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	15.16 %	46.28 %	13.66 %
5yr average Equity Multiplier	4.0	1.91	1.92
5yr Average Asset Turnover Ratio	0.64	0.74	1.08
5yr Avg Net Profit Margin	5.92 %	31.41 %	9.22 %
Price to Book	4.34	16.31	12.15
P/E	11.94	20.99	53.64
5yr Avg Cash Conversion Cycle	-41.62 Days	4902.46 Days	-72.84 Days
Inventory Days	40.46 Days	22.06 Days	54.67 Days
Days Receivable	9.68 Days	3.37 Days	6.82 Days
Days Payable	118.89 Days	-2533.38 Days	63.03 Days
5yr Average Interest Coverage Ratio	3.78	34.18	75.47
5yr Avg ROCE	22.56 %	50.75 %	34.44 %
5yr Avg Operating Profit Margin	27.43 %	51.31 %	20.93 %
5 yr average Debt to Equity	1.63	0.46	0.25
5yr CAGR Net Profit	n/a	-0.56 %	544.88 %
5yr Average Return on Assets	4.06 %	22.99 %	8.79 %
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 39.64 Zinc 20.42 Copper & Brass Products 15.24 Silver Metals and bars 4.19 Iron Ore 3.79 Power 3.53 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 13.19	Product Wise Break-Up Zinc, Lead and others 80.62 Wind 0.26 Mining 0 Gas 0 Lead 0 Steel products 0 Pellet trading 0 Power 0 Lead Metal 0 Zinc 0 Oil 0 Copper & Brass Products 0 Silver 19.12 Pig Iron 0 Aluminum Products 0 Iron Ore 0 Metallurgical coke 0 Sponge Iron 0 Ferro Alloys 0 Silver Metals and bars 0	Product Wise Break-Up Zinc, Lead and others 0 Wind Energy 0 Mining 82.54 Gas 0 Lead 0 Steel products 0 Pellet trading 0 Power 1.48 Lead Metal 0 Zinc 0 Oil 0 Copper & Brass Products 0 Silver 0 Pig Iron 0 Aluminum Products 0 Iron Ore 0 Metallurgical coke 0 Sponge iron 15.98 Ferro Alloys 0 Silver Metals and bars 0
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 Malaysia 0 India 76.22 Asia Pacific 22.19 Rest of the World 1.58 UAE 0 China 0 Others 0.01	Location Wise Break-Up Malaysia 0 India 96.09 Asia Ex India 0 Rest of the World 0 UAE 0 China 0 Others 3.91
Operating Profit Break-Up	Operating Profit Break-Up Zinc India 41.24 Aluminum 39.92 Oil & Gas 10.39 Zinc International 3.46 Iron Ore 2.67 Power 1.12 Silver 0 Wind Energy 0 Zinc,Lead & Other 0 Mining 0 Sponge Iron 0 Others 1.2	Operating Profit Break-Up Iron Ore 0 Zinc India 0 Oil & Gas 0 Zinc International 0 Sponge Iron 0 Aluminum 0 Wind Energy 0 Power 0 Zinc,Lead & Other 62.18 Mining 0 Silver 37.82	Operating Profit Break-Up Iron Ore 0 Zinc India 0 Oil & Gas 0 Zinc International 0 Sponge iron 0.65 Aluminum 0 Wind Energy 0 Power 2.33 Zinc,Lead & Other 0 Mining 97.02 Silver 0
Asset Break-Up	Asset Break-Up Aluminum 35.96 Oil & Gas 11.95 Zinc, Lead, and Silver India 11.87 Power 8.41 Zinc International 4.92 Irons Ore 3.04 Copper 2.26 Wind Energy 0 Zinc,Lead and other 0 Pellet trading 0 Sponge Iron 0 Mining 0 Others 21.59	Asset Break-Up Zinc,Lead and other 68.83 Oil & Gas 0 Irons Ore 0 Zinc International 0 Pellet trading 0 Sponge Iron 0 Aluminum 0 Wind 1.24 Power 0 Mining 0 Zinc, Lead, and Silver India 0 Copper 0 Others 29.93	Asset Break-Up Zinc,Lead and other 0 Oil & Gas 0 Irons Ore 0 Zinc International 0 Pellet trading 0.05 Sponge Iron 55.41 Aluminum 0 Wind Energy 0 Power 3.13 Mining 21.63 Zinc, Lead, and Silver India 0 Copper 0 Others 19.78

Vedanta Ltd.

SIGN UP FOR FREE