Nifty
Sensex
:
:
11428.30
38506.09
87.15 (0.77%)
291.62 (0.76%)

Engineering - Construction

Rating :
73/99  (View)

BSE: 500510 | NSE: LT

1432.25
8.30 (0.58%)
15-Oct-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1429.10
  •  1444.80
  •  1420.65
  •  1423.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1797471
  •  25744.28
  •  1607.00
  •  1182.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 199,635.58
  • 21.79
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 313,464.51
  • 1.27%
  • 3.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 6.85%
  • 21.36%
  • FII
  • DII
  • Others
  • 0.55%
  • 37.22%
  • 34.02%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.36
  • 8.91
  • 8.86

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.76
  • 6.97
  • 5.67

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.53
  • 13.39
  • 11.52

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.25
  • 25.60
  • 24.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.20
  • 3.29
  • 3.25

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.87
  • 14.78
  • 13.53

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
29,635.95
28,283.45
4.78%
44,933.96
40,678.10
10.46%
35,708.87
28,747.45
24.22%
32,080.83
26,446.76
21.30%
Expenses
24,238.39
23,715.14
2.21%
37,368.15
33,688.88
10.92%
29,736.34
24,077.59
23.50%
26,522.65
21,964.21
20.75%
EBITDA
5,397.56
4,568.31
18.15%
7,565.81
6,989.22
8.25%
5,972.53
4,669.86
27.90%
5,558.18
4,482.55
24.00%
EBIDTM
18.21%
16.15%
16.84%
17.18%
16.73%
16.24%
17.33%
16.95%
Other Income
384.40
244.03
57.52%
621.33
412.94
50.46%
606.39
213.94
183.44%
425.27
399.65
6.41%
Interest
2,665.27
2,019.80
31.96%
2,473.85
1,997.02
23.88%
2,511.07
1,889.38
32.90%
2,186.94
1,913.37
14.30%
Depreciation
461.46
644.89
-28.44%
474.66
492.39
-3.60%
448.95
454.49
-1.22%
515.51
430.59
19.72%
PBT
2,561.68
2,147.65
19.28%
5,238.63
4,912.75
6.63%
3,618.90
2,526.18
43.26%
3,575.75
2,674.98
33.67%
Tax
794.79
934.58
-14.96%
1,322.50
1,457.98
-9.29%
1,200.15
737.24
62.79%
886.12
543.94
62.91%
PAT
1,766.89
1,213.07
45.65%
3,916.13
3,454.77
13.35%
2,418.75
1,788.94
35.21%
2,689.63
2,131.04
26.21%
PATM
5.96%
4.29%
8.72%
8.49%
6.77%
6.22%
8.38%
8.06%
EPS
10.50
8.67
21.11%
24.37
22.60
7.83%
14.56
10.63
36.97%
15.91
12.99
22.48%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
142,359.61
141,007.09
119,683.16
109,311.81
101,122.48
92,004.58
85,128.40
74,498.00
64,313.11
52,043.78
43,969.80
Net Sales Growth
14.66%
17.82%
9.49%
8.10%
9.91%
8.08%
14.27%
15.84%
23.58%
18.36%
 
