Vedanta Ltd.

Financial

	Vedanta	Hindustan Zinc	Lloyds Metals&Energy
Operational Metrics
Metals Mining & Minerals
Manufacturing Capacity - Copper Cathodes	216000.0 MTPA	n/a	n/a
Realization/Tonne - Aluminum	246711.86 Rs/MT	n/a	n/a
Realization/Ounce - Silver	2809.85 Rs/ounce	n/a	n/a
Capacity Utilization - Aluminum	104.81 %	n/a	n/a
Capacity Utilization - Cathodes	83.33 %	n/a	n/a
Manufacturing Capacity - Aluminum	2370000.0 MTPA	n/a	n/a
Oil Refining Sector
Daily Production Volume - Oil & Gas	60800.0 BOE	n/a	n/a
Realization/Barrel - Crude Oil	5582.56 Rs/Barrel	n/a	n/a
Realization / SCM - Natural Gas	41.17 Rs/SCM	n/a	n/a
Power Generation Sector
Cost/Unit - Electricity	3.49 Rs/Unit	n/a	n/a
Realization / Unit - Electricity	4.37 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 %	13.66 %
5yr average Equity Multiplier	4.32	2.05	1.92
5yr Average Asset Turnover Ratio	0.7	0.79	1.08
5yr Avg Net Profit Margin	9.46 %	31.2 %	9.22 %
Price to Book	4.08	13.52	11.5
P/E	11.55	17.6	47.98
5yr Avg Cash Conversion Cycle	-34.12 Days	21.88 Days	-72.84 Days
Inventory Days	36.42 Days	21.73 Days	54.67 Days
Days Receivable	8.64 Days	1.46 Days	6.82 Days
Days Payable	92.84 Days	-2026.7 Days	63.03 Days
5yr Average Interest Coverage Ratio	4.66	30.02	75.47
5yr Avg ROCE	25.6 %	53.25 %	34.44 %
5yr Avg Operating Profit Margin	28.07 %	51.25 %	20.93 %
5 yr average Debt to Equity	1.81	0.53	0.25
5yr CAGR Net Profit	5.25 %	5.34 %	544.88 %
5yr Average Return on Assets	6.31 %	24.39 %	8.79 %
Shareholdings
Promoter Holding	56.38 %	61.84 %	63.44 %
Share Pledged by Promoters	0.0	11.24 %	16.81 %
Change in Promoter Holding (3 Yrs)	-13.31 %	-3.08 %	-11.19 %
Change in Mutual Fund Holding (3 Yrs)	6.09 %	0.66 %	1.85 %

Business

	Vedanta	Hindustan Zinc	Lloyds Metals&Energy
Product Wise Break-Up	Product Wise Break-Up Aluminum Products 38.72 Zinc 19.33 Copper & Brass Products 16.95 Power 5.51 Silver Metals and bars 3.79 Iron Ore 3.55 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 Pellet trading 0 Mining 0 Sponge Iron 0 Others 12.15	Product Wise Break-Up Iron Ore 0 Copper & Brass Products 0 Metallurgical coke 0 Pellet trading 0 Pig Iron 0 Lead 0 Zinc 0 Steel products 0 Zinc, Lead and others 80.57 Gas 0 Power 0 Silver 18.79 Aluminum Products 0 Oil 0 Wind 0.65 Mining 0 Silver Metals and bars 0 Lead Metal 0 Sponge Iron 0 Ferro Alloys 0	Product Wise Break-Up Iron Ore 0 Copper & Brass Products 0 Metallurgical coke 0 Pellet trading 0 Pig Iron 0 Lead 0 Zinc 0 Steel products 0 Zinc, Lead and others 0 Gas 0 Power 1.48 Silver 0 Aluminum Products 0 Oil 0 Wind Energy 0 Mining 82.54 Silver Metals and bars 0 Lead Metal 0 Sponge iron 15.98 Ferro Alloys 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 Asia Pacific 22.19 UAE 0 India 76.22 China 0 Malaysia 0 Rest of the World 1.58 Others 0.01	Location Wise Break-Up Asia Ex India 0 UAE 0 India 96.09 China 0 Malaysia 0 Rest of the World 0 Others 3.91
Operating Profit Break-Up	Operating Profit Break-Up Aluminum 41.42 Zinc India 35.42 Oil & Gas 11.77 Power 4.27 Zinc International 3.92 Iron Ore 1.89 Silver 0 Wind Energy 0 Zinc,Lead & Other 0 Mining 0 Sponge Iron 0 Others 1.31	Operating Profit Break-Up Wind 0.97 Aluminum 0 Zinc International 0 Iron Ore 0 Zinc India 0 Zinc,Lead & Other 57.91 Power 0 Mining 0 Silver 41.12 Sponge Iron 0 Oil & Gas 0	Operating Profit Break-Up Wind Energy 0 Aluminum 0 Zinc International 0 Iron Ore 0 Zinc India 0 Zinc,Lead & Other 0 Power 2.33 Mining 97.02 Silver 0 Sponge iron 0.65 Oil & Gas 0
Asset Break-Up	Asset Break-Up Aluminum 34.79 Zinc, Lead, and Silver India 11.79 Oil & Gas 11.44 Power 8.33 Zinc International 5.05 Irons Ore 2.97 Copper 2.42 Wind Energy 0 Zinc,Lead and other 0 Pellet trading 0 Sponge Iron 0 Mining 0 Others 23.21	Asset Break-Up Wind 1.15 Aluminum 0 Zinc International 0 Pellet trading 0 Copper 0 Power 0 Zinc,Lead and other 69.74 Zinc, Lead, and Silver India 0 Mining 0 Sponge Iron 0 Oil & Gas 0 Irons Ore 0 Others 29.11	Asset Break-Up Wind Energy 0 Aluminum 0 Zinc International 0 Pellet trading 0.05 Copper 0 Power 3.13 Zinc,Lead and other 0 Zinc, Lead, and Silver India 0 Mining 21.63 Sponge Iron 55.41 Oil & Gas 0 Irons Ore 0 Others 19.78

Vedanta Ltd.

SIGN UP FOR FREE