Nifty
:
18726.40
Sensex
:
63142.96
127.40 (0.69%)
350.08 (0.56%)
Nifty
Sensex
:
:
18726.40
63142.96
127.40 (0.69%)
350.08 (0.56%)

Larsen & Toubro Ltd.

Engineering - Construction

Rating :
67/99

BSE: 500510 | NSE: LT

NSE BSE
2315.50
07-Jun-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 2278.00
  • 2318.00
  • 2278.00
  • 2277.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2128603
  •  49053.99
  •  2416.35
  •  1456.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 320,105.14
  • 30.57
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 424,620.20
  • 1.05%
  • 3.58

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 1.15%
  • 19.45%
  • FII
  • DII
  • Others
  • 24.48%
  • 36.32%
  • 18.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.71
  • 5.51
  • 1.20

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.00
  • 3.79
  • -2.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.13
  • 1.82
  • -3.41

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.89
  • 22.22
  • 25.65

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.05
  • 2.97
  • 2.94

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.42
  • 12.30
  • 12.77

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Net Sales
58,335.15
52,850.67
10.38%
46,389.72
39,562.92
17.26%
42,762.61
34,772.90
22.98%
35,853.20
29,334.73
22.22%
Expenses
49,980.91
44,892.16
11.34%
39,736.25
33,580.61
18.33%
36,394.86
29,286.63
24.27%
30,440.12
24,597.45
23.75%
EBITDA
8,354.24
7,958.51
4.97%
6,653.47
5,982.31
11.22%
6,367.75
5,486.27
16.07%
5,413.08
4,737.28
14.27%
EBIDTM
14.32%
15.06%
14.34%
15.12%
14.89%
15.78%
15.10%
16.15%
Other Income
740.91
515.59
43.70%
755.03
571.39
32.14%
738.53
532.14
38.78%
694.72
647.97
7.21%
Interest
2,334.29
2,146.93
8.73%
2,382.88
2,267.32
5.10%
2,303.97
2,270.74
1.46%
2,212.46
2,393.25
-7.55%
Depreciation
853.50
769.36
10.94%
825.18
732.46
12.66%
860.17
728.75
18.03%
963.40
717.38
34.29%
PBT
5,907.36
5,557.81
6.29%
4,336.43
3,553.92
22.02%
3,942.14
3,115.85
26.52%
2,931.94
2,274.62
28.90%
Tax
1,460.62
1,551.15
-5.84%
1,270.50
1,057.06
20.19%
1,122.94
884.52
26.95%
638.93
718.44
-11.07%
PAT
4,446.74
4,006.66
10.98%
3,065.93
2,496.86
22.79%
2,819.20
2,231.33
26.35%
2,293.01
1,556.18
47.35%
PATM
7.62%
7.58%
6.61%
6.31%
6.59%
6.42%
6.40%
5.30%
EPS
28.37
25.77
10.09%
18.17
14.63
24.20%
15.86
12.95
22.47%
12.11
8.36
44.86%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
183,340.68
156,521.23
135,979.03
151,019.35
141,313.92
119,683.16
109,311.81
101,122.48
92,004.58
85,128.40
74,498.00
Net Sales Growth
17.13%
15.11%
-9.96%
6.87%
18.07%
9.49%
8.10%
9.91%
8.08%
14.27%
 
