Nifty
:
17767.35
Sensex
:
60605.79
-86.70 (-0.49%)
-236.09 (-0.39%)
Nifty
Sensex
:
:
17767.35
60605.79
-86.70 (-0.49%)
-236.09 (-0.39%)

Larsen & Toubro Ltd.

Engineering - Construction

Rating :
68/99

BSE: 500510 | NSE: LT

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 304,529.98
  • 30.14
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 409,045.04
  • 1.02%
  • 3.59

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 1.09%
  • 19.50%
  • FII
  • DII
  • Others
  • 23.24%
  • 37.59%
  • 18.58%

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
  • 22.25
  • 18.79

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.06
  • 2.96
  • 2.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.51
  • 12.28
  • 12.24

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
46,389.72
39,562.92
17.26%
42,762.61
34,772.90
22.98%
35,853.20
29,334.73
22.22%
52,850.67
48,087.90
9.90%
Expenses
39,736.25
33,578.98
18.34%
36,394.86
29,286.63
24.27%
30,440.12
24,597.45
23.75%
44,888.32
39,882.47
12.55%
EBITDA
6,653.47
5,983.94
11.19%
6,367.75
5,486.27
16.07%
5,413.08
4,737.28
14.27%
7,962.35
8,205.43
-2.96%
EBIDTM
14.34%
15.13%
14.89%
15.78%
15.10%
16.15%
15.07%
17.06%
Other Income
755.03
571.39
32.14%
738.53
532.14
38.78%
694.72
647.97
7.21%
515.59
1,028.26
-49.86%
Interest
2,382.88
2,267.32
5.10%
2,303.97
2,270.74
1.46%
2,212.46
2,393.25
-7.55%
2,146.93
2,669.57
-19.58%
Depreciation
825.18
732.46
12.66%
860.17
728.75
18.03%
963.40
717.38
34.29%
769.36
816.76
-5.80%
PBT
4,336.43
3,555.55
21.96%
3,942.14
3,115.85
26.52%
2,931.94
2,274.62
28.90%
5,561.65
5,747.36
-3.23%
Tax
1,270.50
1,058.69
20.01%
1,122.94
884.52
26.95%
638.93
718.44
-11.07%
1,554.99
2,086.71
-25.48%
PAT
3,065.93
2,496.86
22.79%
2,819.20
2,231.33
26.35%
2,293.01
1,556.18
47.35%
4,006.66
3,660.65
9.45%
PATM
6.61%
6.31%
6.59%
6.42%
6.40%
5.30%
7.58%
7.61%
EPS
18.17
14.63
24.20%
15.86
12.95
22.47%
12.11
8.36
44.86%
25.77
23.44
9.94%

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
177,856.20
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
17.20%
15.11%
-9.96%
6.87%
18.07%
9.49%
8.10%
9.91%
8.08%
14.27%
 
Cost Of Goods Sold
15,655.82
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
162,200.38
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
91.20%
68.31%
69.35%
68.59%
67.25%
66.89%
66.38%
65.58%
66.01%
65.69%
64.79%
Total Expenditure
151,459.55
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
26,396.65
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
14.84%
12.74%
15.50%
15.29%
15.45%
13.83%
15.24%
15.52%
17.04%
16.48%
16.44%
Other Income
2,703.87
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
9,046.24
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
3,418.11
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
16,772.16
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
4,587.36
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
27.35%
29.06%
46.21%
24.39%
29.79%
27.48%
22.58%
30.39%
31.22%
34.85%
31.23%
PAT
12,184.80
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
10,078.93
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
-2,105.87
-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
6.85%
5.46%
2.45%
6.28%
6.32%
6.52%
5.89%
5.21%
5.18%
5.77%
6.95%
PAT Growth
22.52%
156.44%
-64.86%
6.17%
14.35%
21.27%
22.12%
10.67%
-3.07%
-5.15%
 
EPS
87.86
61.59
24.02
68.34
64.36
56.29
46.41
38.01
34.34
35.43
37.35

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:


  • Larsen & Toubro reports 23% rise in Q3 consolidated net profit
    30th Jan 2023, 18:17 PM

    Total consolidated income of the company increased by 17.47% to Rs 47144.75 crore for Q3FY23

    Read More
  • L&T’s construction arm secures orders for various businesses
    23rd Jan 2023, 12:00 PM

    The Buildings & Factories Business has secured an order from Nanavati Max Super Specialty Hospital

    Read More
  • L&T’s construction arm secures order for Buildings & Factories Fast Business
    16th Jan 2023, 12:06 PM

    The mandate is to construct two towers with commercial office space in Hyderabad

    Read More
  • Larsen & Toubro inks MoU with H2Carrier
    13th Jan 2023, 12:08 PM

