Nifty
:
15746.50
Sensex
:
52574.46
63.15 (0.40%)
230.01 (0.44%)
Nifty
Sensex
:
:
15746.50
52574.46
63.15 (0.40%)
230.01 (0.44%)

Larsen & Toubro Ltd.

Engineering - Construction

Rating :
61/99

BSE: 500510 | NSE: LT

NSE BSE
1467.05
21-Jun-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1460.00
  •  1469.40
  •  1447.25
  •  1476.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1970012
  •  28716.93
  •  1593.00
  •  843.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 206,041.49
  • 17.89
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 331,930.83
  • 2.45%
  • 2.73

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 1.11%
  • 21.45%
  • FII
  • DII
  • Others
  • 22.02%
  • 33.17%
  • 22.25%

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
  • 23.04
  • 19.43

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.06
  • 2.95
  • 2.76

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.72
  • 12.82
  • 11.48

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
48,087.90
44,245.28
8.68%
35,596.42
36,242.68
-1.78%
31,034.74
35,328.45
-12.15%
21,259.97
29,635.95
-28.26%
Expenses
39,882.47
37,188.61
7.24%
29,530.58
30,120.61
-1.96%
25,715.23
29,283.31
-12.18%
17,535.61
24,488.98
-28.39%
EBITDA
8,205.43
7,056.67
16.28%
6,065.84
6,122.07
-0.92%
5,319.51
6,045.14
-12.00%
3,724.36
5,146.97
-27.64%
EBIDTM
17.06%
15.95%
17.04%
16.89%
17.14%
17.11%
17.52%
17.37%
Other Income
1,028.26
660.48
55.68%
1,064.66
469.01
127.00%
559.03
596.44
-6.27%
777.40
634.99
22.43%
Interest
2,669.57
2,756.47
-3.15%
2,747.90
2,707.62
1.49%
3,027.22
2,709.18
11.74%
3,159.79
2,665.27
18.55%
Depreciation
816.76
710.94
14.88%
702.10
660.23
6.34%
713.12
629.65
13.26%
672.23
461.46
45.67%
PBT
5,747.36
4,249.74
35.24%
3,680.50
3,223.23
14.19%
-1,594.10
3,302.75
-
894.46
2,655.23
-66.31%
Tax
2,086.71
966.29
115.95%
1,040.75
711.00
46.38%
675.36
791.12
-14.63%
256.44
794.79
-67.73%
PAT
3,660.65
3,283.45
11.49%
2,639.75
2,512.23
5.08%
-2,269.46
2,511.63
-
638.02
1,860.44
-65.71%
PATM
7.61%
7.42%
7.42%
6.93%
-7.31%
7.11%
3.00%
6.28%
EPS
23.44
22.77
2.94%
17.57
16.76
4.83%
39.32
18.01
118.32%
2.16
10.50
-79.43%

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
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
64,313.11
52,043.78
Net Sales Growth
-6.51%
6.87%
18.07%
9.49%
8.10%
9.91%
8.08%
14.27%
15.84%
23.58%
 
Cost Of Goods Sold
17,128.36
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
118,850.67
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
87.40%
68.59%
67.25%
66.89%
66.38%
65.58%
66.01%
65.69%
64.79%
60.05%
59.66%
Total Expenditure
112,663.89
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
23,315.14
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
17.15%
15.29%
15.45%
13.83%
15.24%
15.52%
17.04%
16.48%
16.44%
16.52%
16.71%
Other Income
3,429.35
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
11,604.48
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
2,904.21
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
1,318.88
PBT
8,728.22
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
4,059.26
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
46.51%
24.39%
29.79%
27.48%
22.58%
30.39%
31.22%
34.85%
31.23%
32.73%
34.49%
PAT
4,668.96
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
3,330.61
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
-1,338.35
-1,345.25
-1,311.45
-634.57
-444.27
-311.82
-201.32
38.16
-72.18
-34.76
-78.56
PAT Margin
3.43%
6.28%
6.32%
6.52%
5.89%
5.21%
5.18%
5.77%
6.95%
7.24%
8.41%
PAT Growth
-54.08%
6.17%
14.35%
21.27%
22.12%
10.67%
-3.07%
-5.15%
11.25%
6.39%
 