Cost Of Goods Sold
16,486.90
49,599.95
41,677.23
47,436.92
46,274.62
39,627.56
36,751.82
34,803.93
31,275.28
29,211.39
26,229.93
Gross Profit
166,853.78
106,921.28
94,301.80
103,582.43
95,039.30
80,055.60
72,559.99
66,318.55
60,729.30
55,917.01
48,268.07
GP Margin
91.01%
68.31%
69.35%
68.59%
67.25%
66.89%
66.38%
65.58%
66.01%
65.69%
64.79%
Total Expenditure
156,552.14
136,582.19
114,907.47
127,934.54
119,482.27
103,128.02
92,650.88
85,431.57
76,329.83
71,101.05
62,253.33
Power & Fuel Cost
-
2,267.26
1,581.33
2,079.84
2,205.60
1,399.62
1,423.19
1,243.45
1,074.48
1,157.69
990.53
% Of Sales
-
1.45%
1.16%
1.38%
1.56%
1.17%
1.30%
1.23%
1.17%
1.36%
1.33%
Employee Cost
-
29,733.53
24,750.54
23,114.00
17,466.40
15,270.79
13,853.97
13,330.84
11,931.31
10,499.82
8,227.83
% Of Sales
-
19.00%
18.20%
15.31%
12.36%
12.76%
12.67%
13.18%
12.97%
12.33%
11.04%
Manufacturing Exp.
-
33,185.12
27,640.38
33,763.40
32,488.79
29,388.40
29,906.38
26,709.94
23,263.20
22,556.99
20,426.68
% Of Sales
-
21.20%
20.33%
22.36%
22.99%
24.56%
27.36%
26.41%
25.28%
26.50%
27.42%
General & Admin Exp.
-
11,156.91
9,655.99
14,256.14
8,709.14
6,818.19
6,282.93
6,263.40
5,911.91
5,364.94
4,537.06
% Of Sales
-
7.13%
7.10%
9.44%
6.16%
5.70%
5.75%
6.19%
6.43%
6.30%
6.09%
Selling & Distn. Exp.
-
299.29
218.01
338.15
550.46
675.39
856.63
790.04
804.87
640.74
546.28
% Of Sales
-
0.19%
0.16%
0.22%
0.39%
0.56%
0.78%
0.78%
0.87%
0.75%
0.73%
Miscellaneous Exp.
-
10,340.13
9,383.99
6,946.09
11,787.26
9,948.07
3,575.96
2,289.97
2,068.78
1,669.48
546.28
% Of Sales
-
6.61%
6.90%
4.60%
8.34%
8.31%
3.27%
2.26%
2.25%
1.96%
1.74%
EBITDA
26,788.54
19,939.04
21,071.56
23,084.81
21,831.65
16,555.14
16,660.93
15,690.91
15,674.75
14,027.35
12,244.67
EBITDA Margin
14.61%
12.74%
15.50%
15.29%
15.45%
13.83%
15.24%
15.52%
17.04%
16.48%
16.44%
Other Income
2,929.19
6,971.79
6,128.12
4,961.11
3,924.67
4,806.53
1,492.15
919.90
1,083.52
1,040.46
1,257.73
Interest
9,233.60
9,552.15
12,059.67
11,269.45
9,547.13
7,916.78
7,017.22
6,898.68
7,265.78
6,494.26
4,642.28
Depreciation
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
1,445.82
1,637.07
PBT
17,117.87
14,410.73
12,235.80
14,314.20
14,286.16
11,516.16
8,765.93
7,925.40
6,869.54
7,127.73
7,223.05
Tax
4,492.99
4,216.61
4,010.82
3,491.88
4,343.33
3,198.87
2,006.59
2,436.96
2,253.24
2,607.58
2,385.54
Tax Rate
26.25%
29.06%
46.21%
24.39%
29.79%
27.48%
22.58%
30.39%
31.22%
34.85%
31.23%
PAT
12,624.88
8,541.14
3,330.61
9,477.07
8,926.13
7,805.72
6,436.50
5,270.84
4,762.68
4,913.56
5,180.20
PAT before Minority Interest
10,564.99
10,291.05
4,668.96
10,822.32
10,237.58
8,440.29
6,880.77
5,582.66
4,964.00
4,875.40
5,252.38
Minority Interest
-2,059.89
-1,749.91
-1,338.35
-1,345.25
-1,311.45
-634.57
-444.27
-311.82
-201.32
38.16
-72.18
PAT Margin
6.89%
5.46%
2.45%
6.28%
6.32%
6.52%
5.89%
5.21%
5.18%
5.77%
6.95%
PAT Growth
22.68%
156.44%
-64.86%
6.17%
14.35%
21.27%
22.12%
10.67%
-3.07%
-5.15%
 