    Under the terms of the MoU, L&T will become a partner for EPCIC of the topsides for H2C’s floating process plants

    Read More
  • L&T inks pact to transfer SWC business unit to LTTS
    13th Jan 2023, 10:41 AM

    The closing of sale/disposal will be completed on or before March 31, 2023

    Read More
  • L&T’s Heavy Engineering arm bags multiple orders in Q3FY23
    9th Jan 2023, 10:59 AM

    In the overseas market, L&T Heavy Engineering secured orders for one of the heaviest Reactors and Screw Plug Heat Exchangers for a refinery in Mexico

    Read More
  • L&T’s arm inks pact to sell entire stake of 99% in Think Tower Developers
    5th Jan 2023, 18:11 PM

    TTDPL shall cease to be a subsidiary company, pursuant to the sale

    Read More
  • L&T’s construction arm secures orders for Water & Effluent Treatment Business
    3rd Jan 2023, 11:27 AM

    The order reaffirms L&T’s credentials in the irrigation sector and reinforces customer trust in its capability to aid the development of agriculture in the state

    Read More
  • L&T’s construction arm secures orders for Power Transmission & Distribution business
    27th Dec 2022, 14:00 PM

    In the overseas market, the Business has received an order for establishing 400kV & 225kV transmission lines in North Africa

    Read More
  • Larsen & Toubro’s arm secures orders from Tumakuru Industrial Township, TWAD Board
    26th Dec 2022, 14:30 PM

    The order from TITL is to Design, Construct, Test, Commission, Operate & Maintain infrastructure works at the Tumakuru Node, Karnataka on an EPC basis

    Read More
  • L&T enters into agreement to transfer entire shareholding in LTIDPL
    17th Dec 2022, 10:55 AM

    LTIDPL is a joint venture between Larsen & Toubro and Canada Pension Plan Investment Board holding 51% and 49% shares respectively

    Read More
  • L&T secures orders for Hydrocarbon Business
    15th Dec 2022, 12:28 PM

    The AdVENT business vertical has received an order for EPC of a Hydrogen Generation Unit from Matheson Tri Gas, Inc.

    Read More
  • L&T’s arm to purchase stake in OPRO.AI INC
    9th Dec 2022, 12:13 PM

    The cost of acquisition is $1 million

    Read More
  • Larsen & Toubro’s arm secures order from ArcelorMittal Nippon Steel India
    7th Dec 2022, 10:49 AM

    The order is for Installation of two blast furnaces of 3.5 MTPA capacity each on an EPC basis at their Hazira Plant in Gujarat

    Read More
  • Larsen & Toubro’s arm secures order from NHSRCL
    5th Dec 2022, 15:46 PM

    The company has secured an order to construct the Sabarmati Depot in the state of Gujarat for the Mumbai – Ahmedabad High Speed Rail project

    Read More
  • L&T closes $107 million sustainability linked loan with SMBC
    1st Dec 2022, 16:36 PM

    DNV Business Assurance Singapore has provided Second Party Opinion on L&T’s SLL

    Read More
  • L&T secures two offshore orders for Hydrocarbon Business
    28th Nov 2022, 12:03 PM

    The Business has also secured an order from Oil & Natural Gas Corporation

    Read More
  • Larsen & Toubro’s arm bags order from Greenko group
    24th Nov 2022, 14:58 PM

    The order is received for development of an off stream pumped storage project in Madhya Pradesh

    Read More
  • L&T completes gasification plant project for Linde Engineering
    22nd Nov 2022, 16:47 PM

    After the commencement of operations, Linde will produce and supply hydrogen and synthesis gas from the plant

    Read More
  • Larsen & Toubro acquires Chiyoda’s 50% stake in LTC
    22nd Nov 2022, 15:41 PM

    The cost of acquisition is around Rs 75 crore

    Read More
  • L&T hires over 3,000 fresh engineering trainees in FY23
    21st Nov 2022, 15:46 PM

    The company is expanding rapidly and is currently sitting on a record order book

    Read More
  • L&T’s arm, CLINT to develop close to 6 million square feet of prime office spaces in India
    7th Nov 2022, 10:50 AM

    CLINT will acquire the ownership of these properties in a phased manner

    Read More
  • Larsen & Toubro reports 26% rise in Q2 consolidated net profit
    1st Nov 2022, 11:38 AM

    Total consolidated income of the company increased by 23.22% at Rs 43501.14 crore for Q2FY23

    Read More
  • Larsen & Toubro - Quarterly Results
    31st Oct 2022, 16:43 PM

    Read More
  • L&T’s power transmission & distribution business bags orders in Saudi Arabia
    31st Oct 2022, 14:14 PM

    These repeat orders from the largest electric energy system provider in MENA region demonstrate the core strengths of the business

    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.