Vedanta Ltd. benchmarking: Perfomance to industry peers

Financial

	Vedanta	Hindustan Zinc	NMDC
Operational Metrics
Metals Mining & Minerals
Manufacturing Capacity - Copper Cathodes	216000.0 MTPA	n/a	n/a
Realization/Tonne - Aluminum	252351.05 Rs/MT	n/a	n/a
Realization/Ounce - Silver	3315.84 Rs/ounce	n/a	n/a
Capacity Utilization - Aluminum	99.24 %	n/a	n/a
Capacity Utilization - Cathodes	77.78 %	n/a	n/a
Manufacturing Capacity - Aluminum	2503000.0 MTPA	n/a	n/a
Oil Refining
Daily Production Volume - Oil & Gas	58200.0 BOE	n/a	n/a
Realization/Barrel - Crude Oil	5863.07 Rs/Barrel	n/a	n/a
Realization / SCM - Natural Gas	43.85 Rs/SCM	n/a	n/a
Power
Cost/Unit - Electricity	4.13 Rs/Unit	n/a	n/a
Realization / Unit - Electricity	4.71 Rs/Unit	n/a	n/a
Unclassified
Daily Production Volume - Natural Gas	0.11 BCF	n/a	n/a
Financials
5 yr Average ROE	24.88 %	52.56 %	28.37 %
5yr average Equity Multiplier	4.32	2.05	1.62
5yr Average Asset Turnover Ratio	0.7	0.79	0.53
5yr Avg Net Profit Margin	9.46 %	31.2 %	32.48 %
Price to Book	5.29	17.32	2.11
P/E	17.69	22.45	9.75
5yr Avg Cash Conversion Cycle	-34.12 Days	21.88 Days	-306.6 Days
Inventory Days	36.42 Days	21.73 Days	35.63 Days
Days Receivable	8.64 Days	1.46 Days	85.91 Days
Days Payable	92.84 Days	-2026.7 Days	-643.83 Days
5yr Average Interest Coverage Ratio	4.66	30.02	224.43
5yr Avg ROCE	25.6 %	53.25 %	37.31 %
5yr Avg Operating Profit Margin	28.07 %	51.25 %	41.68 %
5 yr average Debt to Equity	1.81	0.53	0.1
5yr CAGR Net Profit	5.25 %	5.34 %	0.83 %
5yr Average Return on Assets	6.31 %	24.39 %	17.22 %
Shareholdings
Promoter Holding	56.38 %	61.84 %	60.79 %
Share Pledged by Promoters	0.0	9.27 %	0.0
Change in Promoter Holding (3 Yrs)	-13.31 %	-3.08 %	0.0
Change in Mutual Fund Holding (3 Yrs)	8.01 %	0.88 %	2.58 %

Business

	Vedanta	Hindustan Zinc	NMDC
Product Wise Break-Up	Product Wise Break-Up Aluminum Products 39.6 Zinc 19.62 Copper & Brass Products 16.69 Power 5.55 Silver Metals and bars 4.31 Iron Ore 3.66 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 Sales of Pellets 0 Sale of Services 0 Sale of Power 0 Diamonds 0 Sponge Iron 0 Others 10.57	Product Wise Break-Up Pig Iron 0 Oil 0 Zinc, Lead and others 78.82 Gas 0 Ferro Alloys 0 Aluminum Products 0 Silver Metals and bars 0 Power 0 Sale of Power 0 Metallurgical coke 0 Sales of Pellets 0 Silver 20.61 Steel products 0 Diamonds 0 Zinc 0 Copper & Brass Products 0 Lead 0 Lead Metal 0 Wind 0.57 Iron Ore 0 Sale of Services 0 Sponge Iron 0	Product Wise Break-Up Pig Iron 0 Oil 0 Zinc, Lead and others 0 Gas 0 Ferro Alloys 0 Aluminum Products 0 Silver Metals and bars 0 Power 0 Sale of Power 0 Metallurgical coke 0 Pellets 16.42 Silver 0 Steel products 0 Diamonds 0 Zinc 0 Copper & Brass Products 0 Lead 0 Lead Metal 0 Wind Energy 0 Iron Ore 83.58 Sale of Services 0 Sponge Iron 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 0.87 China 0 India 79.85 Asia Pacific 19.29 UAE 0 Malaysia 0	Location Wise Break-Up Rest of the World 2.87 China 0 India 97.13 Asia Ex India 0 UAE 0 Malaysia 0
Operating Profit Break-Up	Operating Profit Break-Up Aluminum 47.27 Zinc India 37.88 Oil & Gas 8.79 Zinc International 3.19 Power 1.95 Iron Ore 0.92 Silver 0 Wind Energy 0 Zinc,Lead & Other 0	Operating Profit Break-Up Oil & Gas 0 Zinc,Lead & Other 57.91 Power 0 Zinc India 0 Wind 0.97 Zinc International 0 Aluminum 0 Iron Ore 0 Silver 41.12	-
Asset Break-Up	Asset Break-Up Aluminum 35.54 Zinc, Lead, and Silver India 12.18 Oil & Gas 10.93 Power 7.8 Zinc International 5.45 Irons Ore 3.02 Copper 2.9 Wind Energy 0 Zinc,Lead and other 0 Others 22.18	Asset Break-Up Oil & Gas 0 Irons Ore 0 Copper 0 Power 0 Zinc, Lead, and Silver India 0 Wind 1.15 Zinc International 0 Aluminum 0 Zinc,Lead and other 69.74 Others 29.11	Asset Break-Up Oil & Gas 0 Irons Ore 0 Copper 0 Power 0 Zinc, Lead, and Silver India 0 Wind Energy 0 Zinc International 0 Aluminum 0 Zinc,Lead and other 0 Others 100

Vedanta Ltd.

Vedanta Ltd.

Financial

Business

SIGN UP FOR FREE