EPS
90.97
61.54
24.00
68.29
64.32
56.25
46.38
37.98
34.32
35.41
37.33

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
82,407.66
75,868.53
66,723.22
62,374.80
54,903.50
50,216.52
44,180.36
40,909.07
37,711.61
33,859.69
Share Capital
281.01
280.91
280.78
280.55
280.27
186.59
186.30
185.91
185.38
123.08
Total Reserves
81,755.00
75,204.02
66,040.95
61,757.20
54,306.11
49,726.68
43,711.84
40,418.06
37,149.44
33,289.69
Non-Current Liabilities
62,401.56
83,248.64
83,320.29
71,925.21
71,743.22
67,140.21
61,234.61
70,561.03
60,275.71
52,724.28
Secured Loans
44,602.91
58,497.68
66,520.20
57,298.20
49,092.72
42,321.55
36,521.71
44,225.27
41,673.74
33,288.72
Unsecured Loans
17,015.40
23,622.36
15,811.13
16,822.59
23,822.04
25,019.03
24,702.13
24,243.49
16,737.90
17,584.87
Long Term Provisions
817.77
773.78
708.67
556.84
523.54
526.60
424.66
1,000.80
502.50
506.17
Current Liabilities
159,433.53
137,408.01
144,729.21
133,802.31
109,274.38
89,525.12
85,046.43
79,096.62
70,190.00
55,962.21
Trade Payables
51,144.24
45,745.23
43,643.93
42,994.81
37,797.38
30,294.86
27,003.56
24,649.64
20,849.88
18,053.65
Other Current Liabilities
73,146.65
59,727.25
61,803.79
58,003.07
48,867.26
39,787.69
40,759.11
32,116.29
30,207.94
25,291.86
Short Term Borrowings
30,476.96
27,765.83
35,021.02
29,223.84
19,331.85
16,534.47
14,896.75
16,729.39
13,858.52
7,965.76
Short Term Provisions
4,665.68
4,169.70
4,260.47
3,580.59
3,277.89
2,908.10
2,387.01
5,601.30
5,273.66
4,650.94
Total Liabilities
317,208.82
308,576.71
304,293.55
274,928.43
241,122.53
210,445.45
193,354.24
195,565.34
171,356.50
145,199.05
Net Block
38,773.84
43,118.96
42,005.30
18,811.76
16,175.55
13,243.79
14,370.91
34,977.42
32,636.82
30,628.58
Gross Block
52,586.92
55,376.95
51,520.94
26,262.23
22,017.53
17,273.07
16,722.01
45,783.38
41,519.24
38,203.15
Accumulated Depreciation
13,527.02
11,228.95
9,229.57
7,172.92
5,573.48
3,878.18
2,289.49
10,744.71
8,821.27
7,469.13
Non Current Assets
109,027.65
113,609.88
121,603.66
108,136.99
99,492.08
88,604.20
85,901.69
99,633.38
83,663.27
67,343.36
Capital Work in Progress
1,249.55
1,700.75
4,959.17
16,301.67
15,848.07
16,731.26
15,165.24
14,992.78
14,178.52
11,350.52
Non Current Investment
9,810.86
8,615.40
7,347.73
6,960.93
5,847.06
5,452.80
3,584.89
1,646.80
1,432.79
1,224.19
Long Term Loans & Adv.
53,497.14
59,112.49
66,653.31
64,918.58
61,007.08
52,318.75
52,217.10
47,884.22
35,528.37
24,257.71
Other Non Current Assets
1,733.28
1,062.28
638.15
1,144.05
614.32
857.60
563.55
371.52
126.13
121.72
Current Assets
208,181.17
194,966.83
182,689.89
166,791.44
141,630.45
121,841.25
107,452.55
95,834.76
87,594.71
77,763.01
Current Investments
29,792.51
31,011.23
12,699.75
13,946.17
9,464.25
14,300.22
7,494.19
7,965.32
6,676.16
7,543.31
Inventories
5,943.32
5,820.54
5,746.65
6,413.93
4,847.80
4,139.74
4,854.21
6,508.40
5,527.47
5,169.46
Sundry Debtors
46,138.92
42,229.78
40,731.52
36,845.87
33,116.98
28,688.97
26,024.98
30,089.37
26,384.55
23,011.32
Cash & Bank
18,953.17
16,241.50
15,117.78
11,726.24
8,032.73
5,305.96
5,389.91
5,756.21
4,096.57
3,566.14
Other Current Assets
107,353.25
1,292.91
57,718.95
47,816.50
86,168.69
69,406.36
63,689.26
45,515.46
44,909.96
38,472.78
Short Term Loans & Adv.
105,325.96
98,370.87
50,675.24
50,042.73
40,915.08
42,658.08
26,878.28
21,171.56
20,445.56
18,443.08
Net Current Assets
48,747.64
57,558.82
37,960.68
32,989.13
32,356.07
32,316.13
22,406.12
16,738.14
17,404.71
21,800.80
Total Assets
317,208.82
308,576.71
304,293.55
274,928.43
241,122.53
210,445.45
193,354.24
195,565.34
171,356.50
145,199.05

