Nifty
:
24123.85
Sensex
:
79441.45
-18.10 (-0.08%)
-34.74 (-0.04%)
Nifty
Sensex
:
:
24123.85
79441.45
-18.10 (-0.08%)
-34.74 (-0.04%)

Larsen & Toubro Ltd.

Engineering - Construction

Rating :
68/99

BSE: 500510 | NSE: LT

NSE BSE
3626.50
02-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  3535.05
  •  3634.00
  •  3535.05
  •  3526.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5087748
  •  182930.39
  •  3919.90
  •  2420.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 498,279.32
  • 38.16
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 596,960.70
  • 0.94%
  • 5.81

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
  • 9.16
  • 7.92
  • 12.21

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.98
  • 3.95
  • 7.06

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.63
  • 6.66
  • 15.27

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.35
  • 26.95
  • 30.67

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.34
  • 3.39
  • 3.98

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.54
  • 13.27
  • 14.71

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
67,078.68
58,335.15
14.99%
55,127.82
46,389.72
18.84%
51,024.04
42,762.61
19.32%
47,882.37
35,853.20
33.55%
Expenses
58,425.64
49,980.91
16.90%
47,929.17
39,736.25
20.62%
43,983.57
36,400.45
20.83%
41,566.01
30,443.38
36.54%
EBITDA
8,653.04
8,354.24
3.58%
7,198.65
6,653.47
8.19%
7,040.47
6,362.16
10.66%
6,316.36
5,409.82
16.76%
EBIDTM
12.90%
14.32%
13.06%
14.34%
13.80%
14.88%
13.19%
15.09%
Other Income
1,041.74
740.91
40.60%
837.75
755.03
10.96%
1,132.98
738.53
53.41%
1,145.56
694.72
64.90%
Interest
2,345.35
2,334.29
0.47%
2,343.82
2,382.88
-1.64%
2,272.49
2,303.97
-1.37%
2,299.08
2,212.46
3.92%
Depreciation
1,021.20
853.50
19.65%
920.75
825.18
11.58%
909.89
860.17
5.78%
830.47
963.40
-13.80%
PBT
6,421.84
5,907.36
8.71%
4,771.83
4,336.43
10.04%
4,991.07
3,936.55
26.79%
4,332.37
2,928.68
47.93%
Tax
1,418.30
1,460.62
-2.90%
1,177.32
1,270.50
-7.33%
1,135.52
1,117.35
1.63%
1,216.25
635.67
91.33%
PAT
5,003.54
4,446.74
12.52%
3,594.51
3,065.93
17.24%
3,855.55
2,819.20
36.76%
3,116.12
2,293.01
35.90%
PATM
7.46%
7.62%
6.52%
6.61%
7.56%
6.59%
6.51%
6.40%
EPS
31.98
28.37
12.72%
21.44
18.17
18.00%
23.45
15.86
47.86%
17.74
12.11
46.49%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
221,112.91
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
Net Sales Growth
-
20.60%
17.13%
15.11%
-9.96%
6.87%
18.07%
9.49%
8.10%
9.91%
 
