Vedanta (VEDL) Income Annual - Discounting Cash Flows
Vedanta Limited
VEDL (NYSE)

* (except for per share items) of INR
Period Ending: LTM
(Last Twelve Months)
2021
03-31
2020
03-31
2019
03-31
2018
03-31
2017
03-31
2016
03-31
2015
03-31
2014
03-31
2013
03-31
2012
03-31
2011
03-31
2010
03-31
2009
03-31
2008
03-31
2007
03-31
2006
03-31
2005
03-31
Report Filing 2021-03-31 2020-03-31 2019-07-15 2018-07-31 2017-08-15 2016-08-01 2015-08-14 2014-08-15 2013-07-30 2012-05-25 2011-09-30 2010-09-30 2009-07-10 2008-06-30 2007-03-31 2006-03-31 2005-03-31
Revenue
868,630 835,446 909,012 913,720 717,207 639,493 733,579 661,524 25,544 83,101 91,441 57,978 49,179 37,659 217,610 18,175 14,933
Cost of Revenue
635,225 829,461 727,832 655,908 533,989 875,756 995,968 384,846 8,523 9,734 0.00 0.00 0.00 0.00 0.00 5,152 4,194
Gross Profit
233,405 5,985 181,180 257,812 183,218 -236,263 -262,389 276,678 17,021 73,366 91,441 57,978 49,179 37,659 217,610 13,023 10,739
Operating Expenses
46,553 45,919 35,964 34,281 30,474 32,559 36,826 143,121 13,797 37,082 34,943 22,977 22,035 14,382 120,742 5,299 4,177
Research & Development
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling, General and Administrative
59,647 55,782 51,432 39,654 35,660 37,344 41,628 62,818 5,961 2,684 1,326 938 672 410 2,347 5,003 3,857
Other Operating Expenses
-13,094 -9,863 -15,468 -5,373 -5,186 -4,785 -4,802 80,303 7,836 34,397 33,617 22,039 21,363 13,972 118,395 296 320
Operating Income
186,852 -39,934 145,216 223,531 152,744 -268,822 -299,215 133,557 3,224 36,285 56,498 35,001 27,144 23,277 96,868 7,724 6,561
Net Non-Operating Interest
-29,367 -30,310 -40,538 -37,372 -36,279 -36,410 -38,755 -28,900 -2,758 -4,333 -901 -555 -42.7 -27.5 -297 -42.1 -74.7
Interest Income
20,234 16,870 12,975 11,099 12,975 12,312 13,014 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Expense
49,601 47,180 53,513 48,471 49,254 48,722 51,769 28,900 2,758 4,333 901 555 42.7 27.5 297 42.1 74.7
Equity & Other Income/(Expense)
8,589 1,467 13,052 -72,824 20,107 20,824 26,511 -9,732 -2,206 -661 0.00 0.00 0.00 0.00 0.00 900 679
Income Before Tax
166,074 -68,777 117,730 113,335 136,572 -284,408 -311,459 94,925 -1,740 31,292 55,597 34,446 27,102 23,249 96,571 8,582 7,166
Income Tax Expense
19,084 -26,677 41,501 66,426 38,027 -103,060 -108,320 -8,468 -429 10,214 13,372 8,056 7,153 7,760 31,470 2,833 2,401
Income Attributable to Non-Controlling Interest
34,107 19,148 26,454 33,204 43,512 -56,195 -74,789 51,228 -24,113 -7,150 0.00 99.1 67.6 73.5 0.00 36.1 32.1
Net Income
112,883 -61,248 49,775 13,705 55,033 -125,153 -128,350 52,166 22,802 28,228 42,224 26,291 19,881 15,416 65,101 5,712 4,732
Depreciation and Amortization
81,178 100,490 96,146 74,879 61,477 83,343 111,091 121,887 1,975 1,061 964 745 517 500 39,255 296 320
EBITDA
268,030 60,556 241,362 298,410 214,221 -185,479 -188,124 255,444 5,199 37,346 57,462 35,746 27,661 23,776 136,123 8,020 6,881
Earnings Per Share (EPS)
121.2 -66.17 67.15 18.49 74.28 -168.8 -173.2 71.09 105.0 129.9 196.7 129.6 101.0 78.25 330.8 29.02 24.04
Diluted Earnings Per Share
121.2 -66.17 67.15 18.49 74.24 -168.8 -173.2 71.09 101.4 129.9 190.0 129.4 101.0 78.25 330.8 29.02 24.04
Weighted Average Shares Outstanding
932 926 741 741 741 741 741 734 217 217 215 203 197 197 197 197 197
Diluted Weighted Average Shares Outstanding
932 926 741 741 741 741 741 734 225 217 222 203 197 197 197 197 197
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us