EPS
33.73
68.46
64.48
56.39
46.50
38.08
34.40
35.49
37.42
33.64
31.62

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
18,811.76
16,175.55
13,243.79
14,370.91
34,977.42
32,636.82
30,628.58
19,642.60
15,863.52
Gross Block
51,520.34
26,262.23
22,017.53
17,273.07
16,722.01
45,783.38
41,519.24
38,203.15
25,777.61
20,521.62
Accumulated Depreciation
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
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
16,301.67
15,848.07
16,731.26
15,165.24
14,992.78
14,178.52
11,350.52
14,913.23
12,362.37
Non Current Investment
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
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
439.80
-2,966.73
-1,022.87
-667.40
3,539.28
-558.78
356.95
-1,266.30
-1,588.26
-1,563.72
Net Investments
-11,130.28
4,435.09
-580.35
-2,767.71
-938.28
-3,838.26
-3,111.25
-231.49
-1,187.08
-979.47
Others
2,434.21
-12,491.16
5,517.72
-6,360.83
-7,227.56
-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
5.85
6.10
6.47
3.26
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'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
  • L&T intensifies efforts to retain workforce post outbreak of second COVID-19 wave
    24th May 2021, 12:36 PM

    It has been able to retain almost 70 per cent of its 2,45,000 contract labourers at its various project sites

    Read More
  • L&T transfers NxT Digital Business to Mindtree
    21st May 2021, 10:23 AM

    The transaction involves a cash consideration of Rs 198 crore

    Read More
  • L&T wins Dubai’s Taqdeer Award for providing best working conditions for labour
    20th May 2021, 12:49 PM

    L&T was awarded a three-star grading

    Read More
  • Larsen & Toubro’s arm inks pact to acquire 6.35% stake in Help Lightning INC
    19th May 2021, 10:24 AM

    The acquisition helps businesses carry out processes more efficiently without the need for experts to travel to sites

    Read More
  • Larsen & Toubro reports 3% rise in Q4 consolidated net profit
    15th May 2021, 09:25 AM

    The company has reported a standalone net profit of Rs 2,441.11 crore for the quarter ended March 31, 2021

    Read More
  • L&T's construction arm secures orders for Heavy Civil Infrastructure business
    14th May 2021, 11:12 AM

    The Business has secured an order from Chennai Metro Rail Corporation and Chennai Metro Rail Corporation

    Read More
  • L&T working towards medical-grade oxygen demand
    5th May 2021, 11:19 AM

    The company will soon start delivering 22 oxygen generators to various hospitals in India, where the scarcity is most acute

    Read More
  • L&T bags 4th spot in LinkedIn’s ‘Top Companies’ List in India
    4th May 2021, 13:39 PM

    This makes L&T the only infrastructure company to feature in the top 10

    Read More
  • L&T secures contract from Oilfields Supply Company
    22nd Apr 2021, 10:46 AM

    The project is scheduled to be completed in 30 months

    Read More
  • L&T completes 75 years of construction, mining machinery business
    20th Apr 2021, 12:10 PM

    The business has supplied over 60,000 units of various equipment in the country during its 75 years association

    Read More
  • L&T’s arm secures orders for various businesses
    16th Apr 2021, 11:16 AM

    The company’s Power Transmission and Distribution business has won orders to design and construct two 132/11kV Substations in Dubai, UAE

    Read More
  • L&T’s arm wins significant contracts for various business segments in Q4FY21
    15th Apr 2021, 11:15 AM

    The company also won a Critical Reactor system package order for Indian Oil Corporation’s Petrochemical Project against stiff international competition

    Read More
  • L&T begins constructing 300 MW Jeddah Solar PV Power Plant
    13th Apr 2021, 12:01 PM

    The turnkey EPC order has been received from the consortium of Masdar, EDF Renewables and Nesma Company

    Read More
  • 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

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.