VEDANTA
|
VEDANTA Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹152,968 Cr | ₹143,727 Cr | ₹147,308 Cr | ₹132,732 Cr | ₹88,021 Cr |
Sales | ₹148,914 Cr | ₹140,049 Cr | ₹143,535 Cr | ₹129,510 Cr | ₹85,124 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹424 Cr | ₹321 Cr | ₹326 Cr | ₹301 Cr | ₹224 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹3,630 Cr | ₹3,357 Cr | ₹3,447 Cr | ₹2,921 Cr | ₹2,673 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹152,968 Cr | ₹143,727 Cr | ₹147,308 Cr | ₹132,732 Cr | ₹88,021 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-1,448 Cr | ₹176 Cr | ₹-377 Cr | ₹-2,049 Cr | ₹792 Cr |
Raw Material Consumed | ₹50,470 Cr | ₹44,231 Cr | ₹44,527 Cr | ₹37,530 Cr | ₹22,890 Cr |
Opening Raw Materials | ₹2,312 Cr | ₹2,864 Cr | ₹2,906 Cr | ₹2,070 Cr | ₹2,013 Cr |
Purchases Raw Materials | ₹50,704 Cr | ₹43,563 Cr | ₹44,428 Cr | ₹38,233 Cr | ₹22,906 Cr |
Closing Raw Materials | ₹2,730 Cr | ₹2,312 Cr | ₹2,864 Cr | ₹2,906 Cr | ₹2,070 Cr |
Other Direct Purchases / Brought in cost | ₹184 Cr | ₹116 Cr | ₹57 Cr | ₹133 Cr | ₹41 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹22,599 Cr | ₹23,547 Cr | ₹30,950 Cr | ₹20,939 Cr | ₹13,674 Cr |
Electricity & Power | ₹22,599 Cr | ₹23,547 Cr | ₹30,950 Cr | ₹20,939 Cr | ₹13,674 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹3,503 Cr | ₹3,300 Cr | ₹3,098 Cr | ₹2,811 Cr | ₹2,861 Cr |
Salaries, Wages & Bonus | ₹3,410 Cr | ₹3,172 Cr | ₹2,988 Cr | ₹2,776 Cr | ₹2,895 Cr |
Contributions to EPF & Pension Funds | ₹287 Cr | ₹265 Cr | ₹258 Cr | ₹226 Cr | ₹208 Cr |
Workmen and Staff Welfare Expenses | ₹361 Cr | ₹348 Cr | ₹334 Cr | ₹286 Cr | ₹228 Cr |
Other Employees Cost | ₹-555 Cr | ₹-485 Cr | ₹-482 Cr | ₹-477 Cr | ₹-470 Cr |
Other Manufacturing Expenses | ₹21,109 Cr | ₹21,023 Cr | ₹20,207 Cr | ₹16,446 Cr | ₹12,338 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹4,461 Cr | ₹4,056 Cr | ₹3,822 Cr | ₹3,326 Cr | ₹2,679 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹16,648 Cr | ₹16,967 Cr | ₹16,385 Cr | ₹13,120 Cr | ₹9,659 Cr |
General and Administration Expenses | ₹2,935 Cr | ₹4,253 Cr | ₹3,639 Cr | ₹3,432 Cr | ₹2,082 Cr |
Rent , Rates & Taxes | ₹2,686 Cr | ₹3,965 Cr | ₹3,338 Cr | ₹3,152 Cr | ₹1,848 Cr |
Insurance | ₹236 Cr | ₹278 Cr | ₹292 Cr | ₹269 Cr | ₹219 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | - | - | - | - | - |
Traveling and conveyance | - | - | - | - | - |
Other Administration | ₹13 Cr | ₹10.00 Cr | ₹9.00 Cr | ₹11 Cr | ₹15 Cr |
Selling and Distribution Expenses | ₹2,036 Cr | ₹2,288 Cr | ₹2,856 Cr | ₹2,944 Cr | ₹1,618 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹2,033 Cr | ₹2,285 Cr | ₹2,827 Cr | ₹2,927 Cr | ₹1,600 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹3.00 Cr | ₹3.00 Cr | ₹29 Cr | ₹17 Cr | ₹18 Cr |
Miscellaneous Expenses | ₹9,421 Cr | ₹9,711 Cr | ₹7,986 Cr | ₹5,855 Cr | ₹4,448 Cr |
Bad debts /advances written off | - | - | - | ₹11 Cr | ₹12 Cr |
Provision for doubtful debts | ₹343 Cr | ₹261 Cr | ₹426 Cr | ₹233 Cr | ₹296 Cr |
Losson disposal of fixed assets(net) | - | ₹114 Cr | ₹9.00 Cr | - | - |
Losson foreign exchange fluctuations | ₹117 Cr | ₹263 Cr | ₹554 Cr | ₹156 Cr | ₹65 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹8,961 Cr | ₹9,073 Cr | ₹6,997 Cr | ₹5,455 Cr | ₹4,075 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹110,625 Cr | ₹108,529 Cr | ₹112,886 Cr | ₹87,908 Cr | ₹60,703 Cr |
