Nifty
:
23587.50
Sensex
:
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)
Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Larsen & Toubro Ltd.

Engineering - Construction

Rating :
N/A

BSE: 500510 | NSE: LT

NSE BSE
3629.85
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  3716.35
  •  3725.00
  •  3607.10
  •  3716.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2796593
  •  102211.33
  •  3963.50
  •  3175.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,99,254.93
  • 36.91
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,05,529.50
  • 0.94%
  • 5.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 1.13%
  • 19.84%
  • FII
  • DII
  • Others
  • 21.72%
  • 38.12%
  • 19.19%

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
  • 25.52
  • 29.44
  • 32.86

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.50
  • 3.63
  • 4.37

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.62
  • 13.83
  • 15.47

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
93.96
114.62
139.85
166.43
P/E Ratio
39.36
32.27
26.45
22.22
Revenue
219116
256397
293099
332238
EBITDA
23494
27671
33042
38079
Net Income
13059
15555
19225
22685
ROA
3.9
5
5.6
5.7
P/Bk Ratio
5.89
5.26
4.63
4.03
ROE
14.87
16.82
18.35
19.05
FCFF
12945.72
7070.42
10091.4
14082.1
FCFF Yield
2.19
1.2
1.71
2.38

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
61,554.58
51,024.04
20.64%
55,119.82
47,882.37
15.12%
67,078.68
58,335.15
14.99%
55,127.82
46,389.72
18.84%
Expenses
53,637.53
43,983.57
21.95%
48,074.00
41,566.01
15.66%
58,425.64
49,980.91
16.90%
47,929.17
39,736.25
20.62%
EBITDA
7,917.05
7,040.47
12.45%
7,045.82
6,316.36
11.55%
8,653.04
8,354.24
3.58%
7,198.65
6,653.47
8.19%
EBIDTM
12.86%
13.80%
12.78%
13.19%
12.90%
14.32%
13.06%
14.34%
Other Income
1,101.27
1,132.98
-2.80%
920.64
1,145.56
-19.63%
1,041.74
740.91
40.60%
837.75
755.03
10.96%
Interest
2,439.39
2,272.49
7.34%
2,291.89
2,299.08
-0.31%
2,345.35
2,334.29
0.47%
2,343.82
2,382.88
-1.64%
Depreciation
1,023.84
909.89
12.52%
997.92
830.47
20.16%
1,021.20
853.50
19.65%
920.75
825.18
11.58%
PBT
5,555.09
4,991.07
11.30%
4,676.65
4,332.37
7.95%
6,421.84
5,907.36
8.71%
4,771.83
4,336.43
10.04%
Tax
1,442.28
1,135.52
27.01%
1,236.54
1,216.25
1.67%
1,418.30
1,460.62
-2.90%
1,177.32
1,270.50
-7.33%
PAT
4,112.81
3,855.55
6.67%
3,440.11
3,116.12
10.40%
5,003.54
4,446.74
12.52%
3,594.51
3,065.93
17.24%
PATM
6.68%
7.56%
6.24%
6.51%
7.46%
7.62%
6.52%
6.61%
EPS
24.69
23.45
5.29%
20.26
17.74
14.21%
31.98
28.37
12.72%
21.44
18.17
18.00%

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
2,38,880.90
2,21,112.91
1,83,340.70
1,56,521.23
1,35,979.03
1,51,019.35
1,41,313.92
1,19,683.16
1,09,311.81
1,01,122.48
92,004.58
Net Sales Growth
17.31%
20.60%
17.13%
15.11%
-9.96%
6.87%
18.07%
9.49%
8.10%
9.91%
 
Cost Of Goods Sold
23,284.25
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
2,15,596.65
1,44,771.85
1,23,212.02
1,06,921.28
94,301.80
1,03,582.43
95,039.30
80,055.60
72,559.99
66,318.55
60,729.30
GP Margin
90.25%
65.47%
67.20%
68.31%
69.35%
68.59%
67.25%
66.89%
66.38%
65.58%
66.01%
Total Expenditure
2,08,066.34
1,93,089.12
1,58,936.85
1,36,594.88
1,14,907.47
1,27,934.54
1,19,482.27
1,03,128.02
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
30,814.56
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
12.90%
12.67%
13.31%
12.73%
15.50%
15.29%
15.45%
13.83%
15.24%
15.52%
17.04%
Other Income
3,901.40
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
9,420.45
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
3,963.71
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
21,425.41
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
5,274.44
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
24.62%
24.11%
26.21%
29.00%
46.21%
24.39%
29.79%
27.48%
22.58%
30.39%
31.22%
PAT
16,150.97
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
13,525.93
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
-2,625.04
-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
6.76%
5.92%
5.76%
5.46%
2.45%
6.28%
6.32%
6.52%
5.89%
5.21%
5.18%
PAT Growth
11.51%
23.82%
23.70%
156.44%
-64.86%
6.17%
14.35%
21.27%
22.12%
10.67%
 
