Consolidated net sales (including other
operating income) of Vedanta has increased 6.02% to Rs 35764 crore. Sales of Iron Ore segment has gone down
35.23% to Rs 1,320.00 crore (accounting for 3.73% of total sales). Sales of Power segment has gone up 6.36% to
Rs 1,689.00 crore (accounting for 4.78% of total sales). Sales of oil & Gas segment has gone up
2.38% to Rs 2,925.00 crore (accounting for 8.27% of total sales). Sales of copper segment has gone up 0.02% to
Rs 4,734.00 crore (accounting for 13.39% of total sales). Sales of Aluminum segment has gone up 13.52%
to Rs 13,515.00 crore (accounting for 38.22% of total sales). Sales of others segment has gone up 14.91% to
Rs 2,574.00 crore (accounting for 7.28% of total sales). Sales of Zinc International has gone down
31.73% to Rs 753.00 crore (accounting for 2.13% of total sales). Sales of Zinc & Lead - India segment has
gone up 11.40% to Rs 6,421.00 crore (accounting for 18.16% of total sales). Sales of Silver - India segment rose 9.94% to
Rs 1,427.00 crore (accounting for 4.04% of total sales).
Profit before interest, tax and other
unallocable items (PBIT) has jumped 47.31% to Rs 10,275.00 crore. PBIT of Iron Ore segment rose 11.59% to Rs
183.00 crore (accounting for 1.78% of total PBIT). PBIT of Power segment fell 1.74% to Rs 282.00
crore (accounting for 2.74% of total PBIT).
PBIT of oil & Gas segment fell 5.59% to Rs 1,081.00 crore
(accounting for 10.52% of total PBIT).
PBIT of copper segment fell 2,750.00% to Rs -57.00 crore (accounting for
-0.55% of total PBIT). PBIT of Aluminum
segment rose 144.41% to Rs 4,441.00 crore (accounting for 43.22% of total
PBIT). PBIT of others reported profit of
Rs 257.00 crore compared to loss of Rs 32.00 crore. PBIT of Zinc, Lead and Silver segment rose
17.77% to Rs 3,903.00 crore (accounting for 37.99% of total PBIT). PBIT of Zinc International segment fell
34.40% to Rs 185.00 crore (accounting for 1.80% of total PBIT).
PBIT margin of Iron Ore segment rose from
8.05% to 13.86%. PBIT margin of Power
segment fell from 18.07% to 16.70%. PBIT
margin of oil & Gas segment fell from 40.08% to 36.96%. PBIT margin of copper segment fell from
negative 0.04% to negative 1.20%. PBIT
margin of Aluminum segment rose from 15.26% to 32.86%. PBIT margin of others segment rose from
negative 1.43% to 9.98%. PBIT margin of
Zinc, Lead and Silver segment fell from 25.57% to 24.57%. Overall PBIT margin rose from 20.80% to
29.06%.
Operating profit margin has jumped from
19.03% to 27.81%, leading to 54.91% rise in operating profit to Rs 9,945.00
crore. Raw material cost as a % of total
sales (net of stock adjustments) decreased from 32.79% to 30.05%. Employee cost decreased from 2.52% to
2.43%. Other expenses fell from 45.66%
to 40.72%. Power and Oil fuel cost fell
from 18.28% to 15.80%.
Other income rose 71.06% to Rs 934
crore. PBIDT rose 56.17% to Rs 10879
crore. Provision for interest rose 5.31%
to Rs 2222 crore.
PBDT rose 78.27% to Rs 8657 crore. Provision for depreciation rose 7.10% to Rs
2731 crore.
Profit before tax grew 156.98% to Rs 5,926.00
crore. Share of profit/loss were nil in
both the periods. Provision for tax was
expense of Rs 831 crore, compared to Rs 778 crore. Effective tax rate was 14.02% compared to
19.04%.
Minority interest increased 122.90% to Rs
1,489.00 crore. Net profit attributable
to owners of the company increased 36.59% to Rs 3,606.00 crore.
Promoters’ stake was 59.32% as of 30 June
2024 ,compared to 68.11% as of 30 June 2023 .
Promoters pledged stake was 99.99% as of 30 June 2024 ,compared to
99.99% as of 30 June 2023.
Commenting
on Q1FY25 results, Mr Arun Misra, Executive Director Vedanta Limited said “Vedanta has
delivered a strong start to the year, with exceptional EBITDA improvement of
47% and PAT improvement by 54% year over year on the back of improved margins,
and robust cost reduction across all operations. Our aluminium and zinc
divisions continue to outperform industry benchmarks, consistently ranking in
the top quartiles and deciles of the global cost curve. These achievements are
a direct result of our strategic focus on cost, as reflected in a 20%
year-over-year reduction in overall Cost. Our growth projects are well on
track, and we remain committed to commission the majority of these projects in
FY25. Moving ahead, our focus on operational efficiency, sustained expansion,
and ESG excellence will guide our journey. With this dedication, we are
confident in our ability to create substantial shareholder value in the year
ahead.”
Mr Ajay
Goel, CFO, Vedanta, said “The start of FY25 has demonstrated phenomenal growth.
In this quarter, we achieved an impressive EBITDA of Rs 10,275 crore, a jump of
47% YoY, with robust EBITDA margin of 34% and a PAT of Rs 5,095 crore, with YoY
growth of 54%. This reflects strong business performance on cost and volume
which is additionally supported by elevated commodity prices. The overwhelming
response to the Vedanta’s $1 bn QIP, one of the largest in industry,
underscores investor’s huge confidence. The proceeds from the QIP will be
further instrumental in deleveraging balance sheet and reduction of finance
cost. We have received all the requisite approvals and have filed the demerger
scheme with the National Company Law Tribunal (NCLT) taking our demerger a step
closer to reality.”
Full
year results analysis
Net sales (including other operating income)
of Vedanta has declined 2.43% to Rs 143727 crore. Sales of Iron Ore segment has gone up 39.46%
to Rs 9,069.00 crore (accounting for 6.35% of total sales). Sales of Power segment has gone down 8.51% to
Rs 6,153.00 crore (accounting for 4.31% of total sales). Sales of oil & Gas segment has gone up
18.61% to Rs 17,837.00 crore (accounting for 12.50% of total sales). Sales of copper segment has gone up 12.80% to
Rs 19,730.00 crore (accounting for 13.82% of total sales). Sales of Aluminum segment has gone down 8.15%
to Rs 48,371.00 crore (accounting for 33.89% of total sales). Sales of others segment has gone up 9.03% to
Rs 10,080.00 crore (accounting for 7.06% of total sales). Sales of Zinc International has gone down
31.73% to Rs 3,556.00 crore (accounting for 2.49% of total sales). Sales of Zinc & Lead - India segment has
gone down 21.49% to Rs 22,557.00 crore (accounting for 15.80% of total sales). Sales of Silver - India segment rose 22.33%
to Rs 5,368.00 crore (accounting for 3.76% of total sales). Inter-segment sales rose Rs 588.00 crore to
Rs 928.00 crore.
Profit before interest, tax and other
unallocable items (PBIT) has jumped 3.44% to Rs 36,455.00 crore. PBIT of Iron Ore segment rose 69.64% to Rs
1,676.00 crore (accounting for 4.60% of total PBIT). PBIT of Power segment rose 6.35% to Rs 971.00
crore (accounting for 2.66% of total PBIT).
PBIT of oil & Gas segment rose 25.64% to Rs 9,777.00 crore
(accounting for 26.82% of total PBIT). PBIT of copper segment fell 1,625.00% to Rs
-69.00 crore (accounting for -0.19% of total PBIT). PBIT of Aluminum segment rose 67.22% to Rs
9,657.00 crore (accounting for 26.49% of total PBIT). PBIT of others segment fell 50.40% to Rs
188.00 crore (accounting for 0.52% of total PBIT). PBIT of Zinc,Lead and Silver_India segment
fell 22.39% to Rs 13,562.00 crore (accounting for 37.20% of total PBIT). PBIT of Zinc International fell 64.17% to Rs
693.00 crore (accounting for 1.90% of total PBIT).
