Vedanta Ltd.

Financial

	Vedanta	Hindustan Zinc	Lloyds Metals&Energy
Operational Metrics
Metals Mining & Minerals
Manufacturing Capacity - Copper Cathodes	216000.0 MTPA	n/a	n/a
Realization/Tonne - Aluminum	260473.08 Rs/MT	n/a	n/a
Realization/Ounce - Silver	2724.78 Rs/ounce	n/a	n/a
Capacity Utilization - Aluminum	104.81 %	n/a	n/a
Capacity Utilization - Cathodes	83.33 %	n/a	n/a
Manufacturing Capacity - Aluminum	2370000.0 MTPA	n/a	n/a
Oil Refining Sector
Daily Production Volume - Oil & Gas	63100.0 BOE	n/a	n/a
Realization/Barrel - Crude Oil	6064.79 Rs/Barrel	n/a	n/a
Realization / SCM - Natural Gas	46.21 Rs/SCM	n/a	n/a
Power Generation Sector
Cost/Unit - Electricity	3.49 Rs/Unit	n/a	n/a
Realization / Unit - Electricity	2.73 Rs/Unit	n/a	n/a
Unclassified
Daily Production Volume - Natural Gas	0.12 BCF	n/a	n/a
Financials
5 yr Average ROE	24.88 %	46.28 %	13.66 %
5yr average Equity Multiplier	4.32	1.91	1.92
5yr Average Asset Turnover Ratio	0.7	0.74	1.08
5yr Avg Net Profit Margin	9.46 %	31.41 %	9.22 %
Price to Book	4.04	13.5	12.28
P/E	11.42	17.72	54.21
5yr Avg Cash Conversion Cycle	-34.12 Days	4902.46 Days	-72.84 Days
Inventory Days	36.42 Days	21.74 Days	54.67 Days
Days Receivable	8.64 Days	1.47 Days	6.82 Days
Days Payable	92.84 Days	-2026.7 Days	63.03 Days
5yr Average Interest Coverage Ratio	4.66	29.97	75.47
5yr Avg ROCE	25.6 %	50.75 %	34.44 %
5yr Avg Operating Profit Margin	28.07 %	51.31 %	20.93 %
5 yr average Debt to Equity	1.81	0.46	0.25
5yr CAGR Net Profit	5.25 %	5.19 %	544.88 %
5yr Average Return on Assets	6.31 %	22.99 %	8.79 %
Shareholdings
Promoter Holding	56.38 %	61.84 %	63.44 %
Share Pledged by Promoters	0.0	11.24 %	16.81 %
Change in Promoter Holding (3 Yrs)	-13.31 %	-3.08 %	-11.19 %
Change in Mutual Fund Holding (3 Yrs)	6.09 %	0.66 %	1.85 %

Business

	Vedanta	Hindustan Zinc	Lloyds Metals&Energy
Product Wise Break-Up	Product Wise Break-Up Aluminum Products 38.72 Zinc 19.33 Copper & Brass Products 16.95 Power 5.51 Silver Metals and bars 3.79 Iron Ore 3.55 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 12.15	Product Wise Break-Up Pig Iron 0 Zinc, Lead and others 80.57 Mining 0 Aluminum Products 0 Copper & Brass Products 0 Power 0 Lead Metal 0 Oil 0 Iron Ore 0 Gas 0 Metallurgical coke 0 Sponge Iron 0 Zinc 0 Pellet trading 0 Ferro Alloys 0 Silver Metals and bars 0 Steel products 0 Wind 0.65 Lead 0 Silver 18.79	Product Wise Break-Up Pig Iron 0 Zinc, Lead and others 0 Mining 82.54 Aluminum Products 0 Copper & Brass Products 0 Power 1.48 Lead Metal 0 Oil 0 Iron Ore 0 Gas 0 Metallurgical coke 0 Sponge iron 15.98 Zinc 0 Pellet trading 0 Ferro Alloys 0 Silver Metals and bars 0 Steel products 0 Wind Energy 0 Lead 0 Silver 0
Location Wise Break-Up	Location Wise Break-Up India 66.6 China 2.83 Malaysia 0 UAE 0 Rest of the World 0 Asia Ex India 0 Others 30.57	Location Wise Break-Up Rest of the World 1.58 Asia Pacific 22.19 India 76.22 Malaysia 0 UAE 0 China 0 Others 0.01	Location Wise Break-Up Rest of the World 0 Asia Ex India 0 India 96.09 Malaysia 0 UAE 0 China 0 Others 3.91
Operating Profit Break-Up	Operating Profit Break-Up Aluminum 41.42 Zinc India 35.42 Oil & Gas 11.77 Power 4.27 Zinc International 3.92 Iron Ore 1.89 Silver 0 Wind Energy 0 Zinc,Lead & Other 0 Mining 0 Sponge Iron 0 Others 1.31	Operating Profit Break-Up Mining 0 Sponge Iron 0 Wind 0.97 Zinc,Lead & Other 57.91 Zinc India 0 Silver 41.12 Aluminum 0 Iron Ore 0 Power 0 Oil & Gas 0 Zinc International 0	Operating Profit Break-Up Mining 97.02 Sponge iron 0.65 Wind Energy 0 Zinc,Lead & Other 0 Zinc India 0 Silver 0 Aluminum 0 Iron Ore 0 Power 2.33 Oil & Gas 0 Zinc International 0
Asset Break-Up	Asset Break-Up Aluminum 34.79 Zinc, Lead, and Silver India 11.79 Oil & Gas 11.44 Power 8.33 Zinc International 5.05 Irons Ore 2.97 Copper 2.42 Wind Energy 0 Zinc,Lead and other 0 Pellet trading 0 Sponge Iron 0 Mining 0 Others 23.21	Asset Break-Up Pellet trading 0 Sponge Iron 0 Mining 0 Wind 1.15 Irons Ore 0 Zinc, Lead, and Silver India 0 Aluminum 0 Power 0 Zinc,Lead and other 69.74 Oil & Gas 0 Zinc International 0 Copper 0 Others 29.11	Asset Break-Up Pellet trading 0.05 Sponge Iron 55.41 Mining 21.63 Wind Energy 0 Irons Ore 0 Zinc, Lead, and Silver India 0 Aluminum 0 Power 3.13 Zinc,Lead and other 0 Oil & Gas 0 Zinc International 0 Copper 0 Others 19.78

Vedanta Ltd.

SIGN UP FOR FREE