Nifty
:
15699.25
Sensex
:
52727.98
142.60 (0.92%)
462.26 (0.88%)
Nifty
Sensex
:
:
15699.25
52727.98
142.60 (0.92%)
462.26 (0.88%)

Larsen & Toubro Ltd.

Engineering - Construction

Rating :
64/99

BSE: 500510 | NSE: LT

NSE BSE
1494.85
24-Jun-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 1501.75
  • 1512.00
  • 1489.00
  • 1494.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1731440
  •  25958.56
  •  2078.55
  •  1456.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 210,118.39
  • 24.24
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 326,482.15
  • 1.47%
  • 2.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 1.20%
  • 20.74%
  • FII
  • DII
  • Others
  • 22.42%
  • 33.05%
  • 22.59%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.71
  • 6.29
  • 1.62

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.61
  • 13.85
  • 7.86

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.53
  • 12.44
  • 9.03

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.82
  • 22.17
  • 18.70

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.10
  • 2.96
  • 2.72

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.86
  • 12.31
  • 11.77

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
52,850.67
48,087.90
9.90%
39,562.92
35,596.42
11.14%
34,772.90
31,034.74
12.05%
29,334.73
21,259.97
37.98%
Expenses
44,888.32
39,882.47
12.55%
33,578.98
29,530.58
13.71%
29,286.63
25,715.23
13.89%
24,597.45
17,535.61
40.27%
EBITDA
7,962.35
8,205.43
-2.96%
5,983.94
6,065.84
-1.35%
5,486.27
5,319.51
3.13%
4,737.28
3,724.36
27.20%
EBIDTM
15.07%
17.06%
15.13%
17.04%
15.78%
17.14%
16.15%
17.52%
Other Income
515.59
1,028.26
-49.86%
571.39
1,064.66
-46.33%
532.14
559.03
-4.81%
647.97
777.40
-16.65%
Interest
2,146.93
2,669.57
-19.58%
2,267.32
2,747.90
-17.49%
2,270.74
3,027.22
-24.99%
2,393.25
3,159.79
-24.26%
Depreciation
769.36
816.76
-5.80%
732.46
702.10
4.32%
728.75
713.12
2.19%
717.38
672.23
6.72%
PBT
5,561.65
5,747.36
-3.23%
3,555.55
3,680.50
-3.39%
3,115.85
-1,594.10
-
2,274.62
894.46
154.30%
Tax
1,554.99
2,086.71
-25.48%
1,058.69
1,040.75
1.72%
884.52
675.36
30.97%
718.44
256.44
180.16%
PAT
4,006.66
3,660.65
9.45%
2,496.86
2,639.75
-5.41%
2,231.33
-2,269.46
-
1,556.18
638.02
143.91%
PATM
7.58%
7.61%
6.31%
7.42%
6.42%
-7.31%
5.30%
3.00%
EPS
25.77
23.44
9.94%
14.63
17.57
-16.73%
12.95
39.32
-67.07%
8.36
2.16
287.04%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
156,521.22
148,292.62
151,019.35
141,313.92
119,683.16
109,311.81
101,122.48
92,004.58
85,128.40
74,498.00
64,313.11
Net Sales Growth
15.11%
-1.81%
6.87%
18.07%
9.49%
8.10%
9.91%
8.08%
14.27%
15.84%
 
