Nifty
:
22147.00
Sensex
:
73088.33
151.15 (0.69%)
599.34 (0.83%)
Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

Larsen & Toubro Ltd.

Engineering - Construction

Rating :
68/99

BSE: 500510 | NSE: LT

NSE BSE
3518.35
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  3525.00
  •  3542.90
  •  3472.40
  •  3550.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2759031
  •  96835.46
  •  3860.00
  •  2168.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 483,780.25
  • 38.24
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 585,496.40
  • 0.68%
  • 5.90

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 1.11%
  • 19.68%
  • FII
  • DII
  • Others
  • 24.36%
  • 35.52%
  • 19.33%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.97
  • 5.35
  • 10.47

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.69
  • 2.25
  • 2.98

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.96
  • 3.43
  • 46.93

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.25
  • 24.54
  • 30.13

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.27
  • 3.29
  • 3.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.42
  • 13.05
  • 14.37

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
55,127.82
46,389.72
18.84%
51,024.04
42,762.61
19.32%
47,882.37
35,853.20
33.55%
58,335.15
52,850.67
10.38%
Expenses
47,929.17
39,736.25
20.62%
43,983.57
36,400.45
20.83%
41,566.01
30,443.38
36.54%
49,980.91
44,892.16
11.34%
EBITDA
7,198.65
6,653.47
8.19%
7,040.47
6,362.16
10.66%
6,316.36
5,409.82
16.76%
8,354.24
7,958.51
4.97%
EBIDTM
13.06%
14.34%
13.80%
14.88%
13.19%
15.09%
14.32%
15.06%
Other Income
837.75
755.03
10.96%
1,132.98
738.53
53.41%
1,145.56
694.72
64.90%
740.91
515.59
43.70%
Interest
2,343.82
2,382.88
-1.64%
2,272.49
2,303.97
-1.37%
2,299.08
2,212.46
3.92%
2,334.29
2,146.93
8.73%
Depreciation
920.75
825.18
11.58%
909.89
860.17
5.78%
830.47
963.40
-13.80%
853.50
769.36
10.94%
PBT
4,771.83
4,336.43
10.04%
4,991.07
3,936.55
26.79%
4,332.37
2,928.68
47.93%
5,907.36
5,557.81
6.29%
Tax
1,177.32
1,270.50
-7.33%
1,135.52
1,117.35
1.63%
1,216.25
635.67
91.33%
1,460.62
1,551.15
-5.84%
PAT
3,594.51
3,065.93
17.24%
3,855.55
2,819.20
36.76%
3,116.12
2,293.01
35.90%
4,446.74
4,006.66
10.98%
PATM
6.52%
6.61%
7.56%
6.59%
6.51%
6.40%
7.62%
7.58%
EPS
21.44
18.17
18.00%
23.45
15.86
47.86%
17.74
12.11
46.49%
28.37
25.77
10.09%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
212,369.38
183,340.70
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
Net Sales Growth
19.41%
17.13%
15.11%
-9.96%
6.87%
18.07%
9.49%
8.10%
9.91%
8.08%
 
