Nifty
:
14322.05
Sensex
:
47906.35
-512.80 (-3.46%)
-1684.97 (-3.40%)
Nifty
Sensex
:
:
14322.05
47906.35
-512.80 (-3.46%)
-1684.97 (-3.40%)

Larsen & Toubro Ltd.

Engineering - Construction

Rating :
63/99

BSE: 500510 | NSE: LT

NSE BSE
1404.10
09-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1414.00
  •  1417.00
  •  1397.10
  •  1419.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2015002
  •  28338.01
  •  1593.00
  •  791.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 197,199.56
  • 17.17
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 323,088.90
  • 1.28%
  • 2.63

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 1.19%
  • 21.97%
  • FII
  • DII
  • Others
  • 21.11%
  • 33.46%
  • 22.27%

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
  • 24.25
  • 23.49
  • 20.43

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.06
  • 2.96
  • 2.82

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.69
  • 12.82
  • 11.58

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
35,596.42
36,242.68
-1.78%
31,034.74
35,328.45
-12.15%
21,259.97
29,635.95
-28.26%
44,245.28
43,303.40
2.18%
Expenses
29,530.58
30,120.61
-1.96%
25,715.23
29,283.31
-12.18%
17,535.61
24,488.98
-28.39%
37,188.61
36,057.61
3.14%
EBITDA
6,065.84
6,122.07
-0.92%
5,319.51
6,045.14
-12.00%
3,724.36
5,146.97
-27.64%
7,056.67
7,245.79
-2.61%
EBIDTM
17.04%
16.89%
17.14%
17.11%
17.52%
17.37%
15.95%
16.73%
Other Income
1,064.66
469.01
127.00%
559.03
596.44
-6.27%
777.40
634.99
22.43%
660.48
610.97
8.10%
Interest
2,747.90
2,707.62
1.49%
3,027.22
2,709.18
11.74%
3,159.79
2,665.27
18.55%
2,756.47
2,473.23
11.45%
Depreciation
702.10
660.23
6.34%
713.12
629.65
13.26%
672.23
461.46
45.67%
710.94
435.43
63.27%
PBT
3,680.50
3,223.23
14.19%
-1,594.10
3,302.75
-
894.46
2,655.23
-66.31%
4,249.74
4,948.10
-14.11%
Tax
1,040.75
711.00
46.38%
675.36
791.12
-14.63%
256.44
794.79
-67.73%
966.29
1,234.38
-21.72%
PAT
2,639.75
2,512.23
5.08%
-2,269.46
2,511.63
-
638.02
1,860.44
-65.71%
3,283.45
3,713.72
-11.59%
PATM
7.42%
6.93%
-7.31%
7.11%
3.00%
6.28%
7.42%
8.58%
EPS
17.57
16.76
4.83%
39.32
18.01
118.32%
2.16
10.50
-79.43%
22.77
24.37
-6.57%

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
132,136.41
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
-8.56%
6.87%
18.07%
9.49%
8.10%
9.91%
8.08%
14.27%
15.84%
23.58%
 
Cost Of Goods Sold
16,598.89
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
115,537.52
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
87.44%
68.59%
67.25%
66.89%
66.38%
65.58%
66.01%
65.69%
64.79%
60.05%
59.66%
Total Expenditure
109,970.03
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
22,166.38
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
16.78%
15.29%
15.45%
13.83%
15.24%
15.52%
17.04%
16.48%
16.44%
16.52%
16.71%
Other Income
3,061.57
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
11,691.38
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
2,798.39
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
7,230.60
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
2,938.84
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
40.64%
24.39%
29.79%
27.48%
22.58%
30.39%
31.22%
34.85%
31.23%
32.73%
34.49%
PAT
4,291.76
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
2,990.88
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
4,455.15
Minority Interest
-1,300.88
-1,345.25
-1,311.45
-634.57
-444.27
-311.82
-201.32
38.16
-72.18
-34.76
-78.56
PAT Margin
3.25%
6.28%
6.32%
6.52%
5.89%
5.21%
5.18%
5.77%
6.95%
7.24%
8.41%
PAT Growth
-59.50%
6.17%
14.35%
21.27%
22.12%
10.67%
-3.07%
-5.15%
11.25%
6.39%
 
EPS
31.02
68.51
64.52
56.42
46.53
38.10
34.43
35.52
37.45
33.66
31.64

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
42,005.30
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
51,520.34
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
9,229.57
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
4,959.17
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
7,347.73
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
9.75
-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
-10,749.02
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
2,483.00
-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
3.88
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

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


  • L&T secures turnkey EPC contract from Saudi Arabia
    9th Apr 2021, 16:32 PM

    This project is considered the largest Solar Plant in Saudi Arabia with PPA signed. It is also one of the largest such plants in the world