Cost Of Goods Sold
17,838.95
49,143.19
39,513.26
36,751.82
34,803.93
31,275.28
29,211.39
26,229.93
25,695.82
20,994.39
17,123.26
Gross Profit
124,520.66
91,863.90
80,169.90
72,559.99
66,318.55
60,729.30
55,917.01
48,268.07
38,617.29
31,049.39
26,846.54
GP Margin
87.47%
65.15%
66.99%
66.38%
65.58%
66.01%
65.69%
64.79%
60.05%
59.66%
61.06%
Total Expenditure
117,865.53
119,052.04
102,697.44
92,650.88
85,431.57
76,329.83
71,101.05
62,253.33
53,691.79
43,346.41
36,748.36
Power & Fuel Cost
-
2,240.48
1,394.53
1,423.19
1,243.45
1,074.48
1,157.69
990.53
779.76
563.79
430.81
% Of Sales
-
1.59%
1.17%
1.30%
1.23%
1.17%
1.36%
1.33%
1.21%
1.08%
0.98%
Employee Cost
-
18,100.58
15,292.48
13,853.97
13,330.84
11,931.31
10,499.82
8,227.83
6,874.61
5,253.68
2,996.76
% Of Sales
-
12.84%
12.78%
12.67%
13.18%
12.97%
12.33%
11.04%
10.69%
10.09%
6.82%
Manufacturing Exp.
-
32,412.39
32,237.43
29,906.38
26,709.94
23,263.20
22,556.99
20,426.68
15,150.30
11,928.47
12,906.34
% Of Sales
-
22.99%
26.94%
27.36%
26.41%
25.28%
26.50%
27.42%
23.56%
22.92%
29.35%
General & Admin Exp.
-
8,536.41
6,560.38
6,282.93
6,263.40
5,911.91
5,364.94
4,537.06
3,403.62
2,829.01
2,217.65
% Of Sales
-
6.05%
5.48%
5.75%
6.19%
6.43%
6.30%
6.09%
5.29%
5.44%
5.04%
Selling & Distn. Exp.
-
596.39
1,086.80
856.63
790.04
804.87
640.74
546.28
436.63
446.70
355.28
% Of Sales
-
0.42%
0.91%
0.78%
0.78%
0.87%
0.75%
0.73%
0.68%
0.86%
0.81%
Miscellaneous Exp.
-
8,022.60
6,612.56
3,575.96
2,289.97
2,068.78
1,669.48
1,295.02
1,351.05
1,330.37
355.28
% Of Sales
-
5.69%
5.53%
3.27%
2.26%
2.25%
1.96%
1.74%
2.10%
2.56%
1.63%
EBITDA
24,494.08
21,955.05
16,985.72
16,660.93
15,690.91
15,674.75
14,027.35
12,244.67
10,621.32
8,697.37
7,221.44
EBITDA Margin
17.21%
15.57%
14.19%
15.24%
15.52%
17.04%
16.48%
16.44%
16.52%
16.71%
16.42%
Other Income
2,037.39
3,978.41
4,375.95
1,492.15
919.90
1,083.52
1,040.46
1,257.73
884.05
1,077.51
2,623.42
Interest
9,837.13
9,563.29
7,916.78
7,017.22
6,898.68
7,265.78
6,494.26
4,642.28
3,008.34
1,931.42
1,520.19
Depreciation
1,900.58
2,084.00
1,928.73
2,369.93
1,786.73
2,622.95
1,445.82
1,637.07
1,580.29
1,318.88
979.32
PBT
14,994.96
14,286.17
11,516.16
8,765.93
7,925.40
6,869.54
7,127.73
7,223.05
6,916.74
6,524.58
7,345.35
Tax
4,203.56
4,343.34
3,198.87
2,006.59
2,436.96
2,253.24
2,607.58
2,385.54
2,282.55
2,345.56
2,037.40
Tax Rate
28.03%
29.79%
27.48%
22.58%
30.39%
31.22%
34.85%
31.23%
32.73%
34.49%
27.74%
PAT
10,791.40
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
5,210.42
PAT before Minority Interest
9,400.05
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
5,307.95
Minority Interest
-1,391.35
-1,311.45
-634.57
-444.27
-311.82
-201.32
38.16
-72.18
-34.76
-78.56
-97.53
PAT Margin
7.58%
6.33%
6.52%
5.89%
5.21%
5.18%
5.77%
6.95%
7.24%
8.41%
11.85%
PAT Growth
25.66%
14.35%
21.27%
22.12%
10.67%
-3.07%
-5.15%
11.25%
6.39%
-16.00%
 
