Nifty
Sensex
:
:
11640.15
39614.07
-30.65 (-0.26%)
-135.78 (-0.34%)

Engineering - Construction

Rating :
53/99

BSE: 500510 | NSE: LT

934.50
29-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  951.10
  •  958.80
  •  926.00
  •  982.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  11853447
  •  111382.91
  •  1491.95
  •  661.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 131,241.83
  • 11.54
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 257,131.17
  • 1.93%
  • 1.81

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 1.23%
  • 23.11%
  • FII
  • DII
  • Others
  • 17.89%
  • 35.82%
  • 21.95%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.24
  • 8.35
  • 8.06

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.25
  • 8.03
  • 6.88

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.03
  • 12.45
  • 6.68

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.24
  • 24.15
  • 22.22

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.10
  • 2.97
  • 2.96

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.68
  • 13.09
  • 11.81

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
31,034.74
35,328.45
-12.15%
21,259.97
29,635.95
-28.26%
44,245.28
44,933.96
-1.53%
36,242.68
34,233.96
5.87%
Expenses
25,715.23
29,283.31
-12.18%
17,535.61
24,238.39
-27.65%
37,188.61
37,368.15
-0.48%
30,120.61
28,506.37
5.66%
EBITDA
5,319.51
6,045.14
-12.00%
3,724.36
5,397.56
-31.00%
7,056.67
7,565.81
-6.73%
6,122.07
5,727.59
6.89%
EBIDTM
17.14%
17.11%
17.52%
18.21%
14.01%
16.84%
16.89%
16.73%
Other Income
559.03
596.44
-6.27%
777.40
384.40
102.24%
660.48
621.33
6.30%
474.92
589.12
-19.38%
Interest
3,027.22
2,709.18
11.74%
3,159.79
2,665.27
18.55%
2,756.47
2,473.85
11.42%
2,713.53
2,510.21
8.10%
Depreciation
713.12
629.65
13.26%
672.23
461.46
45.67%
710.94
474.66
49.78%
660.23
405.28
62.91%
PBT
-1,594.10
3,302.75
-
894.46
2,561.68
-65.08%
4,249.74
5,238.63
-18.88%
3,223.23
3,401.22
-5.23%
Tax
675.36
791.12
-14.63%
256.44
794.79
-67.73%
966.29
1,322.50
-26.93%
711.00
1,126.07
-36.86%
PAT
-2,269.46
2,511.63
-
638.02
1,766.89
-63.89%
3,283.45
3,916.13
-16.16%
2,512.23
2,275.15
10.42%
PATM
-7.31%
7.11%
3.00%
5.96%
7.11%
8.72%
6.93%
6.65%
EPS
-16.41
18.17
-
4.61
12.78
-63.93%
23.75
28.32
-16.14%
18.17
16.46
10.39%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
132,782.67
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
52,043.78
Net Sales Growth
-7.87%
6.87%
18.07%
9.49%
8.10%
9.91%
8.08%
14.27%
15.84%
23.58%
 
Cost Of Goods Sold
15,859.89
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
20,994.39
Gross Profit
116,922.78
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
31,049.39
GP Margin
88.06%
68.59%
67.25%
66.89%
66.38%
65.58%
66.01%
65.69%
64.79%
60.05%
59.66%
Total Expenditure
110,560.06
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
43,346.41
Power & Fuel Cost
-
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
563.79
% Of Sales
-
1.38%
1.56%
1.17%
1.30%
1.23%
1.17%
1.36%
1.33%
1.21%
1.08%
Employee Cost
-
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
5,253.68
% Of Sales
-
15.31%
12.36%
12.76%
12.67%
13.18%
12.97%
12.33%
11.04%
10.69%
10.09%
Manufacturing Exp.
-
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
11,928.47
% Of Sales
-
21.40%
22.99%
24.56%
27.36%
26.41%
25.28%
26.50%
27.42%
23.56%
22.92%
General & Admin Exp.
-
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
2,829.01
% Of Sales
-
6.75%
6.16%
5.70%
5.75%
6.19%
6.43%
6.30%
6.09%
5.29%
5.44%
Selling & Distn. Exp.
-
270.85
550.46
675.39
856.63
790.04
804.87
640.74
546.28
436.63
446.70
% Of Sales
-
0.18%
0.39%
0.56%
0.78%
0.78%
0.87%
0.75%
0.73%
0.68%
0.86%
Miscellaneous Exp.
-
12,511.76
11,787.26
9,948.07
3,575.96
2,289.97
2,068.78
1,669.48
1,295.02
1,351.05
446.70
% Of Sales
-
8.28%
8.34%
8.31%
3.27%
2.26%
2.25%
1.96%
1.74%
2.10%
2.56%
EBITDA
22,222.61
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
8,697.37
EBITDA Margin
16.74%
15.29%
15.45%
13.83%
15.24%
15.52%
17.04%
16.48%
16.44%
16.52%
16.71%
Other Income
2,471.83
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
1,077.51
Interest
11,657.01
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
1,931.42
Depreciation
2,756.52
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
1,318.88
PBT
6,773.33
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
6,524.58
Tax
2,609.09
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
2,345.56
Tax Rate
38.52%
24.39%
29.79%
27.48%
22.58%
30.39%
31.22%
34.85%
31.23%
32.73%
34.49%
PAT
4,164.24
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
4,376.59
PAT before Minority Interest
3,220.19
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
4,455.15
Minority Interest
-944.05
-1,345.25
-1,311.45
-634.57
-444.27
-311.82
-201.32
38.16
-72.18
-34.76
-78.56
PAT Margin
3.14%
6.28%
6.32%
6.52%
5.89%
5.21%
5.18%
5.77%
6.95%
7.24%
8.41%
PAT Growth
-60.23%
6.17%
14.35%
21.27%
22.12%
10.67%
-3.07%
-5.15%
11.25%
6.39%
 