Cost Of Goods Sold
16,093.72
41,775.73
47,436.92
46,274.62
39,627.56
36,751.82
34,803.93
31,275.28
29,211.39
26,229.93
25,695.82
Gross Profit
140,427.50
106,516.89
103,582.43
95,039.30
80,055.60
72,559.99
66,318.55
60,729.30
55,917.01
48,268.07
38,617.29
GP Margin
89.72%
71.83%
68.59%
67.25%
66.89%
66.38%
65.58%
66.01%
65.69%
64.79%
60.05%
Total Expenditure
132,351.38
116,427.23
127,934.54
119,482.27
103,128.02
92,650.88
85,431.57
76,329.83
71,101.05
62,253.33
53,691.79
Power & Fuel Cost
-
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
779.76
% Of Sales
-
1.07%
1.38%
1.56%
1.17%
1.30%
1.23%
1.17%
1.36%
1.33%
1.21%
Employee Cost
-
24,762.03
23,114.00
17,466.40
15,270.79
13,853.97
13,330.84
11,931.31
10,499.82
8,227.83
6,874.61
% Of Sales
-
16.70%
15.31%
12.36%
12.76%
12.67%
13.18%
12.97%
12.33%
11.04%
10.69%
Manufacturing Exp.
-
29,086.71
33,763.40
32,488.79
29,388.40
29,906.38
26,709.94
23,263.20
22,556.99
20,426.68
15,150.30
% Of Sales
-
19.61%
22.36%
22.99%
24.56%
27.36%
26.41%
25.28%
26.50%
27.42%
23.56%
General & Admin Exp.
-
10,626.74
14,256.14
8,709.14
6,818.19
6,282.93
6,263.40
5,911.91
5,364.94
4,537.06
3,403.62
% Of Sales
-
7.17%
9.44%
6.16%
5.70%
5.75%
6.19%
6.43%
6.30%
6.09%
5.29%
Selling & Distn. Exp.
-
218.01
338.15
550.46
675.39
856.63
790.04
804.87
640.74
546.28
436.63
% Of Sales
-
0.15%
0.22%
0.39%
0.56%
0.78%
0.78%
0.87%
0.75%
0.73%
0.68%
Miscellaneous Exp.
-
8,376.68
6,946.09
11,787.26
9,948.07
3,575.96
2,289.97
2,068.78
1,669.48
1,295.02
436.63
% Of Sales
-
5.65%
4.60%
8.34%
8.31%
3.27%
2.26%
2.25%
1.96%
1.74%
2.10%
EBITDA
24,169.84
31,865.39
23,084.81
21,831.65
16,555.14
16,660.93
15,690.91
15,674.75
14,027.35
12,244.67
10,621.32
EBITDA Margin
15.44%
21.49%
15.29%
15.45%
13.83%
15.24%
15.52%
17.04%
16.48%
16.44%
16.52%
Other Income
2,267.09
6,124.79
4,961.11
3,924.67
4,806.53
1,492.15
919.90
1,083.52
1,040.46
1,257.73
884.05
Interest
9,078.24
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
3,008.34
Depreciation
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
1,580.29
PBT
14,507.67
23,026.30
14,314.20
14,286.16
11,516.16
8,765.93
7,925.40
6,869.54
7,127.73
7,223.05
6,916.74
Tax
4,216.64
6,425.64
3,491.88
4,343.33
3,198.87
2,006.59
2,436.96
2,253.24
2,607.58
2,385.54
2,282.55
Tax Rate
29.06%
33.24%
24.39%
29.79%
27.48%
22.58%
30.39%
31.22%
34.85%
31.23%
32.73%
PAT
10,291.03
11,568.53
9,477.07
8,926.13
7,805.72
6,436.50
5,270.84
4,762.68
4,913.56
5,180.20
4,656.20
PAT before Minority Interest
8,541.12
12,906.88
10,822.32
10,237.58
8,440.29
6,880.77
5,582.66
4,964.00
4,875.40
5,252.38
4,690.96
Minority Interest
-1,749.91
-1,338.35
-1,345.25
-1,311.45
-634.57
-444.27
-311.82
-201.32
38.16
-72.18
-34.76
PAT Margin
6.57%
7.80%
6.28%
6.32%
6.52%
5.89%
5.21%
5.18%
5.77%
6.95%
7.24%
PAT Growth
120.41%
22.07%
6.17%
14.35%
21.27%
22.12%
10.67%
-3.07%
-5.15%
11.25%
 
EPS
74.21
83.42
68.34
64.36
56.29
46.41
38.01
34.34
35.43
37.35
33.58

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
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
29,386.78
Share Capital
280.91
280.78
280.55
280.27
186.59
186.30
185.91
185.38
123.08
122.48
Total Reserves
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
28,781.12
Non-Current Liabilities
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
42,075.07
Secured Loans
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
28,900.29
Unsecured Loans
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
11,709.71
Long Term Provisions
773.78
708.67
556.84
523.54
526.60
424.66
1,000.80
502.50
506.17
540.85
Current Liabilities
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
48,281.71
Trade Payables
45,504.61
43,643.93
42,994.81
37,797.38
30,294.86
27,003.56
24,649.64
20,849.88
18,053.65
17,401.23
Other Current Liabilities
59,967.87
61,803.79
58,003.07
48,867.26
39,787.69
40,759.11
32,116.29
30,207.94
25,291.86
21,196.65
Short Term Borrowings
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
5,256.36
Short Term Provisions
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
4,427.47
Total Liabilities
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
121,497.02
Net Block
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
19,642.60
Gross Block
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
25,777.61
Accumulated Depreciation
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
6,079.98
Non Current Assets
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
54,928.29
Capital Work in Progress
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
14,913.23
Non Current Investment
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
1,564.87
Long Term Loans & Adv.
59,064.00
66,653.31
64,918.58
61,007.08
52,318.75
52,217.10
47,884.22
35,528.37
24,257.71
18,876.14
Other Non Current Assets
1,110.77
638.15
1,144.05
614.32
857.60
563.55
371.52
126.13
121.72
170.81
Current Assets
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
66,492.64
Current Investments
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
7,224.62
Inventories
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
4,228.16
Sundry Debtors
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
20,651.10
Cash & Bank
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
3,378.58
Other Current Assets
99,663.78
57,718.95
47,816.50
45,253.61
69,406.36
63,689.26
45,515.46
44,909.96
38,472.78
31,010.18
Short Term Loans & Adv.
50,713.52
50,675.24
50,042.73
40,915.08
42,658.08
26,878.28
21,171.56
20,445.56
18,443.08
15,683.96
Net Current Assets
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
18,210.93
Total Assets
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
121,497.02