Unadjusted EPS
65.34
63.51
52.62
43.20
45.48
51.33
53.04
55.75
76.81
73.56
91.90

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
62,374.80
55,656.99
50,216.52
44,180.36
40,909.07
37,711.61
33,859.69
29,386.78
25,050.55
20,991.26
Share Capital
280.55
280.27
186.59
186.30
185.91
185.38
123.08
122.48
121.77
120.44
Total Reserves
61,757.20
55,059.60
49,726.68
43,711.84
40,418.06
37,149.44
33,289.69
28,781.12
24,514.93
20,521.37
Non-Current Liabilities
71,925.21
72,366.16
67,140.21
61,234.61
70,561.03
60,275.71
52,724.28
42,075.07
30,096.11
24,760.35
Secured Loans
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
16,120.68
Unsecured Loans
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
8,486.64
Long Term Provisions
556.84
523.54
526.60
424.66
1,000.80
502.50
506.17
540.85
274.25
0.00
Current Liabilities
134,589.02
109,273.22
89,525.12
85,046.43
79,096.62
70,190.00
55,962.21
48,281.71
40,481.83
24,644.30
Trade Payables
42,994.81
37,794.96
30,294.86
27,003.56
24,649.64
20,849.88
18,053.65
17,401.23
14,687.72
11,296.34
Other Current Liabilities
58,195.37
48,915.40
39,787.69
40,759.11
32,116.29
30,207.94
25,291.86
21,196.65
17,569.47
9,526.48
Short Term Borrowings
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
0.00
Short Term Provisions
4,175.00
3,231.01
2,908.10
2,387.01
5,601.30
5,273.66
4,650.94
4,427.47
4,187.81
3,821.48
Total Liabilities
275,715.14
242,921.37
210,445.45
193,354.24
195,565.34
171,356.50
145,199.05
121,497.02
96,654.49
71,483.16
Net Block
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
12,599.87
Gross Block
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
16,108.12
Accumulated Depreciation
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
3,458.05
Non Current Assets
108,731.40
106,683.13
88,604.20
85,901.69
99,633.38
83,663.27
67,343.36
54,928.29
42,121.91
20,269.90
Capital Work in Progress
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
6,618.43
Non Current Investment
11,428.66
10,192.92
9,066.06
7,970.89
1,646.80
1,432.79
1,224.19
1,564.87
1,503.33
1,290.96
Long Term Loans & Adv.
65,299.82
68,198.13
52,318.75
52,217.10
47,884.22
35,528.37
24,257.71
18,876.14
12,545.76
0.00
Other Non Current Assets
1,144.05
614.32
857.60
563.55
371.52
126.13
121.72
170.81
86.29
0.00
Current Assets
166,983.74
136,238.24
121,841.25
107,452.55
95,834.76
87,594.71
77,763.01
66,492.64
54,521.79
51,213.26
Current Investments
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
8,569.90
Inventories
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
2,446.14
Sundry Debtors
37,038.17
34,654.08
28,688.97
26,024.98
30,089.37
26,384.55
23,011.32
20,651.10
14,119.45
12,522.63
Cash & Bank
11,726.24
8,032.53
5,305.96
5,389.91
5,756.21
4,096.57
3,566.14
3,378.58
3,644.64
3,321.59
Other Current Assets
97,859.23
31,262.57
26,748.28
36,810.98
45,515.46
44,909.96
38,472.78
31,010.18
26,004.99
24,353.00
Short Term Loans & Adv.
49,497.76
47,977.01
42,658.08
26,878.28
21,171.56
20,445.56
18,443.08
15,683.96
13,477.36
24,249.06
Net Current Assets
32,394.72
26,965.02
32,316.13
22,406.12
16,738.14
17,404.71
21,800.80
18,210.93
14,039.96
26,568.96
Total Assets
275,715.14
242,921.37
210,445.45
193,354.24
195,565.34
171,356.50
145,199.05
121,497.02
96,654.49
71,483.16