Cost Of Goods Sold
21,067.71
60,128.68
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
Gross Profit
191,301.67
123,212.02
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
GP Margin
90.08%
67.20%
68.31%
69.35%
68.59%
67.25%
66.89%
66.38%
65.58%
66.01%
65.69%
Total Expenditure
183,459.66
158,936.85
136,594.88
114,907.47
127,934.54
119,482.27
103,128.02
92,650.88
85,431.57
76,329.83
71,101.05
Power & Fuel Cost
-
2,823.61
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
% Of Sales
-
1.54%
1.45%
1.16%
1.38%
1.56%
1.17%
1.30%
1.23%
1.17%
1.36%
Employee Cost
-
37,214.11
29,695.79
24,750.54
23,114.00
17,466.40
15,270.79
13,853.97
13,330.84
11,931.31
10,499.82
% Of Sales
-
20.30%
18.97%
18.20%
15.31%
12.36%
12.76%
12.67%
13.18%
12.97%
12.33%
Manufacturing Exp.
-
36,979.07
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
% Of Sales
-
20.17%
21.20%
20.33%
22.36%
22.99%
24.56%
27.36%
26.41%
25.28%
26.50%
General & Admin Exp.
-
13,803.74
11,169.53
9,655.99
14,256.14
8,709.14
6,818.19
6,282.93
6,263.40
5,911.91
5,364.94
% Of Sales
-
7.53%
7.14%
7.10%
9.44%
6.16%
5.70%
5.75%
6.19%
6.43%
6.30%
Selling & Distn. Exp.
-
435.97
299.29
218.01
338.15
550.46
675.39
856.63
790.04
804.87
640.74
% Of Sales
-
0.24%
0.19%
0.16%
0.22%
0.39%
0.56%
0.78%
0.78%
0.87%
0.75%
Miscellaneous Exp.
-
7,551.67
10,377.94
9,383.99
6,946.09
11,787.26
9,948.07
3,575.96
2,289.97
2,068.78
640.74
% Of Sales
-
4.12%
6.63%
6.90%
4.60%
8.34%
8.31%
3.27%
2.26%
2.25%
1.96%
EBITDA
28,909.72
24,403.85
19,926.35
21,071.56
23,084.81
21,831.65
16,555.14
16,660.93
15,690.91
15,674.75
14,027.35
EBITDA Margin
13.61%
13.31%
12.73%
15.50%
15.29%
15.45%
13.83%
15.24%
15.52%
17.04%
16.48%
Other Income
3,857.20
5,821.50
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
Interest
9,249.68
9,750.06
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
Depreciation
3,514.61
3,502.25
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
PBT
20,002.63
16,973.04
14,398.04
12,235.80
14,314.20
14,286.16
11,516.16
8,765.93
7,925.40
6,869.54
7,127.73
Tax
4,989.71
4,484.16
4,203.92
4,010.82
3,491.88
4,343.33
3,198.87
2,006.59
2,436.96
2,253.24
2,607.58
Tax Rate
24.95%
26.21%
29.00%
46.21%
24.39%
29.79%
27.48%
22.58%
30.39%
31.22%
34.85%
PAT
15,012.92
10,564.97
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
PAT before Minority Interest
12,670.18
12,624.87
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
Minority Interest
-2,342.74
-2,059.90
-1,749.91
-1,338.35
-1,345.25
-1,311.45
-634.57
-444.27
-311.82
-201.32
38.16
PAT Margin
7.07%
5.76%
5.46%
2.45%
6.28%
6.32%
6.52%
5.89%
5.21%
5.18%
5.77%
PAT Growth
23.21%
23.70%
156.44%
-64.86%
6.17%
14.35%
21.27%
22.12%
10.67%
-3.07%
 
EPS
110.73
77.92
63.00
24.57
69.90
65.84
57.57
47.47
38.88
35.13
36.24

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
89,325.95
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
Share Capital
281.10
281.01
280.91
280.78
280.55
280.27
186.59
186.30
185.91
185.38
Total Reserves
88,577.76
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
Non-Current Liabilities
60,734.31
62,412.83
83,248.64
83,320.29
71,925.21
71,743.22
67,140.21
61,234.61
70,561.03
60,275.71
Secured Loans
49,204.00
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
Unsecured Loans
12,013.68
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
Long Term Provisions
869.99
817.77
773.78
708.67
556.84
523.54
526.60
424.66
1,000.80
502.50
Current Liabilities
162,065.99
159,360.85
137,408.01
144,729.21
133,802.31
109,274.38
89,525.12
85,046.43
79,096.62
70,190.00
Trade Payables
49,784.12
51,365.62
45,745.23
43,643.93
42,994.81
37,797.38
30,294.86
27,003.56
24,649.64
20,849.88
Other Current Liabilities
76,498.62
72,852.59
59,727.25
61,803.79
58,003.07
48,867.26
39,787.69
40,759.11
32,116.29
30,207.94
Short Term Borrowings
30,896.32
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
Short Term Provisions
4,886.93
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
Total Liabilities
326,367.52
317,147.41
308,576.71
304,293.55
274,928.43
241,122.53
210,445.45
193,354.24
195,565.34
171,356.50
Net Block
39,280.78
38,982.03
43,118.96
42,005.30
18,811.76
16,175.55
13,243.79
14,370.91
34,977.42
32,636.82
Gross Block
55,602.50
52,795.04
55,376.95
51,520.94
26,262.23
22,017.53
17,273.07
16,722.01
45,783.38
41,519.24
Accumulated Depreciation
16,029.58
13,526.95
11,228.95
9,229.57
7,172.92
5,573.48
3,878.18
2,289.49
10,744.71
8,821.27
Non Current Assets
104,163.20
109,024.06
113,609.88
121,603.66
108,136.99
99,492.08
88,604.20
85,901.69
99,633.38
83,663.27
Capital Work in Progress
3,065.57
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
Non Current Investment
9,224.89
9,595.60
8,615.40
7,347.73
6,960.93
5,847.06
5,452.80
3,584.89
1,646.80
1,432.79
Long Term Loans & Adv.
47,723.56
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
Other Non Current Assets
1,508.18
1,736.76
1,062.28
638.15
1,144.05
614.32
857.60
563.55
371.52
126.13
Current Assets
221,215.52
207,372.30
194,966.83
182,689.89
166,791.44
141,630.45
121,841.25
107,452.55
95,834.76
87,594.71
Current Investments
35,573.42
29,799.58
31,011.23
12,699.75
13,946.17
9,464.25
14,300.22
7,494.19
7,965.32
6,676.16
Inventories
6,828.78
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
Sundry Debtors
44,731.53
46,139.32
42,229.78
40,731.52
36,845.87
33,116.98
28,688.97
26,024.98
30,089.37
26,384.55
Cash & Bank
22,519.60
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
Other Current Assets
111,562.19
1,211.34
1,292.91
57,718.95
97,859.23
86,168.69
69,406.36
63,689.26
45,515.46
44,909.96
Short Term Loans & Adv.
110,741.74
105,325.57
98,370.87
50,675.24
50,042.73
40,915.08
42,658.08
26,878.28
21,171.56
20,445.56
Net Current Assets
59,149.53
48,011.45
57,558.82
37,960.68
32,989.13
32,356.07
32,316.13
22,406.12
16,738.14
17,404.71
Total Assets
325,378.72
316,396.36
308,576.71
304,293.55
274,928.43
241,122.53
210,445.45
193,354.24
195,565.34
171,356.50