Operating Profit (Excl OI) | ₹42,343 Cr | ₹35,198 Cr | ₹34,422 Cr | ₹44,824 Cr | ₹27,318 Cr |
Other Income | ₹3,675 Cr | ₹2,550 Cr | ₹2,851 Cr | ₹2,600 Cr | ₹3,421 Cr |
Interest Received | ₹2,388 Cr | ₹1,686 Cr | ₹2,262 Cr | ₹1,885 Cr | ₹2,103 Cr |
Dividend Received | ₹35 Cr | ₹41 Cr | ₹21 Cr | ₹2.00 Cr | ₹3.00 Cr |
Profit on sale of Fixed Assets | ₹191 Cr | - | - | ₹128 Cr | ₹75 Cr |
Profits on sale of Investments | - | ₹178 Cr | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹3.00 Cr | - | - | - | - |
Others | ₹1,058 Cr | ₹645 Cr | ₹568 Cr | ₹585 Cr | ₹1,240 Cr |
Operating Profit | ₹46,018 Cr | ₹37,748 Cr | ₹37,273 Cr | ₹47,424 Cr | ₹30,739 Cr |
Interest | ₹9,914 Cr | ₹9,465 Cr | ₹6,225 Cr | ₹4,797 Cr | ₹5,210 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | - | - |
Other Interest | ₹9,914 Cr | ₹9,465 Cr | ₹6,225 Cr | ₹4,797 Cr | ₹5,210 Cr |
PBDT | ₹36,104 Cr | ₹28,283 Cr | ₹31,048 Cr | ₹42,627 Cr | ₹25,529 Cr |
Depreciation | ₹11,096 Cr | ₹10,723 Cr | ₹10,555 Cr | ₹8,895 Cr | ₹7,638 Cr |
Profit Before Taxation & Exceptional Items | ₹25,008 Cr | ₹17,560 Cr | ₹20,493 Cr | ₹33,732 Cr | ₹17,891 Cr |
Exceptional Income / Expenses | ₹1,868 Cr | ₹2,803 Cr | ₹-217 Cr | ₹-768 Cr | ₹-678 Cr |
Profit Before Tax | ₹26,877 Cr | ₹20,365 Cr | ₹20,276 Cr | ₹32,964 Cr | ₹17,213 Cr |
Provision for Tax | ₹6,342 Cr | ₹12,826 Cr | ₹5,770 Cr | ₹9,255 Cr | ₹2,180 Cr |
Current Income Tax | ₹4,873 Cr | ₹4,058 Cr | ₹9,008 Cr | ₹6,892 Cr | ₹2,067 Cr |
Deferred Tax | ₹2,015 Cr | ₹8,739 Cr | ₹-3,123 Cr | ₹2,366 Cr | ₹114 Cr |
Other taxes | ₹-546 Cr | ₹29 Cr | ₹-115 Cr | ₹-3.00 Cr | ₹-1.00 Cr |
Profit After Tax | ₹20,535 Cr | ₹7,539 Cr | ₹14,506 Cr | ₹23,709 Cr | ₹15,033 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-5,547 Cr | ₹-3,300 Cr | ₹-3,929 Cr | ₹-4,908 Cr | ₹-3,430 Cr |
Share of Associate | - | - | ₹-3.00 Cr | ₹1.00 Cr | ₹-1.00 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹14,988 Cr | ₹4,239 Cr | ₹10,574 Cr | ₹18,802 Cr | ₹11,602 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-29,512 Cr | ₹-22,755 Cr | ₹4,316 Cr | ₹1,623 Cr | ₹-6,491 Cr |
Appropriations | ₹-14,524 Cr | ₹-18,516 Cr | ₹14,890 Cr | ₹20,425 Cr | ₹5,111 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-6,563 Cr | ₹37 Cr | ₹73 Cr | ₹-572 Cr | ₹-31 Cr |
Equity Dividend % | ₹4,350.00 | ₹2,950.00 | ₹10,150.00 | ₹4,500.00 | ₹950.00 |
Earnings Per Share | ₹38.33 | ₹11.40 | ₹28.42 | ₹50.54 | ₹31.19 |
Adjusted EPS | ₹38.33 | ₹11.40 | ₹28.42 | ₹50.54 | ₹31.19 |
Compare Income Statement of peers of VEDANTA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
VEDANTA | ₹169,985.1 Cr | -3.7% | -6.7% | -2% | Stock Analytics | |
HINDUSTAN ZINC | ₹182,703.0 Cr | -3% | -4% | -31.1% | Stock Analytics | |
HINDALCO INDUSTRIES | ₹154,800.0 Cr | -1.1% | -0.8% | 3.9% | Stock Analytics | |
HINDUSTAN COPPER | ₹25,041.1 Cr | -5.4% | -8.7% | -18.2% | Stock Analytics | |
GRAVITA INDIA | ₹14,028.0 Cr | 4.8% | 2.8% | 10.6% | Stock Analytics | |
SHIVALIK BIMETAL CONTROLS | ₹3,049.3 Cr | -7.3% | -5.6% | -20.4% | Stock Analytics |
VEDANTA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
VEDANTA | -3.7% |
-6.7% |
-2% |
SENSEX | -1.5% |
-2.5% |
0.2% |
You may also like the below Video Courses