Nifty
:
17629.50
Sensex
:
59141.16
110.05 (0.63%)
417.96 (0.71%)
Nifty
Sensex
:
:
17629.50
59141.16
110.05 (0.63%)
417.96 (0.71%)

Larsen & Toubro Ltd.

Engineering - Construction

Rating :
60/99

BSE: 500510 | NSE: LT

NSE BSE
1721.25
16-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1709.60
  •  1728.50
  •  1709.25
  •  1717.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2128381
  •  36648.82
  •  1728.50
  •  843.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 241,186.46
  • 19.37
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 357,550.22
  • 2.10%
  • 3.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 1.11%
  • 21.21%
  • FII
  • DII
  • Others
  • 22.88%
  • 32.42%
  • 22.38%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.77
  • 4.46
  • -1.27

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.10
  • 4.82
  • -0.70

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.24
  • 22.37
  • 18.65

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.08
  • 2.94
  • 2.74

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.77
  • 12.61
  • 11.45

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
29,334.73
21,259.97
37.98%
48,087.90
44,245.28
8.68%
35,596.42
36,242.68
-1.78%
31,034.74
35,328.45
-12.15%
Expenses
24,597.45
17,535.61
40.27%
39,882.47
37,188.61
7.24%
29,530.58
30,120.61
-1.96%
25,715.23
29,283.31
-12.18%
EBITDA
4,737.28
3,724.36
27.20%
8,205.43
7,056.67
16.28%
6,065.84
6,122.07
-0.92%
5,319.51
6,045.14
-12.00%
EBIDTM
16.15%
17.52%
17.06%
15.95%
17.04%
16.89%
17.14%
17.11%
Other Income
647.97
777.40
-16.65%
1,028.26
660.48
55.68%
1,064.66
469.01
127.00%
559.03
596.44
-6.27%
Interest
2,393.25
3,159.79
-24.26%
2,669.57
2,756.47
-3.15%
2,747.90
2,707.62
1.49%
3,027.22
2,709.18
11.74%
Depreciation
717.38
672.23
6.72%
816.76
710.94
14.88%
702.10
660.23
6.34%
713.12
629.65
13.26%
PBT
2,274.62
894.46
154.30%
5,747.36
4,249.74
35.24%
3,680.50
3,223.23
14.19%
-1,594.10
3,302.75
-
Tax
718.44
256.44
180.16%
2,086.71
966.29
115.95%
1,040.75
711.00
46.38%
675.36
791.12
-14.63%
PAT
1,556.18
638.02
143.91%
3,660.65
3,283.45
11.49%
2,639.75
2,512.23
5.08%
-2,269.46
2,511.63
-
PATM
5.30%
3.00%
7.61%
7.42%
7.42%
6.93%
-7.31%
7.11%
EPS
8.36
2.16
287.04%
23.44
22.77
2.94%
17.57
16.76
4.83%
39.32
18.01
118.32%

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
144,053.79
135,979.03
145,452.36
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
5.09%
-6.51%
2.93%
18.07%
9.49%
8.10%
9.91%
8.08%
14.27%
15.84%
 
Cost Of Goods Sold
18,334.56
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
125,719.23
94,203.30
98,015.44
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
87.27%
69.28%
67.39%
67.25%
66.89%
66.38%
65.58%
66.01%
65.69%
64.79%
60.05%
Total Expenditure
119,725.73
114,898.76
123,235.42
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
-
1.16%
1.43%
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
-
18.21%
15.89%
12.36%
12.76%
12.67%
13.18%
12.97%
12.33%
11.04%
10.69%
Manufacturing Exp.
-
27,468.88
32,323.83
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
-
20.20%
22.22%
22.99%
24.56%
27.36%
26.41%
25.28%
26.50%
27.42%
23.56%
General & Admin Exp.
-
9,680.01
10,197.34
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
-
7.12%
7.01%
6.16%
5.70%
5.75%
6.19%
6.43%
6.30%
6.09%
5.29%
Selling & Distn. Exp.
-
143.35
270.85
550.46
675.39
856.63
790.04
804.87
640.74
546.28
436.63
% Of Sales
-
0.11%
0.19%
0.39%
0.56%
0.78%
0.78%
0.87%
0.75%
0.73%
0.68%
Miscellaneous Exp.
-
9,487.43
7,812.64
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
-
6.98%
5.37%
8.34%
8.31%
3.27%
2.26%
2.25%
1.96%
1.74%
2.10%
EBITDA
24,328.06
21,080.27
22,216.94
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
16.89%
15.50%
15.27%
15.45%
13.83%
15.24%
15.52%
17.04%
16.48%
16.44%
16.52%
Other Income
3,299.92
16,909.91
5,828.98
3,924.67
4,806.53
1,492.15
919.90
1,083.52
1,040.46
1,257.73
884.05
Interest
10,837.94
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
2,949.36
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
10,108.38
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
4,521.26
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
44.73%
33.24%
24.39%
29.79%
27.48%
22.58%
30.39%
31.22%
34.85%
31.23%
32.73%
PAT
5,587.12
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
4,132.34
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
-1,454.78
-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
3.88%
8.51%
6.52%
6.32%
6.52%
5.89%
5.21%
5.18%
5.77%
6.95%
7.24%
PAT Growth
-37.54%
22.07%
6.17%
14.35%
21.27%
22.12%
10.67%
-3.07%
-5.15%
11.25%
 