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
22,776.96
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
PBT
16,973.04
14,398.04
23,026.30
14,314.20
14,580.91
11,639.16
8,765.93
7,925.40
6,869.54
7,127.73
Adjustment
5,551.94
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
Changes in Working Capital
5,379.14
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
Cash after chg. in Working capital
27,904.12
23,703.02
26,544.83
10,740.33
126.97
-6,627.58
9,856.93
-24.90
1,613.86
-4,196.11
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5,127.16
-4,539.44
-3,471.01
-4,046.45
-4,882.80
-3,403.44
-3,201.67
-3,214.69
-2,979.24
-2,946.66
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
-8,311.70
-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
Net Fixed Assets
-3,083.68
-553.23
-2,042.07
439.78
-2,966.73
-1,022.87
-667.40
3,539.28
-558.78
356.95
Net Investments
-1,733.54
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
Others
-3,494.48
-7,000.30
11,762.69
2,434.23
-12,491.16
5,517.72
-6,360.83
-7,227.56
-381.11
-2,755.57
Cash from Financing Activity
-11,572.49
-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
Net Cash Inflow / Outflow
2,892.77
314.42
2,140.92
4,809.16
-338.46
3,253.94
-244.75
-613.45
1,759.33
482.99
Opening Cash & Equivalents
13,770.24
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
Closing Cash & Equivalent
16,926.69
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

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
632.22
583.87
537.43
472.41
442.26
389.53
356.67
314.18
290.40
267.68
ROA
3.92%
3.29%
1.52%
3.74%
3.97%
3.74%
3.41%
2.87%
2.71%
3.08%
ROE
14.78%
13.07%
6.58%
16.86%
17.56%
16.15%
14.67%
13.23%
12.78%
13.83%
ROCE
12.98%
11.61%
9.97%
12.93%
13.77%
12.76%
11.50%
11.19%
11.32%
12.60%
Fixed Asset Turnover
3.38
2.96
2.54
3.88
5.85
6.10
6.47
3.26
2.13
2.15
Receivable days
90.45
103.04
111.34
93.75
90.35
94.10
90.77
100.42
111.11
104.96
Inventory Days
12.71
13.72
15.52
14.70
14.54
13.68
14.92
20.34
23.68
22.73
Payable days
305.59
355.30
388.71
330.40
144.58
136.63
119.58
113.31
110.51
104.35
Cash Conversion Cycle
-202.42
-238.55
-261.84
-221.96
-39.68
-28.84
-13.89
7.45
24.27
23.34
Total Debt/Equity
1.33
1.50
1.76
2.13
2.02
1.97
1.88
2.01
2.31
2.25
Interest Cover
2.75
2.52
1.72
2.27
2.53
2.47
2.27
2.16
1.99
2.15