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
-4,716.85
-10,031.02
6,655.26
-3,239.59
-1,365.38
-7,142.77
-4,354.76
-6,226.77
-1,615.61
2,117.84
PBT
14,580.92
11,516.16
8,765.93
7,925.40
6,869.54
7,127.73
7,223.05
6,916.74
6,524.58
7,345.35
Adjustment
1,531.10
1,731.98
2,488.97
2,559.48
3,327.97
4,056.58
3,116.30
2,503.73
1,512.74
-641.03
Changes in Working Capital
-16,247.28
-19,875.72
-1,397.97
-10,509.78
-8,583.65
-15,380.42
-12,162.39
-12,795.66
-6,983.90
-2,831.76
Cash after chg. in Working capital
-135.26
-6,627.58
9,856.93
-24.90
1,613.86
-4,196.11
-1,823.04
-3,375.19
1,053.42
3,872.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4,581.59
-3,403.44
-3,201.67
-3,214.69
-2,979.24
-2,946.66
-2,531.72
-2,851.58
-2,669.03
-1,754.72
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
-10,999.39
3,914.50
-9,795.94
-4,626.56
-4,778.15
-5,509.87
-6,922.35
-5,864.18
-5,928.72
-4,997.04
Net Fixed Assets
-1,332.02
-931.47
-699.68
4,003.32
-558.78
356.95
-1,266.30
-1,588.26
-1,563.72
-1,493.51
Net Investments
2,598.51
-658.63
-2,717.51
-1,385.18
-3,838.26
-3,111.25
-231.49
-1,187.08
-979.47
-5,441.63
Others
-12,265.88
5,504.60
-6,378.75
-7,244.70
-381.11
-2,755.57
-5,424.56
-3,088.84
-3,385.53
1,938.10
Cash from Financing Activity
15,440.98
9,370.46
2,895.93
7,252.70
7,902.86
13,135.63
11,429.36
11,967.65
7,868.18
4,770.05
Net Cash Inflow / Outflow
-275.26
3,253.94
-244.75
-613.45
1,759.33
482.99
152.25
-123.30
323.85
1,890.85
Opening Cash & Equivalents
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
1,459.04
Closing Cash & Equivalent
6,523.43
6,798.69
3,544.75
3,789.51
5,845.90
4,086.57
3,603.58
3,522.14
3,645.44
3,321.59

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
442.26
394.90
356.67
314.18
290.40
267.68
240.49
209.04
179.55
152.12
ROA
3.96%
3.72%
3.41%
2.87%
2.71%
3.08%
3.94%
4.30%
5.30%
8.30%
ROE
17.56%
16.04%
14.67%
13.23%
12.78%
13.83%
16.92%
17.57%
19.71%
30.96%
ROCE
13.78%
12.73%
11.50%
11.19%
11.32%
12.60%
13.55%
13.94%
16.19%
22.19%
Fixed Asset Turnover
6.36
6.46
6.55
3.27
2.13
2.15
2.35
2.81
2.86
3.10
Receivable days
90.80
96.45
90.77
100.42
111.11
104.96
105.97
97.68
92.67
98.90
Inventory Days
14.58
13.68
14.92
20.34
23.68
22.73
22.81
20.42
19.08
20.38
Payable days
139.36
132.10
119.58
113.31
110.51
104.35
107.59
116.71
116.97
105.14
Cash Conversion Cycle
-33.99
-21.97
-13.89
7.45
24.27
23.34
21.19
1.39
-5.22
14.14
Total Debt/Equity
2.02
1.94
1.88
2.01
2.31
2.25
2.00
1.79
1.52
1.19
Interest Cover
2.52
2.47
2.27
2.16
1.99
2.15
2.65
3.32
4.52
5.83

News Update


  • L&T operationalizes two thermal power units at NTPC's MP, UP plants
    14th Oct 2019, 15:59 PM

    The operationalization of these units has enabled NTPC to add 1,320 MW capacity to national grid

    Read More
  • L&T’s arm secures orders for varied businesses
    10th Oct 2019, 09:34 AM

    The Metallurgy and Material Handling Business has been awarded an EPC order from NTPC

    Read More
  • L&T’s arm launches Coast Guard ship 'Varaha'
    30th Sep 2019, 14:38 PM