Cost Of Goods Sold
-
76,341.06
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
Gross Profit
-
144,771.85
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
GP Margin
-
65.47%
67.20%
68.31%
69.35%
68.59%
67.25%
66.89%
66.38%
65.58%
66.01%
Total Expenditure
-
193,089.12
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
Power & Fuel Cost
-
2,745.19
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
% Of Sales
-
1.24%
1.54%
1.45%
1.16%
1.38%
1.56%
1.17%
1.30%
1.23%
1.17%
Employee Cost
-
41,171.02
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
% Of Sales
-
18.62%
20.30%
18.97%
18.20%
15.31%
12.36%
12.76%
12.67%
13.18%
12.97%
Manufacturing Exp.
-
48,142.38
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
% Of Sales
-
21.77%
20.17%
21.20%
20.33%
22.36%
22.99%
24.56%
27.36%
26.41%
25.28%
General & Admin Exp.
-
16,634.80
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
% Of Sales
-
7.52%
7.53%
7.14%
7.10%
9.44%
6.16%
5.70%
5.75%
6.19%
6.43%
Selling & Distn. Exp.
-
468.49
435.97
299.29
218.01
338.15
550.46
675.39
856.63
790.04
804.87
% Of Sales
-
0.21%
0.24%
0.19%
0.16%
0.22%
0.39%
0.56%
0.78%
0.78%
0.87%
Miscellaneous Exp.
-
7,586.18
7,551.67
10,377.94
9,383.99
6,946.09
11,787.26
9,948.07
3,575.96
2,289.97
804.87
% Of Sales
-
3.43%
4.12%
6.63%
6.90%
4.60%
8.34%
8.31%
3.27%
2.26%
2.25%
EBITDA
-
28,023.79
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
EBITDA Margin
-
12.67%
13.31%
12.73%
15.50%
15.29%
15.45%
13.83%
15.24%
15.52%
17.04%
Other Income
-
5,903.96
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
Interest
-
9,821.92
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
Depreciation
-
3,682.33
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
PBT
-
20,423.50
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
Tax
-
4,947.39
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
Tax Rate
-
24.11%
26.21%
29.00%
46.21%
24.39%
29.79%
27.48%
22.58%
30.39%
31.22%
PAT
-
13,081.73
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
PAT before Minority Interest
-
15,569.72
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
Minority Interest
-
-2,487.99
-2,059.90
-1,749.91
-1,338.35
-1,345.25
-1,311.45
-634.57
-444.27
-311.82
-201.32
PAT Margin
-
5.92%
5.76%
5.46%
2.45%
6.28%
6.32%
6.52%
5.89%
5.21%
5.18%
PAT Growth
-
23.82%
23.70%
156.44%
-64.86%
6.17%
14.35%
21.27%
22.12%
10.67%
 
EPS
-
96.49
77.92
63.00
24.57
69.90
65.84
57.57
47.47
38.88
35.13

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
86,359.24
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
Share Capital
274.93
281.10
281.01
280.91
280.78
280.55
280.27
186.59
186.30
185.91
Total Reserves
85,533.77
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
Non-Current Liabilities
56,613.13
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
Secured Loans
42,472.94
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
Unsecured Loans
14,034.03
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
Long Term Provisions
987.38
869.99
817.77
773.78
708.67
556.84
523.54
526.60
424.66
1,000.80
Current Liabilities
176,600.73
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
Trade Payables
53,292.88
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
Other Current Liabilities
90,155.60
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
Short Term Borrowings
27,834.27
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
Short Term Provisions
5,317.98
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
Total Liabilities
335,763.52
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
Net Block
40,772.45
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
Gross Block
60,100.92
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
Accumulated Depreciation
19,072.03
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
Non Current Assets
117,683.65
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
Capital Work in Progress
3,045.01
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
Non Current Investment
10,690.19
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
Long Term Loans & Adv.
59,520.54
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
Other Non Current Assets
1,464.09
1,508.18
1,736.76
1,062.28
638.15
1,144.05
614.32
857.60
563.55
371.52
Current Assets
217,074.51
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
Current Investments
34,957.63
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
Inventories
6,620.19
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
Sundry Debtors
48,770.95
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
Cash & Bank
15,358.39
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
Other Current Assets
111,367.35
820.45
1,211.34
1,292.91
108,394.19
97,859.23
86,168.69
69,406.36
63,689.26
45,515.46
Short Term Loans & Adv.
110,785.05
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
Net Current Assets
40,473.78
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
Total Assets
334,758.16
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
18,266.28
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
PBT
20,423.50
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
Adjustment
4,507.91
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
Changes in Working Capital
-1,385.08
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
Cash after chg. in Working capital
23,546.33
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
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5,280.05
-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
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
2,163.04
-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
Net Fixed Assets
-1,416.76
-3,083.68
-553.23
-2,042.07
439.78
-2,966.73
-1,022.87
-667.40
3,539.28
-558.78
Net Investments
-280.85
-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
Others
3,860.65
-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
Cash from Financing Activity
-25,413.36
-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
Net Cash Inflow / Outflow
-4,984.04
2,892.77
314.42
2,140.92
4,809.16
-338.46
3,253.94
-244.75
-613.45
1,759.33
Opening Cash & Equivalents
16,926.69
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
Closing Cash & Equivalent
11,958.50
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