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • L&T sells entire equity stake in L&T Infrastructure Development Projects
    11th Apr 2024, 10:59 AM

    L&T IDPL and its subsidiaries have ceased to be subsidiaries of the Company

    Read More
  • L&T’s arm secures multiple orders from across India
    28th Mar 2024, 11:27 AM

    The business has secured an order from the PPA, to construct a South Breakwater Extension, Groynes and a Breakwater Toe Protection Wall at Paradip Port, Odisha

    Read More
  • L&T’s construction arm secures multiple orders for Buildings & Factories business
    27th Mar 2024, 12:45 PM

    The Business has secured a contract to construct the Al Namaa General Hospital from the Ministry of Health, Sultanate of Oman

    Read More
  • L&T’s Hydrocarbon Business secures onshore gas pipeline project in Middle East
    14th Mar 2024, 11:44 AM

    L&T Energy Hydrocarbon has secured order from a prestigious client in the Middle East

    Read More
  • L&T’s construction arm secures order for Buildings & Factories business
    13th Mar 2024, 11:00 AM

    The scope of work involves civil structure, finishes, MEP services and external development, including landscaping

    Read More
  • L&T’s Hydrocarbon Business secures order from ONGC
    7th Mar 2024, 10:58 AM

    The order is for the MHN TCPP PGC BGC Project, off India’s West Coast

    Read More
  • Larsen & Toubro secures contract from Ministry of Defence
    1st Mar 2024, 14:29 PM

    The contract is for the supply of High Power Radars to the Indian Air Force

    Read More
  • L&T commissions first indigenously built Hydrogen Electrolyser at Hazira
    1st Mar 2024, 10:20 AM

    This pioneering accomplishment signifies L&T Electrolysers’ foray into domestic electrolyser manufacturing, underscoring the company's steadfast dedication to propelling sustainable energy solutions

    Read More
  • L&T’s arm sells entire stake in Interise Investment Managers
    28th Feb 2024, 09:52 AM

    Consequently, IIML has ceased to be a subsidiary of L&T IDPL and the Company

    Read More
  • L&T’s construction arm secures order for Railways Strategic Business Group
    26th Feb 2024, 10:51 AM

    This contract marks the first EPC Railway Systems Order for L&T in the ASEAN region

    Read More
  • L&T’s construction arm secures order for Buildings & Factories business
    22nd Feb 2024, 15:49 PM

    The scope of the order includes construction of the core and shell works for five towers having 62 floors

    Read More
  • L&T’s arm incorporates wholly owned subsidiary
    19th Feb 2024, 10:41 AM

    LH Uttarayan is formed for the purpose of development of real estate and infrastructural facilities

    Read More
  • L&T’s Hydrocarbon Business secures orders in Middle East
    13th Feb 2024, 16:49 PM

    The offshore order involves mainly brownfield work including upgradation of shutdown systems in existing offshore platforms

    Read More
  • L&T’s construction arm secures contract for Transportation Infrastructure Business
    6th Feb 2024, 12:07 PM

    The project has been awarded by the Public Works Roads Department, Assam

    Read More
  • L&T’s Hydrocarbon Business secures large onshore project from IndianOil Adani Ventures
    5th Feb 2024, 10:55 AM

    The scope of work includes engineering, procurement, construction, and commissioning of Offsite Tankages, Bullets and other associated facilities on Lump Sum Turnkey basis

    Read More
  • Larsen & Toubro reports 17% rise in Q3 consolidated net profit
    31st Jan 2024, 10:58 AM

    Consolidated total income of the company increased by 18.71% at Rs 55,965.57 crore for Q3FY24

    Read More
  • Larsen & Toubro - Quarterly Results
    30th Jan 2024, 18:02 PM

    Read More
  • L&T’s arm secures multiple orders in domestic, international markets
    23rd Jan 2024, 14:40 PM

    L&T HE has secured orders for several critical equipment which include 2 EO Reactors from a leading global chemical company in Thailand

    Read More
  • L&T’s construction arm secures contract for Buildings & Factories business
    17th Jan 2024, 10:30 AM

    The scope of works includes Design & Construction of civil structures in all aspects including Finishes, MEP, and related external development works

    Read More
  • L&T’s construction arm secures contract for Railways Strategic Business Group
    16th Jan 2024, 14:56 PM

    The order is for construction of 508 Route Km of High-Speed Electrification System Works for the Mumbai-Ahmedabad High-Speed Rail Project

    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.