Nifty
:
24834.85
Sensex
:
81332.72
428.75 (1.76%)
1292.92 (1.62%)
Nifty
Sensex
:
:
24834.85
81332.72
428.75 (1.76%)
1292.92 (1.62%)

Larsen & Toubro Ltd.

Engineering - Construction

Rating :
64/99

BSE: 500510 | NSE: LT

NSE BSE
3627.15
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  3573.30
  •  3638.00
  •  3568.00
  •  3573.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1635209
  •  59199.06
  •  3919.90
  •  2586.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 505,076.88
  • 37.83
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 603,758.26
  • 0.93%
  • 5.66

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 1.19%
  • 20.20%
  • FII
  • DII
  • Others
  • 22.85%
  • 36.35%
  • 19.41%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.16
  • 7.92
  • 12.21

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.98
  • 3.95
  • 7.06

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.63
  • 6.66
  • 15.27

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.35
  • 27.62
  • 30.88

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.36
  • 3.42
  • 4.04

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.54
  • 13.33
  • 14.85

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
55,119.82
47,882.37
15.12%
67,078.68
58,335.15
14.99%
55,127.82
46,389.72
18.84%
51,024.04
42,762.61
19.32%
Expenses
48,074.00
41,566.01
15.66%
58,425.64
49,980.91
16.90%
47,929.17
39,736.25
20.62%
43,983.57
36,400.45
20.83%
EBITDA
7,045.82
6,316.36
11.55%
8,653.04
8,354.24
3.58%
7,198.65
6,653.47
8.19%
7,040.47
6,362.16
10.66%
EBIDTM
12.78%
13.19%
12.90%
14.32%
13.06%
14.34%
13.80%
14.88%
Other Income
920.64
1,145.56
-19.63%
1,041.74
740.91
40.60%
837.75
755.03
10.96%
1,132.98
738.53
53.41%
Interest
2,291.89
2,299.08
-0.31%
2,345.35
2,334.29
0.47%
2,343.82
2,382.88
-1.64%
2,272.49
2,303.97
-1.37%
Depreciation
997.92
830.47
20.16%
1,021.20
853.50
19.65%
920.75
825.18
11.58%
909.89
860.17
5.78%
PBT
4,676.65
4,332.37
7.95%
6,421.84
5,907.36
8.71%
4,771.83
4,336.43
10.04%
4,991.07
3,936.55
26.79%
Tax
1,236.54
1,216.25
1.67%
1,418.30
1,460.62
-2.90%
1,177.32
1,270.50
-7.33%
1,135.52
1,117.35
1.63%
PAT
3,440.11
3,116.12
10.40%
5,003.54
4,446.74
12.52%
3,594.51
3,065.93
17.24%
3,855.55
2,819.20
36.76%
PATM
6.24%
6.51%
7.46%
7.62%
6.52%
6.61%
7.56%
6.59%
EPS
20.26
17.74
14.21%
31.98
28.37
12.72%
21.44
18.17
18.00%
23.45
15.86
47.86%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
228,350.36
221,112.91
183,340.70
156,521.23
135,979.03
151,019.35
141,313.92
119,683.16
109,311.81
101,122.48
92,004.58
Net Sales Growth
16.88%
20.60%
17.13%
15.11%
-9.96%
6.87%
18.07%
9.49%
8.10%
9.91%
 
