| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | 92048 | 92923 | 76171 | 67992.71 | 77299.95 |
| Other Income | 4338 | 10294 | 4668 | 4443.56 | 2977.2 |
| Stock Adjustments | -72 | -450 | 1229 | -318.9 | -55.45 |
| Total Income | 96314 | 102767 | 82068 | 72117.37 | 80221.7 |
| EXPENDITURE : | |||||
| Raw Materials | 26078 | 31802 | 23109 | 21793.05 | 24613.76 |
| Excise Duty | 0 | 1057 | 3946 | 3730.95 | 3590.45 |
| Power and Fuel Cost | 18144 | 14026 | 10402 | 9301.54 | 8273.69 |
| Other Manufacturing Expenses | 6947 | 6038 | 5928 | 4963.16 | 4835.56 |
| Employee Cost | 3023 | 2496 | 2339 | 2606.13 | 2915.12 |
| Selling and Administration Expenses | 7804 | 7161 | 6347 | 5591.2 | 5590.58 |
| Miscellaneous Expenses | 7265 | 9500 | 4198 | 38320.94 | 27509.72 |
| Less: Preoperative Expenditure Capitalised | 388 | 277 | 0 | 0 | 0 |
| Profit before Interest, Depreciation and Tax | 27441 | 30964 | 25799 | -14189.6 | 2892.82 |
| Interest and Financial Charges | 5689 | 5112 | 5855 | 5778.13 | 5658.78 |
| Profit before Depreciation and Tax | 21752 | 25852 | 19944 | -19967.73 | -2765.96 |
| Depreciation | 8192 | 6283 | 6292 | 8572.44 | 7159.16 |
| Minority Interest before PAT | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 13560 | 19569 | 13652 | -28540.17 | -9925.12 |
| Tax | 3862 | 5877 | 2333 | -10677.55 | 1448.36 |
| Profit After Tax | 9698 | 13692 | 11319 | -17862.62 | -11373.48 |
| Minority Interest after PAT | 2633 | 3350 | 4358 | -5591.92 | 4276.38 |
| Profit/Loss of Associate Company | 0 | 0 | -3 | 0.23 | 4.09 |
| Profit after Minority Interest and P/L of Assoc. Co. | 7065 | 10342 | 6958 | -12270.47 | -15645.77 |
| Adjustment below Net Profit | -1410 | -1582 | 0 | 5.32 | -178.64 |
| P and L Balance brought forward | 2887 | 1716 | 3856 | 18362.3 | 29297.86 |
| Appropriations | 6831 | 7589 | 9098 | 2240.98 | 1894.38 |
| P and L Bal. carried down | 1711 | 2887 | 1716 | 3856.17 | 11579.07 |
| Equity Dividend | 7005 | 7881 | 7099 | 1734.53 | 1215.6 |
| Preference Dividend | 0 | 0 | 0 | 0 | 0 |
| Corporate Dividend Tax | 0 | 0 | 1439 | 1.28 | 398.77 |
| Equity Dividend (%) | 1885 | 2120 | 1945 | 350 | 410 |
| Earning Per Share (Rs.) | 18.99 | 27.8 | 18.58 | 0 | 0 |
| Book Value | 167.47 | 170.19 | 203.45 | 148.53 | 181.7 |
| Extraordinary Items | 180.23 | 1790.26 | 2516.59 | -143.28 | -17540.38 |
| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| SOURCES OF FUNDS : | |||||
| Share Capital | 372 | 372 | 372 | 296.5 | 296.5 |
| Reserves and Surplus | 61925 | 62940 | 60128 | 43742.67 | 53578.77 |
| Total Shareholders Funds | 62297 | 63312 | 60500 | 44039.17 | 53875.27 |
| Secured Loans | 42457 | 30237 | 46878 | 44082.8 | 46924.61 |
| Unsecured Loans | 32442 | 34980 | 34279 | 31356.43 | 34393.47 |
| Total Debt | 74899 | 65217 | 81157 | 75439.23 | 81318.08 |
| Minority Interest | 15227 | 15961 | 13928 | 36561.09 | 35529.74 |
| Total Liabilities | 152423 | 144490 | 155585 | 156039.48 | 170723.09 |
| APPLICATION OF FUNDS : | |||||
| Gross Block | 142516 | 120161 | 109303 | 92828.3 | 105931.16 |
| Less: Accum. Depreciation | 46119 | 39882 | 32547 | 25597.79 | 35823.33 |
| Net Block | 96397 | 80279 | 76756 | 67230.51 | 70107.83 |
| Capital Work in Progress | 24959 | 32055 | 27557 | 38461.33 | 38747.95 |
| Investments | 33065 | 28700 | 46962 | 53385.98 | 39606.04 |
| Current Assets, Loans and Advances | |||||
| Inventories | 13198 | 11967 | 9628 | 8011.65 | 8725.02 |
| Sundry Debtors | 3982 | 3969 | 2240 | 2493.75 | 3605.13 |
| Cash and Bank Balance | 8369 | 5216 | 14123 | 3708.79 | 5696.28 |
| Loans and Advances | 22073 | 22399 | 51524 | 30900.37 | 26588.74 |
| Less: Current Liab. and Prov. | |||||
| Current Liabilities | 48824 | 39374 | 72709 | 47617.89 | 20900.42 |
| Provisions | 796 | 721 | 496 | 535 | 1453.48 |
| Net Current Assets | -1998 | 3456 | 4310 | -3038.33 | 22261.27 |
| Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 152423 | 144490 | 155585 | 156039.48 | 170723.09 |
| Contingent Liabilities | 36605 | 42359 | 12078 | 31950.91 | 7350.82 |
If I had made LUMPSUM investment of ₹ 1,00,000
in Vedanta Limited
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %
