This is a numbers-first look at Vedanta Limited (VEDL), covering income trends, margins, valuation, and shareholding.
Vedanta Revenue Trend
For FY2025, Vedanta Limited recorded revenue of ₹1,56,643 Cr. That's 7.1% higher than the ₹1,46,277 Cr it brought in during FY2024.
A 7.8% CAGR over 10 years is middle-of-the-road. Vedanta Limited's top line moved from ₹73,710 Cr to ₹1,56,643 Cr in that period.
Vedanta Limited is a major mining company by revenue, with a top line of ₹1,56,643 Cr.
| Year | Revenue | YoY % |
|---|---|---|
| FY2025 | ₹1,56,643 Cr | +7.1% |
| FY2024 | ₹1,46,277 Cr | -2.6% |
| FY2023 | ₹1,50,159 Cr | +11.0% |
| FY2022 | ₹1,35,332 Cr | +48.0% |
| FY2021 | ₹91,442 Cr | — |
View Vedanta Limited's full 10-year revenue trend with CAGR analysis →
Vedanta Profitability
Profitability strengthened with net income of ₹20,535 Cr in FY2025, 172.4% higher than FY2024.
Net margin expanded to 13.1% in FY2025, up from 5.2% a year prior.
The diluted EPS figure moved up to ₹38.65 in FY2025, against ₹11.34 posted in FY2024.
Is Vedanta Undervalued
Per the P/E Ratio model, Vedanta Limited has an estimated intrinsic value of ₹407 (24.1% upside).
Vedanta Limited shares are currently trading at ₹328.20.
Craytheon also calculates intrinsic value using the EPS Growth and DCF models. The full breakdown with assumptions is available in the detailed analysis.
| Model | Est. Fair Value | vs. Current Price |
|---|---|---|
| P/E Ratio | ₹407 | 24.1% upside to fair value |
| EPS Growth | Upgrade | Upgrade |
| DCF | Upgrade | Upgrade |
See all valuation models for Vedanta Limited with detailed assumptions →
Vedanta Shareholding Pattern
Promoters haven't moved — their 56.4% holding has been unchanged for 4 quarters.
As of March 2026, FIIs own 13.9% of the company — up from 10.6% a year earlier.
The DII stake stands at 13.4% as of March 2026, versus 16.5% in the year-ago period.
| Quarter | Promoter | FII | DII | Public |
|---|---|---|---|---|
| Mar 2026 | 56.4% | 13.9% | 13.4% | 16.1% |
| Dec 2025 | 56.4% | 12.2% | 15.3% | 16.0% |
| Sep 2025 | 56.4% | 11.1% | 16.2% | 16.1% |
| Jun 2025 | 56.4% | 10.6% | 16.5% | 16.4% |
Track quarterly shareholding changes for Vedanta Limited →
Vedanta Balance Sheet
Proportional view as of 3 Jun 2026. Hover blocks for details.
Assets
Liabilities & Equity
Total assets stood at ₹2,032.93B at the end of FY2025, up 6.5% from ₹1,908.07B a year earlier.
Property, Plant & Equipment is the largest block at 63.3%, followed by Other Assets at 14.3% and Cash & ST Investments at 10.2%.
Equity makes up 26.4% of liabilities and equity, with debt at 36.3% and operating liabilities at 37.2%. Over the year, debt is up 2.9% and equity is up 27.8%.
Balance sheet composition — FY 2025
| Category | Value |
|---|---|
| Cash & ST Investments | 207.49B |
| Receivables | 36.36B |
| Inventories | 144.74B |
| Property, Plant & Equipment | 1,287.73B |
| Investments | 16.23B |
| Intangibles & Goodwill | 50.28B |
| Other Assets | 290.10B |
| Category | Value |
|---|---|
| Equity | 537.53B |
| Short-term Debt | 211.41B |
| Long-term Debt | 527.12B |
| Trade Payables | 435.34B |
| Other Liabilities | 321.53B |
What Stands Out About Vedanta
Here's the bottom line on Vedanta Limited (VEDL) based on the latest available financials.
Revenue of ₹1,56,643 Cr in FY2025, up 7.1% year-over-year.
Long-term revenue has been compounding at 7.8% annually over 10 years.
The company is profitable, with a net margin of 13.1% and net income of ₹20,535 Cr.
The P/E Ratio model implies 24.1% upside to fair value from the current price. The remaining two models are worth cross-checking before drawing a conclusion — sign up to see the full analysis.
Unlock Full Analysis
Craytheon's full analysis of Vedanta Limited goes deeper: three valuation models, growth metrics, and 10 years of financial data.