Vedanta Peer Comparison

NSE: VEDL | BSE: 500295

₹265.60

₹10.55 (4.14%)

As on 06-Oct-2026IST

Market cap

₹1,04,231 Cr

Revenue (TTM)

₹1,12,051 Cr

P/E Ratio

5.3

P/B Ratio

1.9

Div. Yield

12.8 %

Edit

	Vedanta	Indian Metals	Ashapura Minechem	South West	Orient Ceratech
Market cap (₹ Cr)	1,04,231	6,422	4,811	652	529
Revenue (₹ Cr)	1,12,051	3,145	5,498	264	406
Net Profit (₹ Cr)	28,557.00	524.77	384.54	37.47	26.13
Net Margin (%)	14.63	16.39	6.84	14.01	6.74
RoE (%)	19.62	20.06	26.77	20.76	10.00
Price to Earnings	5.30	12.25	11.82	16.31	20.24
Price-To-Book	1.90	2.21	2.75	2.72	1.69

Income Statement (₹ Cr)

	Vedanta	Indian Metals	Ashapura Minechem	South West	Orient Ceratech
Operating Revenue	1,12,051.00	3,145.22	5,497.68	264.49	405.80
Total Income	1,14,099.00	3,201.61	5,618.08	267.44	417.05
Total Expenditure	77,728.00	2,402.25	4,943.32	197.03	356.06
EBITDA	34,323.00	742.97	554.36	67.45	49.74
Depreciation	6,816.00	71.62	137.94	12.36	17.67
EBIT	27,507.00	671.35	416.42	55.09	32.08
Interest	4,498.00	41.11	115.85	8.20	4.98
Other Income	2,048.00	56.39	120.40	2.95	11.25
Exceptional Items	-2,266.00	0.00	-4.56	0.00	-2.14
Profit before Tax	22,791.00	686.63	416.41	49.85	36.21
Provision for Tax	6,095.00	161.86	31.87	12.37	8.10
Profit after Tax	16,696.00	524.77	384.54	37.47	28.11

	Vedanta	Indian Metals	Ashapura Minechem	South West	Orient Ceratech
Shareholder's Funds	49,652.00	2,717.52	1,649.29	203.53	302.06
Minority Interest	-8,877.00	-0.44	-3.98	0.00	0.00
Non-Current Liabilities	1,29,637.00	407.16	1,150.98	22.89	34.34
Current Liabilities	35,023.00	1,183.00	1,902.25	105.70	79.25
Total Liabilities	2,32,311.00	4,316.53	4,698.08	332.12	415.64

	Vedanta	Indian Metals	Ashapura Minechem	South West	Orient Ceratech
Non-Current Assets	43,327.00	2,200.81	1,959.55	125.72	160.26
Current Assets	26,810.00	1,705.39	2,587.94	194.33	247.14
Total Assets	2,32,311.00	4,316.53	4,698.08	332.12	415.64
Total Debt*	32,098.00	923.69	1,441.71	78.62	39.61
Net Current Assets	-8,213.00	522.39	685.69	88.63	167.88
Contingent Liabilities	27,926.00	221.95	464.86	28.13	43.25

	Vedanta	Indian Metals	Ashapura Minechem	South West	Orient Ceratech
Cash From Operating Activities	39,499.00	318.09	462.85	12.45	51.18
Cash Flow from Investing Activities	-24,338.00	-753.38	-270.58	-37.53	-8.37
Cash from Financing Activities	-13,549.00	462.26	14.18	6.94	-40.13
Net Cash Inflow / Outflow	1,612.00	26.97	206.45	-18.15	2.69

	Vedanta	Indian Metals	Ashapura Minechem	South West	Orient Ceratech
ROCE (%)	18.72	18.54	20.64	20.29	10.03
ROE (%)	19.62	20.06	26.77	20.76	10.00
ROA (%)	7.65	14.01	8.91	12.32	6.75
EBIT Margin (%)	24.55	21.35	7.57	20.83	7.90
Net Margin (%)	14.63	16.39	6.84	14.01	6.74
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Vedanta	Indian Metals	Ashapura Minechem	South West	Orient Ceratech
Revenue Growth (%)	28.59	23.64	62.64	39.23	24.87
EBIT Growth (%)	51.79	52.98	11.88	128.04	94.83
Net Profit Growth (%)	36.25	46.37	20.99	146.01	159.58
EPS Growth (%)	50.32	46.48	18.94	131.31	174.34
Book Value Growth (%)	20.57	15.73	32.79	20.40	6.75

	Vedanta	Indian Metals	Ashapura Minechem	South West	Orient Ceratech
Price / Earnings	11.83	12.25	11.69	14.90	17.80
Price / Book Value	1.90	2.21	2.75	2.72	1.69
Dividend Yield (%)	12.76	1.05	0.40	0.00	0.79
EV/EBITDA	3.45	9.33	10.69	10.65	11.24
Market Cap (₹ Cr)	2,56,049.74	6,486.66	4,400.76	630.91	412.28

	Vedanta	Indian Metals	Ashapura Minechem	South West	Orient Ceratech
Debt to Equity	0.33	0.11	0.62	0.08	0.07
Short term debt to equity ratio	-0.19	0.23	0.25	0.21	0.04
Current Ratio	0.77	1.44	1.36	1.84	3.12
Quick Ratio	0.61	0.75	1.05	1.36	1.54
Interest Coverage	6.07	17.70	4.59	7.08	8.27

	Vedanta	Indian Metals	Ashapura Minechem	South West	Orient Ceratech
Debtors to sales (%)	1.16	7.60	18.21	44.07	18.93
Asset Turnover	0.51	0.84	1.27	0.87	0.97
Receivable days	11.50	22.59	53.96	144.86	69.59
Inventory Days	46.27	99.50	43.18	72.98	109.16
Payable days	106.39	81.74	216.40	--	103.26
Cash Conversion Cycle	-48.62	40.36	-119.26	--	75.48

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.