EPS
30.12
68.55
64.56
56.46
46.55
38.12
34.45
35.54
37.47
33.68
31.65

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
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
25,050.55
Share Capital
280.78
280.55
280.27
186.59
186.30
185.91
185.38
123.08
122.48
121.77
Total Reserves
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
24,514.93
Non-Current Liabilities
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
30,096.11
Secured Loans
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
19,422.98
Unsecured Loans
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
9,835.83
Long Term Provisions
708.67
556.84
523.54
526.60
424.66
1,000.80
502.50
506.17
540.85
274.25
Current Liabilities
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
40,481.83
Trade Payables
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
14,687.72
Other Current Liabilities
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
17,569.47
Short Term Borrowings
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
4,036.83
Short Term Provisions
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
4,187.81
Total Liabilities
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
96,654.49
Net Block
39,938.66
16,939.38
14,234.33
13,063.85
14,175.70
34,977.42
32,636.82
30,628.58
19,642.60
15,863.52
Gross Block
49,365.31
24,333.83
20,038.88
17,084.26
16,521.75
45,783.38
41,519.24
38,203.15
25,777.61
20,521.62
Accumulated Depreciation
9,141.18
7,121.61
5,538.53
3,869.31
2,284.44
10,744.71
8,821.27
7,469.13
6,079.98
4,608.61
Non Current Assets
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
42,121.91
Capital Work in Progress
3,311.09
13,919.49
13,443.43
13,297.94
10,974.45
14,992.78
14,178.52
11,350.52
14,913.23
12,362.37
Non Current Investment
11,062.45
11,215.49
10,192.92
9,066.06
7,970.89
1,646.80
1,432.79
1,224.19
1,564.87
1,503.33
Long Term Loans & Adv.
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
12,545.76
Other Non Current Assets
638.15
1,144.05
614.32
857.60
563.55
371.52
126.13
121.72
170.81
86.29
Current Assets
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
54,521.79
Current Investments
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
7,712.44
Inventories
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
3,040.27
Sundry Debtors
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
14,119.45
Cash & Bank
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
3,644.64
Other Current Assets
108,394.19
47,816.50
45,253.61
26,748.28
63,689.26
45,515.46
44,909.96
38,472.78
31,010.18
26,004.99
Short Term Loans & Adv.
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
13,477.36
Net Current Assets
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
14,039.96
Total Assets
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
96,654.49

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
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
-1,615.61
PBT
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
6,524.58
Adjustment
4,210.62
1,492.56
1,608.98
2,488.97
2,559.48
3,327.97
4,056.58
3,116.30
2,503.73
1,512.74
Changes in Working Capital
-7,784.49
-15,946.50
-19,875.72
-1,397.97
-10,509.78
-8,583.65
-15,380.42
-12,162.39
-12,795.66
-6,983.90
Cash after chg. in Working capital
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
1,053.42
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4,046.45
-4,882.80
-3,403.44
-3,201.67
-3,214.69
-2,979.24
-2,946.66
-2,531.72
-2,851.58
-2,669.03
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
-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
-5,928.72
Net Fixed Assets
565.42
-3,059.84
-931.47
-699.68
4,003.32
-558.78
356.95
-1,266.30
-1,588.26
-1,563.72
Net Investments
-11,239.42
4,528.81
-658.63
-2,717.51
-1,385.18
-3,838.26
-3,111.25
-231.49
-1,187.08
-979.47
Others
2,417.73
-12,491.77
5,504.60
-6,378.75
-7,244.70
-381.11
-2,755.57
-5,424.56
-3,088.84
-3,385.53
Cash from Financing Activity
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
7,868.18
Net Cash Inflow / Outflow
4,809.16
-338.46
3,253.94
-244.75
-613.45
1,759.33
482.99
152.25
-123.30
323.85
Opening Cash & Equivalents
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
3,321.59
Closing Cash & Equivalent
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
3,645.44