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
22,844.14
6,693.88
-4,755.83
-10,031.02
6,655.26
-3,239.59
-1,365.38
-7,142.77
-4,354.76
-6,226.77
PBT
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
6,916.74
Adjustment
-6,681.35
4,209.91
1,492.56
1,608.98
2,488.97
2,559.48
3,327.97
4,056.58
3,116.30
2,503.73
Changes in Working Capital
9,970.20
-7,783.78
-15,946.50
-19,875.72
-1,397.97
-10,509.78
-8,583.65
-15,380.42
-12,162.39
-12,795.66
Cash after chg. in Working capital
26,315.15
10,740.33
126.97
-6,627.58
9,856.93
-24.90
1,613.86
-4,196.11
-1,823.04
-3,375.19
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-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
-2,851.58
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
-5,428.84
-8,256.27
-11,022.80
3,914.50
-9,795.94
-4,626.56
-4,778.15
-5,509.87
-6,922.35
-5,864.18
Net Fixed Assets
-625.22
439.78
-2,966.73
-1,022.87
-667.40
3,539.28
-558.78
356.95
-1,266.30
-1,588.26
Net Investments
-12,989.09
-11,130.28
4,435.09
-580.35
-2,767.71
-938.28
-3,838.26
-3,111.25
-231.49
-1,187.08
Others
8,185.47
2,434.23
-12,491.16
5,517.72
-6,360.83
-7,227.56
-381.11
-2,755.57
-5,424.56
-3,088.84
Cash from Financing Activity
-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
11,967.65
Net Cash Inflow / Outflow
2,140.92
4,809.16
-338.46
3,253.94
-244.75
-613.45
1,759.33
482.99
152.25
-123.30
Opening Cash & Equivalents
11,117.95
6,460.23
6,798.69
3,544.75
3,789.50
4,402.96
4,086.57
3,603.58
3,451.33
3,645.44
Closing Cash & Equivalent
13,257.01
11,117.95
6,460.23
6,798.69
3,544.75
3,789.51
5,845.90
4,086.57
3,603.58
3,522.14

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
537.43
472.41
442.26
389.53
356.67
314.18
290.40
267.68
240.49
209.04
ROA
4.21%
3.74%
3.97%
3.74%
3.41%
2.87%
2.71%
3.08%
3.94%
4.30%
ROE
18.20%
16.86%
17.56%
16.15%
14.67%
13.23%
12.78%
13.83%
16.92%
17.57%
ROCE
15.08%
12.93%
13.77%
12.76%
11.50%
11.19%
11.32%
12.60%
13.55%
13.94%
Fixed Asset Turnover
2.77
3.88
5.85
6.10
6.47
3.26
2.13
2.15
2.35
2.81
Receivable days
102.10
93.75
90.35
94.10
90.77
100.42
111.11
104.96
105.97
97.68
Inventory Days
14.24
14.70
14.54
13.68
14.92
20.34
23.68
22.73
22.81
20.42
Payable days
386.74
330.40
144.58
136.63
119.58
113.31
110.51
104.35
107.59
116.71
Cash Conversion Cycle
-270.41
-221.96
-39.68
-28.84
-13.89
7.45
24.27
23.34
21.19
1.39
Total Debt/Equity
1.76
2.13
2.02
1.97
1.88
2.01
2.31
2.25
2.00
1.79
Interest Cover
2.60
2.27
2.53
2.47
2.27
2.16
1.99
2.15
2.65
3.32

Annual Reports:

FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • L&T's arm secures three offshore packages from prestigious overseas client
    23rd Jun 2022, 12:07 PM

    The scope of work comprises Engineering, Procurement, Construction, and Installation for various new offshore jacket structures.