    The company had been mandated by the Ministry of Defence for design and construction of seven offshore patrol vessels in 2014

    Read More
  • L&T wins 11th PMI India Awards 2019
    24th Sep 2019, 09:36 AM

    The company has won the award by Project Management Institute

    Read More
  • L&T planning to create more technology jobs in New Jersey
    20th Sep 2019, 10:35 AM

    The company is planning to create more technology jobs in New Jersey to help global enterprises achieve their digital transformation goals

    Read More
  • L&T’s construction arm secures order from West Bengal Public Health Engineering Department
    16th Sep 2019, 11:32 AM

    The project is funded by Asian Development Bank (ADB)

    Read More
  • L&T’s construction arm bags residential project from CIDCO
    9th Sep 2019, 09:40 AM

    This is a fast track project to be completed within stringent timelines

    Read More
  • L&T builds advanced infrastructure solutions for Energy Efficiency Services
    5th Sep 2019, 09:13 AM

    The smart meter project is aimed at regulating power consumption pattern, promoting online billing

    Read More
  • L&T’s construction arm secures order from NMIAPL
    31st Aug 2019, 15:35 PM

    The project is for engineering, procurement and construction of the greenfield NMIAPL

    Read More
  • L&T’s JV secures order from THDC India
    30th Aug 2019, 10:11 AM

    The order is for THDC's 2x660 MW Khurja Super Thermal Power Project in Bulandshahar district, Uttar Pradesh

    Read More
  • L&T’s power business bags EPC order from NTPC
    26th Aug 2019, 09:48 AM

    The company will be implementing FGD systems for 12 units constituting 4,260 MW at NTPC’s Vindhyachal power plant

    Read More
  • L&T raises Rs 1400 crore via NCDs
    19th Aug 2019, 14:30 PM

    The said Debentures are proposed to be listed on the National Stock Exchange of India

    Read More
  • L&T planning to raise Rs 1400 crore
    14th Aug 2019, 12:07 PM

    The company is planning to issue Rated, Listed, Unsecured, Redeemable NCDs on private placement basis

    Read More
  • L&T, HDFC Bank, Paytm contribute Rs 15 crore to Bihar CM's relief fund
    9th Aug 2019, 12:24 PM

    The chief minister lauded the three corporate entities for displaying their commitment towards social causes

    Read More
  • L&T gets nod from shareholders to raise Rs 4,000 crore
    2nd Aug 2019, 10:03 AM

    The proposal to fund raising was approved by the requisite majority of shareholders at its annual general meeting held on August 1, 2019

    Read More
  • L&T registers 11% rise in work orders for Q1FY20
    24th Jul 2019, 09:55 AM

    The International orders during the year at Rs 9,005 crore constituted 23% of the total order inflow

    Read More
  • L&T reports 21% rise in Q1 consolidated net profit
    23rd Jul 2019, 16:55 PM

    Total consolidated income of the company increased by 10.24% at Rs 30020.35 crore for Q1FY20

    Read More
  • Larsen & Toubro - Quarterly Results
    23rd Jul 2019, 16:35 PM

    Read More
  • L&T’s Power Business secures orders from DVC
    19th Jul 2019, 09:58 AM

    This is in continuation to the orders the company had received earlier from NTPC for setting up FGD systems

    Read More
  • L&T’s arm secures Marjan Oil Increment Project in Saudi Arabia
    18th Jul 2019, 10:14 AM

    This award is received by the consortium of LTHE with EMAS AMC

    Read More
  • L&T Construction led JV secures contract for 100 MLD Desalination Plant
    17th Jul 2019, 11:21 AM

    The EPC order is envisaged to provide desalinated water to Petroleum, Chemicals a Petrochemicals Investment Region in the Dahej district of Gujarat

    Read More
  • L&T’s construction arm secures orders across various business segments
    11th Jul 2019, 10:07 AM

    L&T’s defence business unit of Heavy Civil Infrastructure has secured order from one of the major Defence PSUs for the construction of a strategic project for the Indian Air Force

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.