Vedanta Ltd
NSE:VEDL

Watchlist Manager
Vedanta Ltd Logo
Vedanta Ltd
NSE:VEDL
Watchlist
Price: 524.5 INR -0.97% Market Closed
Market Cap: 2T INR

Income Statement

Earnings Waterfall
Vedanta Ltd

Revenue
1.6T INR
Cost of Revenue
-520.4B INR
Gross Profit
1.1T INR
Operating Expenses
-727B INR
Operating Income
325.2B INR
Other Expenses
-205.1B INR
Net Income
120.1B INR

Income Statement
Vedanta Ltd

Rotate your device to view
Income Statement
Currency: INR
Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
0
0
0
28
0
0
0
43
0
0
0
555
0
0
0
329
0
0
0
2 409
0
0
0
2 795
0
0
0
42 046
0
0
0
48 310
0
0
0
49 041
0
0
0
48 440
0
0
0
48 150
0
0
0
52 470
0
0
0
46 000
0
0
0
48 690
0
0
0
43 990
0
0
0
57 290
0
0
0
82 750
0
0
0
87 090
0
0
Revenue
5 177
N/A
8 994
+74%
21 353
+137%
37 659
+76%
46 594
+24%
51 534
+11%
52 774
+2%
49 179
-7%
46 906
-5%
43 536
-7%
48 829
+12%
57 978
+19%
72 610
+25%
76 394
+5%
80 002
+5%
91 933
+15%
89 311
-3%
88 037
-1%
91 708
+4%
83 101
-9%
79 338
-5%
76 317
-4%
52 512
-31%
27 489
-48%
13 947
-49%
262 637
+1 783%
455 501
+73%
661 524
+45%
829 107
+25%
771 035
-7%
767 994
0%
737 095
-4%
745 211
+1%
725 006
-3%
690 132
-5%
679 927
-1%
653 546
-4%
646 047
-1%
692 642
+7%
761 710
+10%
802 030
+5%
850 140
+6%
889 840
+5%
929 230
+4%
957 870
+3%
969 020
+1%
962 100
-1%
920 480
-4%
912 160
-1%
904 690
-1%
881 600
-3%
844 470
-4%
790 460
-6%
781 950
-1%
795 700
+2%
880 210
+11%
1 004 600
+14%
1 097 540
+9%
1 211 160
+10%
1 327 320
+10%
1 429 420
+8%
1 491 950
+4%
1 492 000
+0%
1 473 080
-1%
1 424 190
-3%
1 447 100
+2%
1 461 490
+1%
1 437 270
-2%
1 457 590
+1%
1 444 480
-1%
1 480 220
+2%
1 529 680
+3%
1 550 280
+1%
1 572 620
+1%
Gross Profit
Cost of Revenue
(2 535)
(4 710)
(8 132)
(14 220)
(14 578)
(15 925)
(18 579)
(21 088)
(20 465)
(20 004)
(20 814)
(19 588)
(22 284)
(23 590)
(23 512)
(18 936)
(25 469)
(24 590)
(27 335)
(22 348)
(22 694)
(17 394)
(8 280)
(7 848)
(2 103)
(100 121)
(175 327)
(301 319)
(317 902)
(295 894)
(290 650)
(320 007)
(285 216)
(285 599)
(282 037)
(311 055)
(264 887)
(247 356)
(244 367)
(341 420)
(272 200)
(292 210)
(311 630)
(421 270)
(319 670)
(309 380)
(294 970)
(357 630)
(256 630)
(255 370)
(236 310)
(324 870)
(219 170)
(208 570)
(218 280)
(333 410)
(264 630)
(289 390)
(321 210)
(483 760)
(377 000)
(411 690)
(427 350)
(605 350)
(451 940)
(448 860)
(454 430)
(613 740)
(431 790)
(446 660)
(461 020)
(656 700)
(515 200)
(520 420)
Gross Profit
2 642
N/A
4 284
+62%
13 221
+209%
23 439
+77%
32 017
+37%
35 609
+11%
34 195
-4%
28 091
-18%
26 442
-6%
23 534
-11%
28 016
+19%
38 390
+37%
50 325
+31%
52 803
+5%
56 490
+7%
72 998
+29%
63 843
-13%
63 448
-1%
64 374
+1%
60 752
-6%
56 644
-7%
58 923
+4%
44 232
-25%
19 641
-56%
11 845
-40%
162 518
+1 272%
280 176
+72%
360 205
+29%
511 206
+42%
475 141
-7%
477 344
+0%
417 088
-13%
459 995
+10%
439 407
-4%
408 095
-7%
368 873
-10%
388 659
+5%
398 691
+3%
448 275
+12%
420 290
-6%
529 830
+26%
557 930
+5%
578 210
+4%
507 960
-12%
638 200
+26%
659 640
+3%
667 130
+1%
562 850
-16%
655 530
+16%
649 320
-1%
645 290
-1%
519 600
-19%
571 290
+10%
573 380
+0%
577 420
+1%
546 800
-5%
739 970
+35%
808 150
+9%
889 950
+10%
843 560
-5%
1 052 420
+25%
1 080 260
+3%
1 064 650
-1%
867 730
-18%
972 250
+12%
998 240
+3%
1 007 060
+1%
823 530
-18%
1 025 800
+25%
997 820
-3%
1 019 200
+2%
872 980
-14%
1 035 080
+19%
1 052 200
+2%
Operating Income
Operating Expenses
(837)
(1 342)
(2 747)
(1 474)
(2 694)
(3 371)
(4 087)
(1 958)
(5 403)
(5 268)
(5 099)
(8 164)
(9 035)
(9 996)
(11 692)
(22 046)
(17 129)
(17 165)
(19 713)
(24 999)
(26 123)
(31 043)
(28 181)
(16 456)
(15 937)
(123 312)
(195 319)
(224 952)
(340 855)
(305 023)
(313 284)
(268 045)
(320 571)
(315 025)
(306 748)
(303 022)
(329 891)
(336 510)
(358 385)
(268 570)
(363 900)
(381 530)
(394 370)
(318 880)
(438 260)
(469 310)
(492 720)
(404 880)
(519 930)
(525 460)
(513 580)
(395 770)
(463 180)
(439 620)
(427 440)
(349 350)
(488 300)
(519 960)
(575 530)
(482 710)
(693 270)
(752 810)
(778 410)
(623 430)
(772 210)
(760 580)
(755 440)
(575 010)
(747 610)
(736 680)
(731 260)
(559 340)
(723 810)
(726 960)
Selling, General & Administrative
(514)
(726)
(1 105)
(975)
(2 047)
(2 571)
(3 180)
(1 441)
(1 635)
(946)
(133)
(2 141)
(2 713)
(3 193)
(4 185)
(20 220)
(8 798)
(9 143)
(12 461)
(23 443)
(12 815)
(14 420)
(11 394)
(14 481)
(6 885)
(39 815)
(56 886)
(153 332)
(89 795)
(75 494)
(78 015)
(185 472)
(91 046)
(92 413)
(92 768)
(188 773)
(97 477)
(103 094)
(115 698)
(183 960)
(128 680)
(141 650)
(153 570)
(225 570)
(182 630)
(196 970)
(207 970)
(282 070)
(216 630)
(216 410)
(203 660)
(259 390)
(168 110)
(157 940)
(153 560)
(229 320)
(180 610)
(186 660)
(219 010)
(335 790)
(291 070)
(333 370)
(340 090)
(443 640)
(313 490)
(288 820)
(276 490)
(373 630)
(265 870)
(264 490)
(260 890)
(355 630)
(260 010)
(260 650)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2 797)
0
0
0
(10 980)
0
0
0
(294)
0
0
0
(410)
0
0
0
0
0
0
0
(500)
0
0
0
(30)
0
0
0
(70)
(990)
(1 500)
(2 180)
0
0
0
0
(3 270)
0
0
0
(7 860)
0
0
0
(4 590)
0
0
Depreciation & Amortization
(107)
(214)
(342)
(500)
(509)
(519)
(525)
(517)
(553)
(638)
(729)
(745)
(784)
(776)
(759)
(964)
(1 042)
(1 091)
(1 146)
(1 061)
(1 095)
(1 186)
(1 277)
(1 975)
(2 063)
(30 188)
(49 875)
(68 823)
(89 076)
(80 650)
(83 888)
(71 592)
(66 153)
(61 391)
(55 312)
(85 724)
(86 020)
(86 319)
(84 929)
(62 920)
(61 900)
(61 400)
(62 040)
(62 830)
(66 310)
(70 550)
(76 170)
(81 920)
(85 510)
(90 150)
(90 990)
(90 930)
(86 710)
(82 140)
(78 350)
(76 380)
(80 290)
(82 090)
(85 710)
(88 950)
(92 350)
(97 410)
(101 870)
(105 550)
(106 410)
(106 590)
(107 270)
(107 230)
(109 040)
(109 580)
(108 510)
(110 960)
(111 890)
(113 610)
Other Operating Expenses
(216)
(403)
(1 301)
0
(139)
(280)
(381)
0
(3 213)
(3 683)
(4 236)
(5 277)
(5 537)
(6 025)
(6 746)
(862)
(7 289)
(6 932)
(6 106)
(494)
(12 213)
(15 437)
(15 512)
0
(6 990)
(53 311)
(88 559)
0
(161 985)
(148 880)
(151 382)
0
(163 374)
(161 222)
(158 670)
(28 231)
(146 396)
(147 099)
(157 759)
(21 280)
(173 320)
(178 480)
(178 760)
(30 480)
(189 320)
(201 790)
(208 580)
(40 390)
(217 790)
(218 900)
(218 930)
(45 420)
(208 360)
(199 540)
(195 530)
(43 580)
(226 410)
(249 710)
(268 630)
(57 970)
(309 850)
(322 030)
(336 450)
(70 970)
(352 310)
(365 170)
(371 680)
(86 290)
(372 700)
(362 610)
(361 860)
(88 160)
(351 910)
(352 700)
Operating Income
1 804
N/A
2 941
+63%
10 473
+256%
21 965
+110%
29 323
+33%
32 239
+10%
30 109
-7%
26 134
-13%
21 040
-19%
18 267
-13%
22 918
+25%
30 226
+32%
41 291
+37%
42 808
+4%
44 799
+5%
50 952
+14%
46 714
-8%
46 282
-1%
44 660
-4%
35 754
-20%
30 520
-15%
27 879
-9%
16 050
-42%
3 186
-80%
(4 093)
N/A
39 205
N/A
84 856
+116%
135 253
+59%
170 351
+26%
170 118
0%
164 060
-4%
149 043
-9%
139 424
-6%
124 382
-11%
101 347
-19%
65 850
-35%
58 767
-11%
62 180
+6%
89 889
+45%
151 720
+69%
165 930
+9%
176 400
+6%
183 840
+4%
189 080
+3%
199 940
+6%
190 330
-5%
174 410
-8%
157 970
-9%
135 600
-14%
123 860
-9%
131 710
+6%
123 830
-6%
108 110
-13%
133 760
+24%
149 980
+12%
197 450
+32%
251 670
+27%
288 190
+15%
314 420
+9%
360 850
+15%
359 150
0%
327 450
-9%
286 240
-13%
244 300
-15%
200 040
-18%
237 660
+19%
251 620
+6%
248 520
-1%
278 190
+12%
261 140
-6%
287 940
+10%
313 640
+9%
311 270
-1%
325 240
+4%
Pre-Tax Income
Interest Income Expense
0
0
0
670
(27)
(27)
(29)
541
(29)
(49)
367
2 416
(337)
(81)
(604)
3 887
236
(2 866)
(5 153)
(6 122)
(8 707)
(4 773)
(3 647)
(4 200)
(4 223)
(30 966)
(44 176)
(33 812)
(69 780)
(56 221)
(51 102)
(21 602)
(50 528)
(52 539)
(57 136)
(9 141)
(57 540)
(57 923)
(59 045)
(6 880)
(60 880)
(60 640)
(56 810)
(36 540)
(70 900)
(71 410)
(73 740)
(26 240)
(55 780)
(54 400)
(53 140)
(30 990)
(48 880)
(48 600)
(49 490)
(24 090)
(51 400)
(48 940)
(47 890)
(24 660)
(48 210)
(53 970)
(57 530)
(40 920)
(71 290)
(79 660)
(88 110)
(67 360)
(95 330)
(97 210)
(97 460)
(70 640)
(97 170)
(91 610)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
(90)
0
0
0
0
0
0
0
(661)
(859)
(866)
(873)
(212)
(14)
(624)
0
(1 671)
(22 949)
(22 787)
(23 404)
(221 289)
(205 429)
(205 871)
(205 955)
(337 847)
(337 435)
(336 538)
(336 454)
(1 140)
(1 140)
720
(860)
43 820
43 820
45 160
46 740
3 200
3 200
(4 220)
(2 540)
(173 860)
(173 860)
(168 690)
(170 370)
(6 780)
(8 120)
(9 530)
(9 900)
(7 680)
(6 340)
(3 540)
5 860
(2 170)
15 630
25 080
16 050
29 810
9 780
16 670
16 670
18 680
18 680
(20 670)
Gain/Loss on Disposition of Assets
0
0
0
1
0
0
0
1
0
0
0
2
0
0
0
9
0
0
0
0
0
0
0
22
0
0
0
(322)
0
0
0
20
0
0
0
(59)
0
0
0
(440)
0
0
0
(150)
0
0
0
(680)
0
0
0
(560)
0
0
0
750
0
0
0
1 280
0
0
0
(90)
0
0
0
(1 140)
0
0
0
1 910
0
0
Total Other Income
181
397
483
613
515
789
1 372
427
2 657
3 105
3 178
1 891
4 258
4 356
4 935
750
4 988
4 457
3 369
2 320
1 030
667
588
(535)
445
9 444
13 189
(4 523)
32 781
30 501
30 891
(5 423)
21 302
27 803
33 523
(4 205)
47 238
47 626
47 757
(6 740)
43 990
39 430
34 100
(520)
27 350
23 900
33 070
1 350
39 800
42 620
35 110
(1 010)
31 550
29 500
31 890
4 800
31 350
31 570
28 480
(150)
25 940
26 180
27 570
1 640
26 640
26 070
26 700
(6 200)
29 370
35 970
34 980
5 180
37 260
30 220
Pre-Tax Income
1 985
N/A
3 338
+68%
10 956
+228%
23 249
+112%
29 809
+28%
32 999
+11%
31 450
-5%
27 102
-14%
23 666
-13%
21 321
-10%
26 462
+24%
34 446
+30%
45 213
+31%
47 083
+4%
49 128
+4%
55 597
+13%
51 937
-7%
47 873
-8%
42 878
-10%
31 292
-27%
21 985
-30%
22 908
+4%
12 118
-47%
(1 740)
N/A
(7 884)
-353%
17 060
N/A
53 871
+216%
94 925
+76%
110 404
+16%
121 611
+10%
120 444
-1%
(99 251)
N/A
(95 232)
+4%
(106 225)
-12%
(128 221)
-21%
(285 402)
-123%
(288 969)
-1%
(284 654)
+1%
(257 852)
+9%
136 520
N/A
147 900
+8%
155 910
+5%
160 270
+3%
195 690
+22%
200 210
+2%
187 980
-6%
180 480
-4%
135 600
-25%
122 820
-9%
107 860
-12%
111 140
+3%
(82 590)
N/A
(83 080)
-1%
(54 030)
+35%
(37 990)
+30%
172 130
N/A
223 500
+30%
261 290
+17%
285 110
+9%
329 640
+16%
330 540
+0%
296 120
-10%
262 140
-11%
202 760
-23%
171 020
-16%
209 150
+22%
206 260
-1%
203 630
-1%
222 010
+9%
216 570
-2%
242 130
+12%
268 770
+11%
270 040
+0%
243 180
-10%
Net Income
Tax Provision
(654)
(1 060)
(3 603)
(7 760)
(9 291)
(10 030)
(8 849)
(7 153)
(5 837)
(5 195)
(6 739)
(8 056)
(10 018)
(9 704)
(9 371)
(13 372)
(14 352)
(14 154)
(14 145)
(10 214)
(7 325)
(7 685)
(4 314)
429
2 474
12 064
12 642
8 469
8 734
(6 106)
(12 267)
(14 484)
(16 204)
(16 112)
(11 828)
106 776
107 992
108 051
103 023
(23 330)
(25 960)
(29 770)
(37 840)
(58 770)
(63 140)
(61 060)
(58 930)
(38 620)
(28 880)
(30 620)
(30 570)
17 420
13 690
(1 080)
(1 530)
(21 800)
(35 570)
(31 820)
(44 340)
(92 550)
(90 350)
(87 150)
(75 790)
(57 700)
(48 800)
(61 700)
(61 050)
(63 060)
(67 520)
(50 860)
(56 340)
(56 100)
(63 750)
(70 650)
Income from Continuing Operations
1 331
2 278
7 353
15 489
20 518
22 969
22 601
19 949
17 830
16 126
19 723
26 390
35 194
37 379
39 758
42 225
37 586
33 720
28 733
21 078
14 660
15 223
7 804
(1 310)
(5 411)
29 123
66 512
103 394
119 137
115 504
108 176
(113 735)
(111 434)
(122 335)
(140 047)
(178 626)
(180 977)
(176 603)
(154 829)
113 190
121 940
126 140
122 430
136 920
137 070
126 920
121 550
96 980
93 940
77 240
80 570
(65 170)
(69 390)
(55 110)
(39 520)
150 330
187 930
229 470
240 770
237 090
240 190
208 970
186 350
145 060
122 220
147 450
145 210
140 570
154 490
165 710
185 790
212 670
206 290
172 530
Income to Minority Interest
(18)
(34)
(53)
(74)
(85)
(101)
(81)
(68)
(56)
(54)
(84)
(99)
(108)
(108)
(109)
0
0
0
0
0
0
0
0
0
0
(15 730)
(32 710)
(51 228)
(61 106)
(60 660)
(56 143)
(42 764)
(40 386)
(34 989)
(29 067)
55 919
57 380
56 557
52 048
(43 580)
(44 860)
(42 850)
(40 550)
(33 500)
(33 330)
(30 200)
(29 030)
(26 330)
(25 110)
(25 260)
(20 850)
(19 200)
(18 160)
(20 640)
(26 720)
(34 300)
(40 000)
(43 770)
(46 420)
(49 080)
(50 210)
(47 030)
(41 400)
(39 290)
(34 250)
(34 140)
(36 420)
(33 000)
(41 180)
(45 010)
(49 750)
(55 470)
(53 300)
(57 600)
Equity Earnings Affiliates
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1 219
5 877
13 529
18 173
23 644
24 113
22 716
22 636
15 943
10 819
4 568
4
7
41
36
37
38
2
5
4
(17)
(30)
(30)
(30)
(10)
0
0
0
0
0
0
(10)
(10)
(10)
(10)
0
0
(10)
0
0
0
10
10
(20)
(30)
(30)
(40)
(10)
0
20
20
0
0
0
0
0
Net Income (Common)
1 313
N/A
2 244
+71%
7 300
+225%
15 416
+111%
20 434
+33%
22 869
+12%
22 521
-2%
19 881
-12%
17 773
-11%
16 072
-10%
19 639
+22%
26 291
+34%
35 087
+33%
37 271
+6%
39 649
+6%
42 225
+6%
37 612
-11%
33 776
-10%
30 038
-11%
26 955
-10%
28 189
+5%
33 396
+18%
31 448
-6%
22 803
-27%
17 305
-24%
36 029
+108%
49 745
+38%
62 985
+27%
62 599
-1%
54 848
-12%
52 040
-5%
(156 458)
N/A
(151 784)
+3%
(157 287)
-4%
(169 076)
-7%
(122 705)
+27%
(123 593)
-1%
(120 043)
+3%
(102 799)
+14%
69 580
N/A
77 050
+11%
83 260
+8%
81 870
-2%
103 420
+26%
103 740
+0%
96 720
-7%
92 520
-4%
70 650
-24%
68 830
-3%
76 980
+12%
84 720
+10%
(66 640)
N/A
(69 820)
-5%
(83 020)
-19%
(73 510)
+11%
116 020
N/A
147 930
+28%
185 700
+26%
194 350
+5%
188 020
-3%
189 990
+1%
161 920
-15%
144 920
-10%
105 740
-27%
87 930
-17%
52 020
-41%
47 510
-9%
42 390
-11%
52 050
+23%
113 400
+118%
128 740
+14%
149 880
+16%
145 670
-3%
120 130
-18%
EPS (Diluted)
1.68
N/A
2.86
+70%
9.28
+224%
19.56
+111%
25.89
+32%
28.8
+11%
28.61
-1%
25.25
-12%
21.96
-13%
18.05
-18%
22.44
+24%
32.33
+44%
40.84
+26%
43.03
+5%
45.31
+5%
47.49
+5%
43.28
-9%
38.86
-10%
34.56
-11%
31.01
-10%
32.43
+5%
38.43
+19%
36.19
-6%
26.24
-27%
5.83
-78%
12.15
+108%
17.48
+44%
21.46
+23%
21.11
-2%
18.49
-12%
17.55
-5%
-52.77
N/A
-51.18
+3%
-53.03
-4%
-57.02
-8%
-41.38
+27%
-41.62
-1%
-40.48
+3%
-34.64
+14%
23.46
N/A
20.74
-12%
22.39
+8%
22
-2%
28.24
+28%
27.87
-1%
26
-7%
24.86
-4%
18.98
-24%
18.49
-3%
20.79
+12%
22.76
+9%
-17.99
N/A
-18.72
-4%
-22.09
-18%
-19.74
+11%
31.13
N/A
39.6
+27%
49.81
+26%
52.13
+5%
50.38
-3%
50.88
+1%
43.43
-15%
38.81
-11%
28.32
-27%
23.51
-17%
14
-40%
12.69
-9%
11.31
-11%
13.91
+23%
29.13
+109%
32.73
+12%
38.64
+18%
37
-4%
30.46
-18%