Cost Of Goods Sold
22,367.12
76,341.06
60,128.68
49,599.95
41,677.23
47,436.92
46,274.62
39,627.56
36,751.82
34,803.93
31,275.28
Gross Profit
205,983.24
144,771.85
123,212.02
106,921.28
94,301.80
103,582.43
95,039.30
80,055.60
72,559.99
66,318.55
60,729.30
GP Margin
90.20%
65.47%
67.20%
68.31%
69.35%
68.59%
67.25%
66.89%
66.38%
65.58%
66.01%
Total Expenditure
198,412.38
193,089.12
158,936.85
136,594.88
114,907.47
127,934.54
119,482.27
103,128.02
92,650.88
85,431.57
76,329.83
Power & Fuel Cost
-
2,745.19
2,823.61
2,267.26
1,581.33
2,079.84
2,205.60
1,399.62
1,423.19
1,243.45
1,074.48
% Of Sales
-
1.24%
1.54%
1.45%
1.16%
1.38%
1.56%
1.17%
1.30%
1.23%
1.17%
Employee Cost
-
41,171.02
37,214.11
29,695.79
24,750.54
23,114.00
17,466.40
15,270.79
13,853.97
13,330.84
11,931.31
% Of Sales
-
18.62%
20.30%
18.97%
18.20%
15.31%
12.36%
12.76%
12.67%
13.18%
12.97%
Manufacturing Exp.
-
48,142.38
36,979.07
33,185.12
27,640.38
33,763.40
32,488.79
29,388.40
29,906.38
26,709.94
23,263.20
% Of Sales
-
21.77%
20.17%
21.20%
20.33%
22.36%
22.99%
24.56%
27.36%
26.41%
25.28%
General & Admin Exp.
-
16,634.80
13,803.74
11,169.53
9,655.99
14,256.14
8,709.14
6,818.19
6,282.93
6,263.40
5,911.91
% Of Sales
-
7.52%
7.53%
7.14%
7.10%
9.44%
6.16%
5.70%
5.75%
6.19%
6.43%
Selling & Distn. Exp.
-
468.49
435.97
299.29
218.01
338.15
550.46
675.39
856.63
790.04
804.87
% Of Sales
-
0.21%
0.24%
0.19%
0.16%
0.22%
0.39%
0.56%
0.78%
0.78%
0.87%
Miscellaneous Exp.
-
7,586.18
7,551.67
10,377.94
9,383.99
6,946.09
11,787.26
9,948.07
3,575.96
2,289.97
804.87
% Of Sales
-
3.43%
4.12%
6.63%
6.90%
4.60%
8.34%
8.31%
3.27%
2.26%
2.25%
EBITDA
29,937.98
28,023.79
24,403.85
19,926.35
21,071.56
23,084.81
21,831.65
16,555.14
16,660.93
15,690.91
15,674.75
EBITDA Margin
13.11%
12.67%
13.31%
12.73%
15.50%
15.29%
15.45%
13.83%
15.24%
15.52%
17.04%
Other Income
3,933.11
5,903.96
5,821.50
6,971.79
6,128.12
4,961.11
3,924.67
4,806.53
1,492.15
919.90
1,083.52
Interest
9,253.55
9,821.92
9,750.06
9,552.15
12,059.67
11,269.45
9,547.13
7,916.78
7,017.22
6,898.68
7,265.78
Depreciation
3,849.76
3,682.33
3,502.25
2,947.95
2,904.21
2,462.27
1,923.03
1,928.73
2,369.93
1,786.73
2,622.95
PBT
20,861.39
20,423.50
16,973.04
14,398.04
12,235.80
14,314.20
14,286.16
11,516.16
8,765.93
7,925.40
6,869.54
Tax
4,967.68
4,947.39
4,484.16
4,203.92
4,010.82
3,491.88
4,343.33
3,198.87
2,006.59
2,436.96
2,253.24
Tax Rate
23.81%
24.11%
26.21%
29.00%
46.21%
24.39%
29.79%
27.48%
22.58%
30.39%
31.22%
PAT
15,893.71
13,081.73
10,564.97
8,541.14
3,330.61
9,477.07
8,926.13
7,805.72
6,436.50
5,270.84
4,762.68
PAT before Minority Interest
13,349.35
15,569.72
12,624.87
10,291.05
4,668.96
10,822.32
10,237.58
8,440.29
6,880.77
5,582.66
4,964.00
Minority Interest
-2,544.36
-2,487.99
-2,059.90
-1,749.91
-1,338.35
-1,345.25
-1,311.45
-634.57
-444.27
-311.82
-201.32
PAT Margin
6.96%
5.92%
5.76%
5.46%
2.45%
6.28%
6.32%
6.52%
5.89%
5.21%
5.18%
PAT Growth
18.19%
23.82%
23.70%
156.44%
-64.86%
6.17%
14.35%
21.27%
22.12%
10.67%
 