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
19,163.58
23,073.82
6,693.88
-4,755.83
-10,031.02
6,655.26
-3,239.59
-1,365.38
-7,142.77
-4,354.76
PBT
14,410.73
23,026.30
14,314.20
14,580.91
11,639.16
8,765.93
7,925.40
6,869.54
7,127.73
7,223.05
Adjustment
4,548.35
-6,679.37
4,209.91
1,492.56
1,608.98
2,488.97
2,559.48
3,327.97
4,056.58
3,116.30
Changes in Working Capital
4,756.63
10,197.90
-7,783.78
-15,946.50
-19,875.72
-1,397.97
-10,509.78
-8,583.65
-15,380.42
-12,162.39
Cash after chg. in Working capital
23,715.71
26,544.83
10,740.33
126.97
-6,627.58
9,856.93
-24.90
1,613.86
-4,196.11
-1,823.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4,552.13
-3,471.01
-4,046.45
-4,882.80
-3,403.44
-3,201.67
-3,214.69
-2,979.24
-2,946.66
-2,531.72
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
-3,667.68
-5,658.52
-8,256.27
-11,022.80
3,914.50
-9,795.94
-4,626.56
-4,778.15
-5,509.87
-6,922.35
Net Fixed Assets
-553.27
-2,042.07
439.78
-2,966.73
-1,022.87
-667.40
3,539.28
-558.78
356.95
-1,266.30
Net Investments
3,885.85
-15,379.14
-11,130.28
4,435.09
-580.35
-2,767.71
-938.28
-3,838.26
-3,111.25
-231.49
Others
-7,000.26
11,762.69
2,434.23
-12,491.16
5,517.72
-6,360.83
-7,227.56
-381.11
-2,755.57
-5,424.56
Cash from Financing Activity
-15,181.48
-15,274.38
6,371.55
15,440.17
9,370.46
2,895.93
7,252.70
7,902.86
13,135.63
11,429.36
Net Cash Inflow / Outflow
314.42
2,140.92
4,809.16
-338.46
3,253.94
-244.75
-613.45
1,759.33
482.99
152.25
Opening Cash & Equivalents
13,373.52
11,324.57
6,460.23
6,798.69
3,544.75
3,789.50
4,402.96
4,086.57
3,603.58
3,451.33
Closing Cash & Equivalent
13,770.24
13,373.52
11,117.95
6,460.23
6,798.69
3,544.75
3,789.51
5,845.90
4,086.57
3,603.58

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
583.87
537.43
472.41
442.26
389.53
356.67
314.18
290.40
267.68
240.49
ROA
3.29%
1.52%
3.74%
3.97%
3.74%
3.41%
2.87%
2.71%
3.08%
3.94%
ROE
13.07%
6.58%
16.86%
17.56%
16.15%
14.67%
13.23%
12.78%
13.83%
16.92%
ROCE
11.61%
9.97%
12.93%
13.77%
12.76%
11.50%
11.19%
11.32%
12.60%
13.55%
Fixed Asset Turnover
2.97
2.54
3.88
5.85
6.10
6.47
3.26
2.13
2.15
2.35
Receivable days
103.04
111.34
93.75
90.35
94.10
90.77
100.42
111.11
104.96
105.97
Inventory Days
13.72
15.52
14.70
14.54
13.68
14.92
20.34
23.68
22.73
22.81
Payable days
354.49
388.71
330.40
144.58
136.63
119.58
113.31
110.51
104.35
107.59
Cash Conversion Cycle
-237.73
-261.84
-221.96
-39.68
-28.84
-13.89
7.45
24.27
23.34
21.19
Total Debt/Equity
1.50
1.76
2.13
2.02
1.97
1.88
2.01
2.31
2.25
2.00
Interest Cover
2.52
1.72
2.27
2.53
2.47
2.27
2.16
1.99
2.15
2.65

