Vedanta Ltd.

Financial

	Vedanta	Hindustan Zinc	Lloyds Metals&Energy
Operational Metrics
Aluminum
Manufacturing Capacity - Aluminum	2370000.0 MTPA	n/a	n/a
Realization/Tonne - Aluminum	246870.97 Rs/MT	n/a	n/a
Capacity Utilization - Aluminum	94.68 %	n/a	n/a
Copper
Manufacturing Capacity - Copper Cathodes	216000.0 MTPA	n/a	n/a
Capacity Utilization - Cathodes	77.78 %	n/a	n/a
Crude Oil
Daily Production Volume - Oil & Gas	65600.0 BOE	n/a	n/a
Realization/Barrel - Crude Oil	5985.84 Rs/Barrel	n/a	n/a
Generation
Cost/Unit - Electricity	4.15 Rs/Unit	n/a	n/a
Natural Gas
Realization / SCM - Natural Gas	43.72 Rs/SCM	n/a	n/a
Power Generation Sector
Realization / Unit - Electricity	2.92 Rs/Unit	n/a	n/a
Silver
Realization/Ounce - Silver	2614.29 Rs/ounce	n/a	n/a
Unclassified
Daily Production Volume - Natural Gas	0.13 BCF	n/a	n/a
Financials
5 yr Average ROE	15.16 %	46.28 %	13.54 %
5yr average Equity Multiplier	4.0	1.91	2.49
5yr Average Asset Turnover Ratio	0.64	0.74	1.06
5yr Avg Net Profit Margin	5.92 %	31.41 %	6.62 %
Price to Book	4.34	14.12	9.83
P/E	12.65	18.18	43.42
5yr Avg Cash Conversion Cycle	-41.62 Days	4902.46 Days	-79.15 Days
Inventory Days	40.46 Days	22.06 Days	62.39 Days
Days Receivable	9.68 Days	3.37 Days	2.92 Days
Days Payable	118.89 Days	-2533.38 Days	71.65 Days
5yr Average Interest Coverage Ratio	3.78	34.18	61.7
5yr Avg ROCE	22.56 %	50.75 %	30.37 %
5yr Avg Operating Profit Margin	27.43 %	51.31 %	16.24 %
5 yr average Debt to Equity	1.63	0.46	0.4
5yr CAGR Net Profit	n/a	-0.56 %	108.12 %
5yr Average Return on Assets	4.06 %	22.99 %	6.73 %
Shareholdings
Promoter Holding	56.38 %	63.42 %	63.44 %
Share Pledged by Promoters	99.99 %	93.5 %	16.81 %
Change in Promoter Holding (3 Yrs)	-13.31 %	-1.5 %	-5.97 %
Change in Mutual Fund Holding (3 Yrs)	6.1 %	0.06 %	1.73 %

Business

	Vedanta	Hindustan Zinc	Lloyds Metals&Energy
Product Wise Break-Up	Product Wise Break-Up Aluminum Products 39.5 Zinc 20.33 Copper & Brass Products 14.98 Iron Ore 4.81 Silver Metals and bars 3.78 Power 3.29 Pig Iron 0 Oil 0 Gas 0 Steel products 0 Ferro Alloys 0 Lead Metal 0 Metallurgical coke 0 Lead 0 Zinc 0 Wind Energy 0 Silver 0 Zinc, Lead and others 0 Pellet trading 0 Mining 0 Sponge Iron 0 Others 13.31	Product Wise Break-Up Power 0 Mining 0 Wind 0.22 Lead 0 Iron Ore 0 Silver Metals and bars 0 Lead Metal 0 Copper & Brass Products 0 Ferro Alloys 0 Zinc 0 Sponge Iron 0 Steel products 0 Pellet trading 0 Pig Iron 0 Zinc, Lead and others 82.16 Aluminum Products 0 Oil 0 Silver 17.62 Metallurgical coke 0 Gas 0	Product Wise Break-Up Power 1.43 Mining 84.96 Wind Energy 0 Lead 0 Iron Ore 0 Silver Metals and bars 0 Lead Metal 0 Copper & Brass Products 0 Ferro Alloys 0 Zinc 0 Sponge iron 10.47 Steel products 0 Pellet trading 3.13 Pig Iron 0 Zinc, Lead and others 0 Aluminum Products 0 Oil 0 Silver 0 Metallurgical coke 0 Gas 0 Others 0.01
Location Wise Break-Up	Location Wise Break-Up India 64.28 China 3.74 Malaysia 0 UAE 0 Rest of the World 0 Asia Ex India 0 Others 31.98	Location Wise Break-Up Asia Pacific 22.19 China 0 Rest of the World 1.58 India 76.22 UAE 0 Malaysia 0 Others 0.01	Location Wise Break-Up Asia Ex India 0 China 0 Rest of the World 0 India 88.24 UAE 0 Malaysia 0 Others 11.76
Operating Profit Break-Up	Operating Profit Break-Up Aluminum 40.23 Zinc India 40.16 Oil & Gas 10.64 Iron Ore 3.32 Zinc International 3.14 Power 1.16 Silver 0 Wind Energy 0 Zinc,Lead & Other 0 Mining 0 Sponge Iron 0 Others 1.35	Operating Profit Break-Up Iron Ore 0 Oil & Gas 0 Zinc International 0 Power 0 Mining 0 Wind Energy 0 Silver 34.58 Aluminum 0 Sponge Iron 0 Zinc,Lead & Other 65.42 Zinc India 0	Operating Profit Break-Up Iron Ore 0 Oil & Gas 0 Zinc International 0 Power 1.05 Mining 92.74 Wind Energy 0 Silver 0 Aluminum 0 Sponge iron 6.21 Zinc,Lead & Other 0 Zinc India 0
Asset Break-Up	Asset Break-Up Aluminum 35.48 Oil & Gas 12.91 Zinc, Lead, and Silver India 11.71 Power 7.85 Zinc International 4.62 Irons Ore 3.06 Copper 2.1 Wind Energy 0 Zinc,Lead and other 0 Pellet trading 0 Sponge Iron 0 Mining 0 Others 22.27	Asset Break-Up Oil & Gas 0 Zinc International 0 Copper 0 Power 0 Irons Ore 0 Pellet trading 0 Zinc, Lead, and Silver India 0 Mining 0 Wind 1.31 Aluminum 0 Sponge Iron 0 Zinc,Lead and other 71.62 Others 27.07	Asset Break-Up Oil & Gas 0 Zinc International 0 Copper 0 Power 10.66 Irons Ore 0 Pellet trading 0 Zinc, Lead, and Silver India 0 Mining 26.62 Wind Energy 0 Aluminum 0 Sponge Iron 46.67 Zinc,Lead and other 0 Others 16.05

Vedanta Ltd.

SIGN UP FOR FREE