EPS
117.19
96.46
77.90
62.98
24.56
69.88
65.82
57.56
47.46
38.86
35.12

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
86,359.24
89,325.95
82,407.66
75,868.53
66,723.22
62,374.80
54,903.50
50,216.52
44,180.36
40,909.07
Share Capital
274.93
281.10
281.01
280.91
280.78
280.55
280.27
186.59
186.30
185.91
Total Reserves
85,533.77
88,577.76
81,755.00
75,204.02
66,040.95
61,757.20
54,306.11
49,726.68
43,711.84
40,418.06
Non-Current Liabilities
56,613.13
60,734.31
62,412.83
83,248.64
83,320.29
71,925.21
71,743.22
67,140.21
61,234.61
70,561.03
Secured Loans
42,472.94
49,204.00
44,602.91
58,497.68
66,520.20
57,298.20
49,092.72
42,321.55
36,521.71
44,225.27
Unsecured Loans
14,034.03
12,013.68
17,015.40
23,622.36
15,811.13
16,822.59
23,822.04
25,019.03
24,702.13
24,243.49
Long Term Provisions
987.38
869.99
817.77
773.78
708.67
556.84
523.54
526.60
424.66
1,000.80
Current Liabilities
176,600.73
162,065.99
159,360.85
137,408.01
144,729.21
133,802.31
109,274.38
89,525.12
85,046.43
79,096.62
Trade Payables
53,292.88
49,784.12
51,365.62
45,745.23
43,643.93
42,994.81
37,797.38
30,294.86
27,003.56
24,649.64
Other Current Liabilities
90,155.60
76,498.62
72,852.59
59,727.25
61,803.79
58,003.07
48,867.26
39,787.69
40,759.11
32,116.29
Short Term Borrowings
27,834.27
30,896.32
30,476.96
27,765.83
35,021.02
29,223.84
19,331.85
16,534.47
14,896.75
16,729.39
Short Term Provisions
5,317.98
4,886.93
4,665.68
4,169.70
4,260.47
3,580.59
3,277.89
2,908.10
2,387.01
5,601.30
Total Liabilities
335,763.52
326,367.52
317,147.41
308,576.71
304,293.55
274,928.43
241,122.53
210,445.45
193,354.24
195,565.34
Net Block
40,772.45
39,280.78
38,982.03
43,118.96
42,005.30
18,811.76
16,175.55
13,243.79
14,370.91
34,977.42
Gross Block
60,100.92
55,602.50
52,795.04
55,376.95
51,520.94
26,262.23
22,017.53
17,273.07
16,722.01
45,783.38
Accumulated Depreciation
19,072.03
16,029.58
13,526.95
11,228.95
9,229.57
7,172.92
5,573.48
3,878.18
2,289.49
10,744.71
Non Current Assets
117,683.65
104,163.20
109,024.06
113,609.88
121,603.66
108,136.99
99,492.08
88,604.20
85,901.69
99,633.38
Capital Work in Progress
3,045.01
3,065.57
1,249.55
1,700.75
4,959.17
16,301.67
15,848.07
16,731.26
15,165.24
14,992.78
Non Current Investment
10,690.19
9,224.89
9,595.60
8,615.40
7,347.73
6,960.93
5,847.06
5,452.80
3,584.89
1,646.80
Long Term Loans & Adv.
59,520.54
47,723.56
53,497.14
59,112.49
66,653.31
64,918.58
61,007.08
52,318.75
52,217.10
47,884.22
Other Non Current Assets
1,464.09
1,508.18
1,736.76
1,062.28
638.15
1,144.05
614.32
857.60
563.55
371.52
Current Assets
217,074.51
221,215.52
207,372.30
194,966.83
182,689.89
166,791.44
141,630.45
121,841.25
107,452.55
95,834.76
Current Investments
34,957.63
35,573.42
29,799.58
31,011.23
12,699.75
13,946.17
9,464.25
14,300.22
7,494.19
7,965.32
Inventories
6,620.19
6,828.78
5,943.32
5,820.54
5,746.65
6,413.93
4,847.80
4,139.74
4,854.21
6,508.40
Sundry Debtors
48,770.95
44,731.53
46,139.32
42,229.78
40,731.52
36,845.87
33,116.98
28,688.97
26,024.98
30,089.37
Cash & Bank
15,358.39
22,519.60
18,953.17
16,241.50
15,117.78
11,726.24
8,032.73
5,305.96
5,389.91
5,756.21
Other Current Assets
111,367.35
820.45
1,211.34
1,292.91
108,394.19
97,859.23
86,168.69
69,406.36
63,689.26
45,515.46
Short Term Loans & Adv.
110,785.05
110,741.74
105,325.57
98,370.87
50,675.24
50,042.73
40,915.08
42,658.08
26,878.28
21,171.56
Net Current Assets
40,473.78
59,149.53
48,011.45
57,558.82
37,960.68
32,989.13
32,356.07
32,316.13
22,406.12
16,738.14
Total Assets
334,758.16
325,378.72
316,396.36
308,576.71
304,293.55
274,928.43
241,122.53
210,445.45
193,354.24
195,565.34