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
624.22
632.22
583.87
537.43
472.41
442.26
389.53
356.67
314.18
290.40
ROA
4.70%
3.92%
3.29%
1.52%
3.74%
3.97%
3.74%
3.41%
2.87%
2.71%
ROE
17.83%
14.78%
13.07%
6.58%
16.86%
17.56%
16.15%
14.67%
13.23%
12.78%
ROCE
14.86%
12.98%
11.61%
9.97%
12.93%
13.77%
12.76%
11.50%
11.19%
11.32%
Fixed Asset Turnover
3.82
3.38
2.96
2.54
3.88
5.85
6.10
6.47
3.26
2.13
Receivable days
77.17
90.45
103.04
111.34
93.75
90.35
94.10
90.77
100.42
111.11
Inventory Days
11.10
12.71
13.72
15.52
14.70
14.54
13.68
14.92
20.34
23.68
Payable days
246.15
306.46
355.30
388.71
330.40
144.58
136.63
119.58
113.31
110.51
Cash Conversion Cycle
-157.88
-203.29
-238.55
-261.84
-221.96
-39.68
-28.84
-13.89
7.45
24.27
Total Debt/Equity
1.33
1.33
1.50
1.76
2.13
2.02
1.97
1.88
2.01
2.31
Interest Cover
3.09
2.75
2.52
1.72
2.27
2.53
2.47
2.27
2.16
1.99

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • L&T’s vertical secures order from ONGC
    1st Jul 2024, 11:43 AM

    The company has bagged order for the eighth phase of Pipeline Replacement Project (PRPVIII Group B) off India's west coast

    Read More
  • L&T’s PT&D vertical wins order to build Solar cum Energy Storage plant
    24th Jun 2024, 15:41 PM

    The BESS, with a capacity of 254MWh will enable storing solar energy during low-demand period and discharging when the demand peaks

    Read More
  • L&T’s construction arm wins multiple orders for Buildings & Factories business
    18th Jun 2024, 11:12 AM

    It has secured an order from the Asian Institute of Gastroenterology, Hyderabad for constructing a super-speciality hospital at Gachibowli in the city

    Read More
  • L&T, Antaisolar partner for 294 MW Solar Tracker Project in India
    14th Jun 2024, 16:45 PM

    This collaboration was unveiled at SNEC

    Read More
  • L&T secures order from ONGC for hydrocarbon vertical
    13th Jun 2024, 14:30 PM

    The company has secured an order for Daman Upside Development Project-Wellhead Platforms & Pipelines off India’s west coast

    Read More
  • L&T delivers World’s heaviest EO reactors to China
    22nd May 2024, 16:00 PM

    The reactors were dispatched from L&T’s A M Naik Heavy Engineering Complex at Hazira in Gujarat

    Read More
  • L&T’s construction arm secures multiple orders for Buildings & Factories business
    17th May 2024, 14:08 PM

    B&F Business has also received several add-on orders from some of its existing jobs

    Read More
  • L&T’s arm opens new manufacturing facility in Saudi Arabia
    16th May 2024, 16:59 PM

    The facility will catapult the manufacturing capability of the region

    Read More
  • Larsen & Toubro - Quarterly Results
    8th May 2024, 17:16 PM

    Read More
  • L&T secures multiple orders for power transmission & distribution business
    8th May 2024, 10:23 AM

    The business has bagged orders to establish two Floating Solar Plants in India

    Read More
  • L&T’s arm rolls out industry-integrated MTech programmes in advanced IT domains
    6th May 2024, 11:26 AM

    L&T EduTech has so far inked Memorandum of Understandings with two prominent institutions

    Read More
  • Larsen & Toubro manufactures hydrotreating reactor for refinery in Mexico
    24th Apr 2024, 12:20 PM

    The reactor has been dispatched for Mexico from the company's A M Naik Heavy Engineering Complex at Hazira in Gujarat

    Read More
  • 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

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.