 | 559,760 | 303,090 | 310,577 |
| EBIT 1 | 196,800 | 359,290 | 238,670 | 244,750 | 312,480 | 462,020 | 252,492 | 256,616 |
| Net income 1 | 116,020 | 188,020 | 105,740 | 42,390 | 149,880 | 173,910 | 78,141 | 83,634 |
| Net Debt 1 | 250,480 | 208,510 | 447,380 | 575,620 | 673,460 | 241,450 | 131,387 | 122,195 |
| Reference price 2 | 228.75 | 403.35 | 274.45 | 271.65 | 463.40 | 323.35 | 323.35 | 323.35 |
| 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 | 29/04/26 | - | - |
1INR in Million2INR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.17x | 1.13x | 3.47x | 11.65% | 13.2B | |
| 17.72x | 4.18x | 7.48x | 3.35% | 227B | |
| 13.45x | 3.24x | 6.93x | 4.36% | 191B | |
| 14.39x | 4.4x | 7.57x | 3.56% | 97.44B | |
| 14.67x | 0.45x | 6.44x | 2.52% | 93.77B | |
| 22.65x | 6.58x | 15.25x | 0.05% | 66.78B | |
| 32.06x | 3.2x | 8.3x | 1.67% | 59.02B | |
| 14.55x | 5.23x | 7.55x | 3.59% | 37.69B | |
| 18.57x | 3.41x | 7.31x | 0.57% | 32.75B | |
| 21.11x | 7.15x | 13.18x | 3.07% | 29.46B | |
| Average | 17.53x | 3.90x | 8.35x | 3.44% | 84.84B | |
| Weighted average by Cap. | 17.25x | 3.77x | 8.05x | 3.16% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- VEDL Stock
- Valuation Vedanta Limited
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition