Vedanta Limited (BOM:500295)

Vedanta Income Statement

Financials in millions INR. Fiscal year is July - June.

Fiscal Year	FY 2026	FY 2025	FY 2025	FY 2024	FY 2023
Period Ending	Jun 30, 2025	Mar 31, 2025	Jun 30, 2024	Mar 31, 2024	Mar 31, 2023
Operating Revenue	1,529,200	1,507,250	1,409,560	1,417,930	1,454,040
Other Revenue	6,110	6,110	-	3,790	4,830
Revenue	1,535,310	1,513,360	1,409,560	1,421,720	1,458,870
Revenue Growth (YoY)	1.45%	7.36%	-0.85%	-2.55%	10.79%
Cost of Revenue	785,080	760,820	626,480	720,100	789,220
Gross Profit	750,230	752,540	783,080	701,620	669,650
Selling, General & Admin	35,610	35,900	36,040	33,780	31,800
Other Operating Expenses	283,980	286,160	349,240	302,730	283,170
Operating Expenses	436,500	437,610	494,520	451,600	423,790
Operating Income	313,730	314,930	288,560	250,020	245,860
Interest Expense	-85,030	-86,990	-88,880	-82,740	-57,280
Interest & Investment Income	24,230	24,230	-	17,270	22,830
Earnings From Equity Investments	10	10	-	20	-30
Currency Exchange Gain (Loss)	-1,140	-1,140	-	-2,630	-5,540
Other Non Operating Income (Expenses)	-4,970	-5,480	37,360	-8,240	-1,590
EBT Excluding Unusual Items	246,830	245,560	237,040	173,700	204,250
Gain (Loss) on Sale of Investments	2,620	2,620	-	1,280	740
Gain (Loss) on Sale of Assets	1,910	1,910	-	640	-90
Asset Writedown	23,580	20,900	-	1,850	7,530
Other Unusual Items	-4,900	-2,220	-	26,180	-9,700
Pretax Income	270,040	268,770	237,040	203,650	202,730
Income Tax Expense	71,070	63,420	33,240	128,260	57,700
Earnings From Continuing Operations	198,970	205,350	203,800	75,390	145,030
Minority Interest in Earnings	-53,300	-55,470	-59,560	-33,000	-39,290
Net Income	145,670	149,880	144,240	42,390	105,740
Net Income to Common	145,670	149,880	144,240	42,390	105,740
Net Income Growth	-2.81%	3.91%	240.27%	-59.91%	-43.76%
Shares Outstanding (Basic)	3,908	3,846	3,710	3,718	3,710
Shares Outstanding (Diluted)	3,908	3,878	3,710	3,747	3,734
Shares Change (YoY)	0.78%	4.53%	-0.98%	0.34%	0.05%
EPS (Basic)	37.28	38.97	38.88	11.40	28.50
EPS (Diluted)	37.28	38.65	38.88	11.33	28.32
EPS Growth	-3.56%	-0.59%	243.16%	-59.99%	-43.79%
Free Cash Flow	-	225,570	-	189,020	192,780
Free Cash Flow Per Share	-	58.17	-	50.45	51.63
Dividend Per Share	39.500	43.500	-	29.500	101.500
Dividend Growth	-9.20%	-	-	-70.94%	125.56%
Gross Margin	48.86%	49.73%	55.55%	49.35%	45.90%
Operating Margin	20.43%	20.81%	20.47%	17.59%	16.85%
Profit Margin	9.49%	9.90%	10.23%	2.98%	7.25%
Free Cash Flow Margin	-	14.90%	-	13.30%	13.21%
EBITDA	-	423,110	-	356,270	351,660
EBITDA Margin	-	27.96%	-	25.06%	24.10%
D&A For EBITDA	-	108,180	-	106,250	105,800
EBIT	313,730	314,930	288,560	250,020	245,860
EBIT Margin	20.43%	20.81%	20.47%	17.59%	16.85%
Effective Tax Rate	26.32%	23.60%	14.02%	62.98%	28.46%
Revenue as Reported	1,587,540	1,566,430	1,467,920	1,462,770	1,501,590

Source: S&P Global Market Intelligence. Standard template. Financial Sources.