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
18,266.28
22,776.96
19,163.58
23,073.82
6,693.88
-4,755.83
-10,031.02
6,655.26
-3,239.59
-1,365.38
PBT
20,423.50
16,973.04
14,398.04
23,026.30
14,314.20
14,580.91
11,639.16
8,765.93
7,925.40
6,869.54
Adjustment
4,507.91
5,551.94
4,548.35
-6,679.37
4,209.91
1,492.56
1,608.98
2,488.97
2,559.48
3,327.97
Changes in Working Capital
-1,385.08
5,379.14
4,756.63
10,197.90
-7,783.78
-15,946.50
-19,875.72
-1,397.97
-10,509.78
-8,583.65
Cash after chg. in Working capital
23,546.33
27,904.12
23,703.02
26,544.83
10,740.33
126.97
-6,627.58
9,856.93
-24.90
1,613.86
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5,280.05
-5,127.16
-4,539.44
-3,471.01
-4,046.45
-4,882.80
-3,403.44
-3,201.67
-3,214.69
-2,979.24
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
2,163.04
-8,311.70
-3,667.68
-5,658.52
-8,256.27
-11,022.80
3,914.50
-9,795.94
-4,626.56
-4,778.15
Net Fixed Assets
-1,416.76
-3,083.68
-553.23
-2,042.07
439.78
-2,966.73
-1,022.87
-667.40
3,539.28
-558.78
Net Investments
-280.85
-1,733.54
3,885.85
-15,379.14
-11,130.28
4,435.09
-580.35
-2,767.71
-938.28
-3,838.26
Others
3,860.65
-3,494.48
-7,000.30
11,762.69
2,434.23
-12,491.16
5,517.72
-6,360.83
-7,227.56
-381.11
Cash from Financing Activity
-25,413.36
-11,572.49
-15,181.48
-15,274.38
6,371.55
15,440.17
9,370.46
2,895.93
7,252.70
7,902.86
Net Cash Inflow / Outflow
-4,984.04
2,892.77
314.42
2,140.92
4,809.16
-338.46
3,253.94
-244.75
-613.45
1,759.33
Opening Cash & Equivalents
16,926.69
13,770.24
13,373.52
11,324.57
6,460.23
6,798.69
3,544.75
3,789.50
4,402.96
4,086.57
Closing Cash & Equivalent
11,958.50
16,926.69
13,770.24
13,373.52
11,117.95
6,460.23
6,798.69
3,544.75
3,789.51
5,845.90

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
624.22
632.22
583.87
537.43
472.41
442.26
389.53
356.67
314.18
290.40
ROA
4.70%
3.92%
3.29%
1.52%
3.74%
3.97%
3.74%
3.41%
2.87%
2.71%
ROE
17.83%
14.78%
13.07%
6.58%
16.86%
17.56%
16.15%
14.67%
13.23%
12.78%
ROCE
14.86%
12.98%
11.61%
9.97%
12.93%
13.77%
12.76%
11.50%
11.19%
11.32%
Fixed Asset Turnover
3.82
3.38
2.96
2.54
3.88
5.85
6.10
6.47
3.26
2.13
Receivable days
77.17
90.45
103.04
111.34
93.75
90.35
94.10
90.77
100.42
111.11
Inventory Days
11.10
12.71
13.72
15.52
14.70
14.54
13.68
14.92
20.34
23.68
Payable days
246.15
306.46
355.30
388.71
330.40
144.58
136.63
119.58
113.31
110.51
Cash Conversion Cycle
-157.88
-203.29
-238.55
-261.84
-221.96
-39.68
-28.84
-13.89
7.45
24.27
Total Debt/Equity
1.33
1.33
1.50
1.76
2.13
2.02
1.97
1.88
2.01
2.31
Interest Cover
3.09
2.75
2.52
1.72
2.27
2.53
2.47
2.27
2.16
1.99