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • L&T’s construction arm secures orders for Buildings & Factories Business
    6th Jun 2023, 12:09 PM

    The Business has secured orders from a reputed developer to construct Commercial Towers at two locations in Mumbai

    Read More
  • L&T’s heavy engineering arm flags off reactors to Mexico’s refinery
    2nd Jun 2023, 15:52 PM

    These reactors will be installed at the Tula refinery for desulphurization of fuel to produce a better and cleaner gasoline and other refined products

    Read More
  • L&T’s construction arm secures orders for Power Transmission & Distribution Business
    22nd May 2023, 12:30 PM

    The Business has secured two orders to establish 380kV overhead power transmission lines connecting prominent cities situated on the Red Sea coast

    Read More
  • L&T’s construction arm secures orders for Buildings & Factories Business
    17th May 2023, 11:00 AM

    The Business has won an order from a reputed developer to construct residential towers in Thane, Mumbai

    Read More
  • Larsen & Toubro reports 11% rise in Q4 consolidated net profit
    10th May 2023, 17:36 PM

    Total consolidated income of the company increased by 10.70% at Rs 59076.06 crore for Q4FY23

    Read More
  • L&T’s construction arm secures orders for Power Transmission & Distribution Business
    25th Apr 2023, 12:20 PM

    The Business has secured orders to develop distribution infrastructure in two discom circles of western Rajasthan

    Read More
  • L&T secures order for Hydrocarbon business
    10th Apr 2023, 14:23 PM

    The company has bagged order from Chambal Fertilisers and Chemicals

    Read More
  • L&T secures multiple contracts for Hydrocarbon Business
    5th Apr 2023, 10:29 AM

    The scope of work comprises engineering, procurement, construction & installation for various new offshore facilities and integration with existing installations

    Read More
  • L&T’s construction arm secures orders for Power Transmission & Distribution Business
    31st Mar 2023, 10:47 AM

    The PT&D Business has secured orders to establish 765kV and 400kV gas insulated substations, to serve as pooling substations, in the Khavda RE zone

    Read More
  • L&T’s construction arm secures orders for Minerals & Metals Business
    29th Mar 2023, 11:00 AM

    The first order is for Setting up a 5 LTPA Fertiliser Plant for M/s. Hindustan Zinc

    Read More
  • L&T raises Rs 2000 crore through NCDs
    29th Mar 2023, 10:00 AM

    The said Debentures are proposed to be listed on the National Stock Exchange of India

    Read More
  • L&T’s construction arm secures orders for Power Transmission & Distribution Business
    27th Mar 2023, 14:48 PM

    Business has secured turnkey packages related to these works to establish over 365 Km of 765kV double circuit transmission lines

    Read More
  • L&T enters into Electrolyzer Manufacturing Binding agreement with McPhy Energy
    23rd Mar 2023, 09:26 AM

    Under this partnership, McPhy will grant an exclusive license of its pressurised alkaline electrolyzer technology to L&T for manufacturing of electrolyzers, including future product upgrades

    Read More
  • L&T’s construction arm secures orders for various businesses
    22nd Mar 2023, 11:08 AM

    The Water & Effluent Treatment Business of L&T Construction has secured a repeat order from the Drinking Water & Sanitation Department

    Read More
  • L&T secures multiple offshore packages for Hydrocarbon Business
    21st Mar 2023, 10:38 AM

    The scope of work comprises engineering, procurement, construction & installation of offshore structures and upgradation of existing facilities

    Read More
  • L&T to sign contract to deliver three cadet training ships worth over Rs 3,100 crore
    2nd Mar 2023, 15:12 PM

    The Union Cabinet has accorded approval to sign a contract with Larsen & Toubro for acquisition of three Cadet Training Ships

    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.