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
472.41
442.26
389.53
356.67
314.18
290.40
267.68
240.49
209.04
179.55
ROA
3.74%
3.97%
3.74%
3.41%
2.87%
2.71%
3.08%
3.94%
4.30%
5.30%
ROE
16.86%
17.56%
16.15%
14.67%
13.23%
12.78%
13.83%
16.92%
17.57%
19.71%
ROCE
12.93%
13.77%
12.76%
11.50%
11.19%
11.32%
12.60%
13.55%
13.94%
16.19%
Fixed Asset Turnover
4.10
6.37
6.46
6.55
3.27
2.13
2.15
2.35
2.81
2.86
Receivable days
93.75
90.35
94.10
90.77
100.42
111.11
104.96
105.97
97.68
92.67
Inventory Days
14.70
14.54
13.68
14.92
20.34
23.68
22.73
22.81
20.42
19.08
Payable days
146.00
144.58
136.63
119.58
113.31
110.51
104.35
107.59
116.71
116.97
Cash Conversion Cycle
-37.56
-39.68
-28.84
-13.89
7.45
24.27
23.34
21.19
1.39
-5.22
Total Debt/Equity
2.13
2.02
1.97
1.88
2.01
2.31
2.25
2.00
1.79
1.52
Interest Cover
2.27
2.53
2.47
2.27
2.16
1.99
2.15
2.65
3.32
4.52

News Update:


  • L&T hopeful of CM rescuing struggling Hyderabad Metro
    29th Oct 2020, 14:01 PM

    Earlier this month, the company had sought financial assistance from the Telangana government

    Read More
  • L&T reports 2-fold jump in Q2 consolidated net profit
    29th Oct 2020, 11:59 AM

    Total income of the company decreased by 12.05% at Rs 31593.77 crore for Q2FY21

    Read More
  • L&T’s construction arm secures mega order for Civil Infrastructure business
    29th Oct 2020, 11:47 AM

    This is the biggest EPC contract awarded in the country to date and is the first of its kind project with a mandate to construct the 237.1 km stretch MAHSR - C4 package

    Read More
  • Larsen & Toubro - Quarterly Results
    28th Oct 2020, 18:02 PM

    Read More
  • L&T’s construction arm wins orders for various businesses
    21st Oct 2020, 10:45 AM

    The Water & Effluent Treatment business has secured an order from Punjab Water Supply & Sewerage Board

    Read More
  • L&T launches final offshore vessel for Indian Coast Guard
    6th Oct 2020, 15:48 PM

    The vessel is the last in the series of seven offshore patrol vessels contracted to L&T by the defence ministry in March 2015

    Read More
  • L&T’s construction arm secures orders for various businesses
    5th Oct 2020, 10:16 AM

    Water & Effluent Treatment business has secured a repeat EPC order to execute the Tapi-Karjan Pipeline Link Irrigation Scheme

    Read More
  • L&T to commission Singoli-Bhatwari Hydroelectric Power Plant
    21st Sep 2020, 15:26 PM

    The wet commissioning process starts with machine spinning of the turbines initially without generation of electricity

    Read More
  • L&T’s defence arm wins Infor Customer Excellence Awards 2020
    18th Sep 2020, 16:14 PM

    The award recognizes L&T Defence for driving innovation through digital technologies and showcasing achievement of exceptional business results

    Read More
  • L&T’s construction arm secures order from Coal India’s subsidiary
    17th Sep 2020, 11:57 AM

    The business continues to build customer confidence and maintain leadership position in the space they operate

    Read More
  • L&T’s construction arm secures orders for various businesses
    14th Sep 2020, 10:56 AM

    The company’s Buildings and Factories Business has secured a Design and Build Lump sum Turnkey order from a prestigious client in India

    Read More
  • L&T’s construction arm wins various orders for Power Transmission and Distribution Business
    7th Sep 2020, 10:37 AM

    A repeat order has been received from a reputed client in the Middle East

    Read More
  • L&T’s arm secures contract by Ministry of Defence
    4th Sep 2020, 10:49 AM

    The company has been awarded a significant contract for the supply of four Regiments of Pinaka Weapon Systems

    Read More
  • L&T completes divestment of Electrical & Automation business to Schneider Electric
    1st Sep 2020, 09:06 AM

    The divestment is in line with L&T's stated goal of unlocking value for future growth

    Read More
  • L&T’s arm signs MoU with NTPC
    20th Aug 2020, 10:50 AM

    LTHE and NTPC will further collaborate to accelerate the development and subsequently commercialize CO2 to Methanol plants

    Read More
  • L&T’s arm commences executing contract by its Heavy Civil Infrastructure Business
    14th Aug 2020, 15:17 PM

    The project involves Engineering, Procurement, Construction and Commissioning of Project Infrastructure, Civil and Hydromechanical Works

    Read More
  • L&T’s construction arm bags contracts for various businesses
    14th Aug 2020, 09:44 AM

    The company’s Water & Effluent Treatment business has won order from the CSCL to construct a 136 MLD sewage treatment plant

    Read More
  • L&T reports 79% fall in Q1 consolidated net profit
    23rd Jul 2020, 09:47 AM

    Total income of the company decreased by 27.20% at Rs 22037.37 crore for Q1FY21

    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.