EPS
119.00
96.39
77.84
62.93
24.54
69.83
65.77
57.51
47.42
38.84
35.09

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
1,76,600.73
1,62,065.99
1,59,360.85
1,37,408.01
1,44,729.21
1,33,802.31
1,09,274.38
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
3,35,763.52
3,26,367.52
3,17,147.41
3,08,576.71
3,04,293.55
2,74,928.43
2,41,122.53
2,10,445.45
1,93,354.24
1,95,565.34
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
1,17,683.65
1,04,163.20
1,09,024.06
1,13,609.88
1,21,603.66
1,08,136.99
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
2,17,074.51
2,21,215.52
2,07,372.30
1,94,966.83
1,82,689.89
1,66,791.44
1,41,630.45
1,21,841.25
1,07,452.55
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
1,11,367.35
820.45
1,211.34
1,292.91
1,08,394.19
97,859.23
86,168.69
69,406.36
63,689.26
45,515.46
Short Term Loans & Adv.
1,10,785.05
1,10,741.74
1,05,325.57
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
3,34,758.16
3,25,378.72
3,16,396.36
3,08,576.71
3,04,293.55
2,74,928.43
2,41,122.53
2,10,445.45
1,93,354.24
1,95,565.34

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, Komatsu unveil mini hydraulic excavator
    13th Dec 2024, 12:58 PM

    Combining power and compactness, PC35MR-3 is perfect for precise work in confined spaces

    Read More
  • L&T’s arm wins deal for IT Load capacity
    12th Dec 2024, 11:09 AM

    The client, a leading cloud service provider has rented as much as 6 MW IT Load capacity

    Read More
  • L&T raises Rs 1,500 crore through NCDs
    5th Dec 2024, 17:14 PM

    The said NCDs would mature on December 5, 2034

    Read More
  • L&T completes acquisition of 15% stake in E2E Networks
    5th Dec 2024, 10:23 AM

    The secondary acquisition of 6% from the promoter of E2E Networks is expected to be completed on or before May 30, 2025

    Read More
  • L&T’s business vertical secures LNTP from NTPC
    12th Nov 2024, 12:39 PM

    This is for setting up thermal power plants in Madhya Pradesh and Bihar

    Read More
  • L&T inks pact to acquire 21% stake in E2E Networks
    5th Nov 2024, 09:40 AM

    The acquisition of stake in E2E Networks is expected to be completed by December 31, 2024

    Read More
  • L&T reports 7% rise in Q2 consolidated net profit
    31st Oct 2024, 11:07 AM

    Consolidated total income of the company increased by 20.13% at Rs 62,655.85 crore for Q2FY25

    Read More
  • Larsen & Toubro - Quarterly Results
    30th Oct 2024, 17:47 PM

    Read More
  • L&T wins new orders for power transmission & distribution business
    30th Oct 2024, 15:27 PM

    The orders include implementation of an Energy Management System for country-wide electricity network

    Read More
  • L&T wins new order from ITER organization
    25th Oct 2024, 14:25 PM

    The Company also inked a Memorandum of understanding with the ITER Organization for technical collaboration on the project

    Read More
  • L&T, CCTE ink strategic partnership in clean energy
    21st Oct 2024, 12:58 PM

    They have signed MoU to collaborate on providing efficient solutions globally in clean energy through the CCTE’s patented ANEEL fuel

    Read More
  • L&T secures order for hydrocarbon business
    17th Oct 2024, 11:42 AM

    The project involves the L-EPC of a 1,200 MTPD (DAP basis) NPK fertilizer plant along with associated utilities and off-site facilities for RCF at Thal unit

    Read More
  • Larsen & Toubro bags order for Heavy Civil Infrastructure vertical
    16th Oct 2024, 12:45 PM

    The company has bagged order from Uttar Pradesh Metro Rail Corporation

    Read More
  • L&T’s associate company sells entire stake in MESPL
    30th Sep 2024, 14:27 PM

    Accordingly, MESPL has ceased to be an associate company with effect from September 27, 2024

    Read More
  • L&T wins orders for Power Transmission & Distribution vertical
    24th Sep 2024, 11:59 AM

    In Abu Dhabi, the company has received an order to build two major 400kV Gas Insulated Substations

    Read More
  • Larsen & Toubro acquires 12.25% stake in IFQM
    20th Sep 2024, 10:10 AM

    The shares have been allotted on September 19, 2024 and accordingly the acquisition has been completed on the said date

    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.