PBIT margin of Iron Ore segment rose from
15.19% to 18.48%. PBIT margin of Power
segment rose from 13.58% to 15.78%. PBIT
margin of oil & Gas segment rose from 51.75% to 54.81%. PBIT margin of copper segment fell from
negative 0.02% to negative 0.35%. PBIT
margin of Aluminum segment rose from 10.97% to 19.96%. PBIT margin of others segment fell from 4.10%
to 1.87%. PBIT margin of segment fell
from 37.13% to 19.49%. Overall PBIT
margin rose from 24.14% to 25.54%.
Operating profit margin has jumped from 23.37%
to 24.49%, leading to 2.25% rise in operating profit to Rs 35,198.00
crore. Raw material cost as a % of total
sales (net of stock adjustments) increased from 30.11% to 30.73%. Purchase of finished goods cost rose from
0.04% to 0.08%. Employee cost increased
from 2.10% to 2.30%. Other expenses
fell from 44.44% to 42.37%. Power and
Oil fuel cost fell from 20.96% to 16.40%.
Other income fell 10.56% to Rs 2550
crore. PBIDT rose 1.27% to Rs 37748
crore. Provision for interest rose
52.05% to Rs 9465 crore. Loan funds rose
to Rs 72,771.00 crore as of 31 March 2024 from Rs 66,628.00 crore as of 31
March 2023. Inventories declined from Rs
15,012.00 crore as of 31 March 2023 to Rs 13,001.00 crore as of 31 March
2024. Sundry debtors were lower at Rs
3,607.00 crore as of 31 March 2024 compared to Rs 4,014.00 crore as of 31 March
2023. Cash and bank balance declined
from Rs 9,254.00 crore as of 31 March 2023 to Rs 4,327.00 crore as of 31 March
2024. Investments declined from Rs
13,150.00 crore as of 31 March 2023 to Rs 11,869.00 crore as of 31 March
2024.
PBDT fell 8.91% to Rs 28283 crore. Provision for depreciation rose 1.59% to Rs
10723 crore. Fixed assets increased to
Rs 1,17,046.00 crore as of 31 March 2024 from Rs 1,11,041.00 crore as of 31
March 2023. Intangible assets increased
from Rs 4,232.00 crore to Rs 4,806.00 crore.
Profit before tax down 14.31% to Rs 17,560.00
crore. Provision for tax was expense of
Rs 12826 crore, compared to Rs 5770 crore.
Effective tax rate was 62.98% compared to 28.46%.
Minority interest decreased 16.01% to Rs
3,300.00 crore. Net profit attributable
to owners of the company decreased 59.91% to Rs 4,239.00 crore.
Equity capital stood at Rs 372.00 crore as of
31 March 2024 to Rs 372.00 crore as of 31 March 2023. Per share face Value remained same at Rs
1.00.
Promoters’ stake was 61.95% as of 31 March
2024 ,compared to 68.11% as of 31 March 2023 .
Promoters pledged stake was 99.99% as of 31 March 2024 ,compared to
99.99% as of 31 March 2023 .
Cash flow from operating activities increased
to Rs 35,654.00 crore for year ended March 2024 from Rs 33,065.00 crore for
year ended March 2023. Cash flow used in
acquiring fixed assets during the year ended March 2024 stood at Rs 16,752.00
crore, compared to Rs 13,787.00 crore during the year ended March 2023.
The scrip is currently trading at Rs 431
Vedanta : Consolidated Results
|
Particulars
|
2406
(03)
|
2306
(03)
|
Var.(%)
|
2403
(12)
|
2303
(12)
|
Var.(%)
|
Net
Sales
|
35,764
|
33,733
|
6
|
1,43,727
|
1,47,308
|
-2
|
OPM
(%)
|
27.8
|
19.0
|
|
24.5
|
23.4
|
|
OP
|
9,945
|
6,420
|
55
|
35,198
|
34,422
|
2
|
Other
Inc.