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Larsen & Toubro reports 10% rise in Q1 consolidated net profit
    25th Jul 2024, 10:30 AM

    Total consolidated income of the company increased by 14.30% at Rs 56,040.46 crore for Q1FY25

    Read More
  • L&T’s arm partners with Aditya Infotech to develop semiconductor chips for CCTV camera solutions
    15th Jul 2024, 12:01 PM

    This partnership is a testimony to the capabilities of Indian companies to manufacture world-class semiconductor products

    Read More
  • L&T despatches second steam generator to Kaiga Atomic Power Station in Karnataka
    12th Jul 2024, 14:41 PM

    The flag-off comes 11 months ahead of the contractual delivery schedule

    Read More
  • L&T’s arm incorporates wholly owned subsidiary in Uzbekistan
    11th Jul 2024, 10:00 AM

    L&T CIS is a newly formed subsidiary company and no investment has been made as on date

    Read More
  • L&T wins order for Part Construction of Two Fleet Support Ships
    9th Jul 2024, 14:40 PM

    FSS are specialized naval vessels, which provide logistics and material support to the naval task force at sea

    Read More
  • L&T’s arm to acquire 100% stake in SiliConch
    9th Jul 2024, 09:30 AM

    The acquisition of SiliConch is expected to be completed by September 15, 2024, subject to customary closing conditions

    Read More
  • Larsen & Toubro’s renewable arm finalises mega orders for solar plants in Middle East
    8th Jul 2024, 14:57 PM

    The scope of the orders also includes grid interconnections encompassing pooling substations and overhead transmission lines

    Read More
  • L&T’s vertical secures order from ONGC
    1st Jul 2024, 11:43 AM

    The company has bagged order for the eighth phase of Pipeline Replacement Project (PRPVIII Group B) off India's west coast

    Read More
  • L&T’s PT&D vertical wins order to build Solar cum Energy Storage plant
    24th Jun 2024, 15:41 PM

    The BESS, with a capacity of 254MWh will enable storing solar energy during low-demand period and discharging when the demand peaks

    Read More
  • L&T’s construction arm wins multiple orders for Buildings & Factories business
    18th Jun 2024, 11:12 AM

    It has secured an order from the Asian Institute of Gastroenterology, Hyderabad for constructing a super-speciality hospital at Gachibowli in the city

    Read More
  • L&T, Antaisolar partner for 294 MW Solar Tracker Project in India
    14th Jun 2024, 16:45 PM

    This collaboration was unveiled at SNEC

    Read More
  • L&T secures order from ONGC for hydrocarbon vertical
    13th Jun 2024, 14:30 PM

    The company has secured an order for Daman Upside Development Project-Wellhead Platforms & Pipelines off India’s west coast

    Read More
  • L&T delivers World’s heaviest EO reactors to China
    22nd May 2024, 16:00 PM

    The reactors were dispatched from L&T’s A M Naik Heavy Engineering Complex at Hazira in Gujarat

    Read More
  • L&T’s construction arm secures multiple orders for Buildings & Factories business
    17th May 2024, 14:08 PM

    B&F Business has also received several add-on orders from some of its existing jobs

    Read More
  • L&T’s arm opens new manufacturing facility in Saudi Arabia
    16th May 2024, 16:59 PM

    The facility will catapult the manufacturing capability of the region

    Read More
  • Larsen & Toubro - Quarterly Results
    8th May 2024, 17:16 PM

    Read More
  • L&T secures multiple orders for power transmission & distribution business
    8th May 2024, 10:23 AM

    The business has bagged orders to establish two Floating Solar Plants in India

    Read More
  • L&T’s arm rolls out industry-integrated MTech programmes in advanced IT domains
    6th May 2024, 11:26 AM

    L&T EduTech has so far inked Memorandum of Understandings with two prominent institutions

    Read More
  • Larsen & Toubro manufactures hydrotreating reactor for refinery in Mexico
    24th Apr 2024, 12:20 PM

    The reactor has been dispatched for Mexico from the company's A M Naik Heavy Engineering Complex at Hazira in Gujarat

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.