    Read More
  • L&T’s construction arm bags contract for Water & Effluent Treatment Business
    6th Jun 2022, 11:38 AM

    The project involves the construction of a state-of-the-art wastewater treatment facility with best-in-class treatment standards

    Read More
  • L&T secures one more package in Chennai Metro Rail Projects
    30th May 2022, 12:07 PM

    This elevated metro rail package is to be constructed in 35 months

    Read More
  • L&T’s hybrid learning platform inks MoU with AICTE
    26th May 2022, 14:04 PM

    The learning modules offered by L&T EduTech will now be featured on the AICTE website

    Read More
  • L&T named second strongest global engineering & construction brand
    25th May 2022, 18:09 PM

    It is the only Indian company among the ‘Most Valuable Global E&C Firms’

    Read More
  • L&T, Komatsu & Scania showcase Biofuel compatible equipment at EXCON
    24th May 2022, 12:26 PM

    The show has Komatsu, Scania and L&T displaying 18 machines and eight special attachments

    Read More
  • L&T reports 9% rise in Q4 consolidated net profit
    13th May 2022, 14:41 PM

    The company has reported a standalone net profit from continuing operations & discontinued operations at Rs 2,901.15 crore for the quarter ended March 31, 2022

    Read More
  • L&T’s construction arm bags contract for water & effluent treatment business
    13th May 2022, 11:53 AM

    The Water & Effluent Treatment business has secured a design & build order from the Public Health Engineering Department, Jodhpur Rajasthan

    Read More
  • Larsen & Toubro - Quarterly Results
    12th May 2022, 16:53 PM

    Read More
  • L&T’s SWC business partners with VMware
    11th May 2022, 15:58 PM

    This partnership will help clients attain digital versatility through multi-cloud solutions, leveraging VMware suite of products

    Read More
  • L&T's construction arm secures order for Water and Effluent Treatment Business
    9th May 2022, 11:56 AM

    The project envisages to provide water to irrigate 22,283 Ha. of Culturable Command Area in the Dumka district of Jharkhand by way of pumping water from the Sidheshwari River

    Read More
  • L&T’s arm bags contract in Bullet Train Project
    5th May 2022, 12:30 PM

    Japanese Shinkansen track technology will be adopted in this project

    Read More
  • L&T signs agreement with IIT Bombay
    26th Apr 2022, 10:58 AM

    Both the institutions have joined hands to contribute towards development of the Green Hydrogen industry in India

    Read More
  • L&T’s arm bags contract for Water & Effluent Treatment business
    19th Apr 2022, 16:08 PM

    The project is being funded by the EXIM Bank of India

    Read More
  • Larsen & Toubro’s construction arm secures orders for its various businesses
    7th Apr 2022, 12:05 PM

    The Power Transmission & Distribution Business has secured a 500kV Transmission Line project in the Philippines

    Read More
  • L&T bags contracts for buildings & factories business
    6th Apr 2022, 11:38 AM

    Further, the Residential BU has won an order from a reputed client to construct a residential township at Nagothane near Raigad

    Read More
  • L&T’s Transportation Infrastructure business secures various orders from prestigious clients
    5th Apr 2022, 11:59 AM

    The Railways business unit along with the Substation business unit of the Power Transmission and Distribution Business has won an order from the UPMRCL

    Read More
  • L&T, IOC and ReNew Power to form JV for development of Green Hydrogen Business
    4th Apr 2022, 09:17 AM

    Additionally, IOC and L&T have signed a binding term sheet to form a JV with equity participation to manufacture and sell Electrolyzers used in the production of Green Hydrogen

    Read More
  • L&T partners with Vi to set-up pilot private LTE Network
    30th Mar 2022, 11:39 AM

    L&T SWC and Vi have also partnered to trial 5G Use Cases in the areas of Public Safety, Smart and Connected Health

    Read More
  • L&T’s building business constructs 7 storey facility for DRDO in record 45 days
    28th Mar 2022, 12:25 PM

    A significant development to modernize and enhance the strategic capabilities of the Indian Defence, the facility is the result of L&T's unique integrated off site and on site construction approach

    Read More
  • L&T gets nod for long term borrowings upto Rs 10,000 crore
    24th Mar 2022, 16:28 PM

    The Board of Directors at its meeting held on March 24, 2022 has approved the same

    Read More
  • Larsen & Toubro planning to raise funds
    22nd Mar 2022, 14:45 PM

    A meeting of the Board of Directors of the Company is scheduled to be held on Thursday, March 24, 2022, to consider the same

    Read More
  • L&T’s leadership development academy earns green campus platinum rating
    19th Mar 2022, 12:16 PM

    World-class in every way, LDA scored high on multiple parameters

    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.