|
934
|
546
|
71
|
2,550
|
2,851
|
-11
|
PBIDT
|
10,879
|
6,966
|
56
|
37,748
|
37,273
|
1
|
Interest
|
2,222
|
2,110
|
5
|
9,465
|
6,225
|
52
|
PBDT
|
8,657
|
4,856
|
78
|
28,283
|
31,048
|
-9
|
Depreciation
|
2,731
|
2,550
|
7
|
10,723
|
10,555
|
2
|
PBT
|
5,926
|
2,306
|
157
|
17,560
|
20,493
|
-14
|
Share
of Profit/(Loss) from Associates
|
0
|
0
|
-
|
2
|
-3
|
LP
|
PBT
before EO
|
5926
|
2306
|
157
|
17562
|
20490
|
-14
|
EO
Income
|
0
|
1780
|
-
|
2803
|
-217
|
LP
|
PBT
after EO
|
5926
|
4086
|
45
|
20365
|
20273
|
0
|
Taxation
|
831
|
778
|
7
|
12826
|
5770
|
122
|
PAT
|
5095
|
3308
|
54
|
7539
|
14503
|
-48
|
Minority
Interest (MI)
|
1489
|
668
|
123
|
3300
|
3929
|
-16
|
Net
profit
|
3606
|
2640
|
37
|
4239
|
10574
|
-60
|
EPS
(Rs)*
|
#
|
#
|
|
9.35
|
27.33
|
|
Notes
|
*
EPS is on current equity of Rs 391.04 crore, Face value of Rs 1, Excluding
extraordinary items.
|
#
EPS is not annualised
|
bps
: Basis points
|
EO
: Extraordinary items
|
Figures
in Rs crore
|
Source:
Capitaline Corporate Database
|
Vedanta : Consolidated Segment
Results
|
|
%
of (Total)
|
2406
(03)
|
2306
(03)
|
Var.(%)
|
%
of (Total)
|
2403
(12)
|
2303
(12)
|
Var.(%)
|
Sales
|
Iron
Ore
|
4
|
1320
|
2038
|
-35
|
6
|
9069
|
6503
|
39
|
Power
|
5
|
1689
|
1588
|
6
|
4
|
6153
|
6725
|
-9
|
oil
& Gas
|
8
|
2925
|
2857
|
2
|
13
|
17837
|
15038
|
19
|
copper
|
13
|
4734
|
4733
|
0
|
14
|
19730
|
17491
|
13
|
Aluminum
|
38
|
13515
|
11905
|
14
|
34
|
48371
|
52661
|
-8
|
others
|
7
|
2574
|
2240
|
15
|
7
|
10080
|
9245
|
9
|
Zinc
International
|
2
|
753
|
1103
|
-32
|
2
|
3556
|
5209
|
-32
|
Zinc
& Lead - India
|
18
|
6421
|
5764
|
11
|
16
|
22557
|
28732
|
-21
|
Silver
- India
|
4
|
1427
|
1298
|
10
|
4
|
5368
|
4388
|
22
|
Total
Reported Sales
|
100
|
35358
|
33526
|
5
|
100
|
142721
|
145992
|
-2
|
Less:
Inter segment revenues
|
|
119
|
184
|
-
|
|
928
|
588
|
58
|
Net
Sales
|
|
35239
|
33342
|
6
|
|
141793
|
145404
|
-2
|
PBIT
|
Iron
Ore
|
2
|
183
|
164
|
12
|
5
|
1676
|
988
|
70
|
Power
|
3
|
282
|
287
|
-2
|
3
|
971
|
913
|
6
|
oil
& Gas
|
11
|
1081
|
1145
|
-6
|
27
|
9777
|
7782
|
26
|
copper
|
-1
|
-57
|
-2
|
-2750
|
0
|
-69
|
-4
|
-1625
|
Aluminum
|
43
|
4441
|
1817
|
144
|
26
|
9657
|
5775
|
67
|
others
|
3
|
257
|
-32
|
LP
|
1
|
188
|
379
|
-50
|
Zinc,
Lead and Silver
|
38
|
3903
|
3314
|
18
|
37
|
13562
|
17474
|
-22
|
Zinc
International
|
2
|
185
|
282
|
-34
|
2
|
693
|
1934
|
-64
|
Total
PBIT
|
100
|
10275
|
6975
|
47
|
100
|
36455
|
35241
|
3
|
Less
: Interest
|
|
2222
|
2110
|
5
|
|
9465
|
6225
|
52
|
Add:
Other un-allcoable
|
|
-2127
|
-779
|
-173
|
|
-6627
|
-8740
|
24
|
PBT
|
|
5926
|
4086
|
45
|
|
20363
|
20276
|
0
|
|