    Read More
  • L&T’s construction arm secures orders for various businesses
    30th Mar 2021, 16:58 PM

    The company’s Heavy Civil Infrastructure business has secured an EPC order to construct a New Four-lane Bridge

    Read More
  • L&T’s construction arm secures order from prestigious client for two businesses
    16th Mar 2021, 11:05 AM

    The company’s Water and Effluent Treatment Business has secured EPC orders from the Rural Water Supply and Sanitation Department, Odisha

    Read More
  • L&T embarks on mission to make gender equality a reality with ‘Winspire’
    15th Mar 2021, 13:23 PM

    L&T and its constituent business verticals in particular, embraced ‘Winspire’ which was aimed at spreading awareness and greater acceptance of workplace diversity and inclusion, starting this International Women’s Day

    Read More
  • L&T recruits 22% women at trainee level across major businesses in 2020
    15th Mar 2021, 11:32 AM

    The company data show a steady increase in the share of women trainees

    Read More
  • L&T’s Heavy Engineering arm delivers 700 MWe Steam Generator ahead of schedule
    9th Mar 2021, 14:32 PM

    This hi-tech equipment was manufactured at L&T’s state-of-the-art manufacturing facilities at Hazira and Vadodara Heavy Engineering Works

    Read More
  • Larsen & Toubro wins contracts in power transmission and distribution business
    22nd Feb 2021, 15:16 PM

    It has also received a 765kV double circuit transmission line package in Rajasthan through a project specific transmission company

    Read More
  • L&T delivers 100 units of K-9 Vajra howitzer to Indian Army
    19th Feb 2021, 11:35 AM

    With the flagging-off of the 100th howitzer, the company has successfully completed delivery of all guns under the existing contract awarded to it by the Ministry of Defence in May 2017

    Read More
  • L&T’s construction arm secures order to build two units of Kudankulam Nuclear Power Project
    18th Feb 2021, 10:11 AM

    The Kudankulam Nuclear Power Plant is India's first LWR of 6 units with a generation capacity of 1000 MWe each

    Read More
  • L&T expects govt's increased capex outlay to allow firm to bid for more large, complex projects
    16th Feb 2021, 15:15 PM

    L&T would continue to bid for more large and complex projects to create a projects pipeline

    Read More
  • L&T’s construction arm secures contracts for Transportation Infrastructure Business
    12th Feb 2021, 11:27 AM

    The company has secured an order to extend the mainline corridor of the Mauritius Metro by 3.4 km from Metro Express

    Read More
  • L&T’s construction arm secures significant contract to supply 28 steel bridges
    29th Jan 2021, 11:55 AM

    The project was secured through a consortium of L&T and IHI Infrastructure Systems of Japan

    Read More
  • L&T reports 5% rise in Q3 consolidated net profit
    27th Jan 2021, 09:53 AM

    Total consolidated income of the company decreased marginally by 0.14% at Rs 36,661.08 crore for Q3FY21

    Read More
  • L&T’s Power Transmission & Distribution Business wins transmission line orders in Bangladesh
    20th Jan 2021, 12:02 PM

    The scope of these packages involves design, supply, installation, testing and commissioning of extra high voltage transmission lines on turnkey basis

    Read More
  • L&T’s construction arm bags order from Rail Vikas Nigam
    18th Jan 2021, 10:13 AM

    The scope also includes construction of an Ellipsoidal cum Ventilation Shaft in the finished cross-section of 79 square meters and depth of 32 meters

    Read More
  • L&T’s construction arm bags order for various businesses
    14th Jan 2021, 11:13 AM

    Building & Factories’ arm -- Commercial and Residential Spaces has won an order from a reputed developer to construct an office space in Mumbai

    Read More
  • L&T’s construction arm secures orders for various businesses
    13th Jan 2021, 10:48 AM

    The company’s Metallurgical and Material Handling business has received orders to construct a metallurgical plant in the domestic market

    Read More
  • L&T’s arm wins order from ONGC
    7th Jan 2021, 11:38 AM

    The company has secured contract for their new Living Quarter and Revamp at `NQ Complex' Project

    Read More
  • L&T’s arm wins EPCC contract for Petrochemical Fluidized Catalytic Cracking unit
    4th Jan 2021, 16:56 PM

    The company has won an order from HPCL Rajasthan Refinery

    Read More
  • L&T’s arm wins order from HPCL Rajasthan Refinery
    4th Jan 2021, 10:30 AM

    The engineering, procurement, construction and commissioning contract is for setting up a Dual Feed Cracker Unit

    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.