EPS
40.34
83.52
68.42
64.44
56.35
46.47
38.05
34.39
35.47
37.40
33.62

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
2.54
3.74
5.85
6.10
6.47
3.26
2.13
2.15
2.35
2.81
Receivable days
111.34
97.34
90.35
94.10
90.77
100.42
111.11
104.96
105.97
97.68
Inventory Days
15.52
15.26
14.54
13.68
14.92
20.34
23.68
22.73
22.81
20.42
Payable days
162.54
146.00
144.58
136.63
119.58
113.31
110.51
104.35
107.59
116.71
Cash Conversion Cycle
-35.67
-33.41
-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 construction arm secures order for Water and Effluent Treatment business
    7th Sep 2021, 11:07 AM

    The business has won an order from a state-utility organization to implement rural water supply projects providing Functional House Tap Connections

    Read More
  • L&T’s arm wins two prestigious awards
    31st Aug 2021, 16:38 PM

    The company also received the Excellent Energy Efficiency Unit award for outstanding achievements in Energy Efficiency

    Read More
  • L&T flags-off first set of piperack modules to HPCL’s Visakh Refinery
    31st Aug 2021, 12:37 PM

    This facility will enable HPCL to convert the heaviest oils into high-quality Euro 6 diesel while simultaneously eliminating fuel oil production

    Read More
  • L&T concludes divestment of 100% stake in hydroelectric power plant in Uttarakhand
    31st Aug 2021, 11:15 AM

    This deal is in line with the company's strategy to pursue the divestment path for all non-core assets in its portfolio

    Read More
  • L&T completes sale of entire stake in L&T Uttaranchal Hydropower
    31st Aug 2021, 10:16 AM

    The company has completed the sale of its entire stake in L&T Uttaranchal Hydropower to ReNew Power Services

    Read More
  • L&T's construction arm wins orders for various businesses
    30th Aug 2021, 11:24 AM

    The company’s Buildings & Factories business has secured an order to construct Multilevel Parking and Advocates Chamber

    Read More
  • L&T completes hiring of over 1,800 freshers through campus recruitment
    27th Aug 2021, 10:35 AM

    The new hires include graduate engineers, post-graduate engineers, chartered accountants, diploma holders, management graduates, and non-engineering graduates

    Read More
  • L&T's Heavy Engineering arm bags order for Titanium Clad Oxidation Reactor
    13th Aug 2021, 10:27 AM

    This order marks opening of multiple avenues for L&T Heavy Engineering for critical Titanium Clad Reactors in both Domestic and Global markets

    Read More
  • L&T signs agreement to divest Singoli-Bhatwari Hydroelectric Project
    11th Aug 2021, 14:02 PM

    This is in line with the declared L&T focus of divesting non-core assets and improving shareholder value

    Read More
  • L&T’s Heavy Engineering arm flags off complex tubular reactors to China ahead of schedule
    7th Aug 2021, 12:50 PM

    The flag-off ceremony took place at L&T’s Hazira Manufacturing Complex in the virtual presence of dignitaries from tkIS Germany, tkIS India and L&T

    Read More
  • L&T gets shareholders' nod to raise up to Rs 4,500 crore
    7th Aug 2021, 09:17 AM

    A special resolution for raising the funds was approved with requisite majority

    Read More
  • L&T continues to focus on shareholder value creation by divesting non-core assets
    6th Aug 2021, 11:30 AM

    The company's strategically diversified business portfolio, geographical dispersion, robust balance sheet and strong order book are reliable signposts to a brighter future

    Read More
  • L&T’s board approves merger of L&T Hydrocarbon Engineering
    28th Jul 2021, 12:31 PM

    The go-ahead was given in the meeting of board of directors

    Read More
  • Larsen & Toubro reports above 3- fold jump in Q1 consolidated net profit
    27th Jul 2021, 10:59 AM

    Total income of the company increased by 36.05% at Rs 29982.70 crore for Q1FY22

    Read More
  • L&T’s arm wins orders in India, abroad for various businesses
    19th Jul 2021, 10:17 AM

    Another turnkey order has been received for urban power distribution in Ayodhya city under the Integrated Power Development Scheme

    Read More
  • L&T completes sale of Nxt Digital Business to Mindtree
    2nd Jul 2021, 09:57 AM

    The transfer is effective from July 1, 2021

    Read More
  • L&T's construction arm secures orders for various businesses in India
    1st Jul 2021, 10:58 AM

    The company’s water and effluent treatment business has won a repeat order from the Uttar Pradesh State Water and Sanitation Mission

    Read More
  • L&T's construction arm secures orders for various businesses
    9th Jun 2021, 14:19 PM

    The company’s water and effluent treatment business has received an order from Bangalore Water Supply and Sewerage Board

    Read More
  • Larsen & Toubro to donate six oxygen plants to various Tamil Nadu government hospitals
    9th Jun 2021, 13:01 PM

    The first such oxygen unit was supplied to a hospital in Tiruvallur district

    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.