Search
The transition of Value Research Online has been postponed to take care of some user concerns.
You are welcome to try out the new site at https://beta.valueresearchonline.com

Larsen & Toubro

Sector: Construction | Industry: Infrastructure
R 1,290.80 -11.40  | -0.88% -6.43% 19.13 180,921.64
NSE Price: Dec 06, 15:59 Change R    |  % 1-Year Change P/E Market Cap (R Cr)
NSE Dec 06, 15:59 1,290.80 -11.40 -0.88% 1,308.85 1,302.20 3,302,384 1,283.10 - 1,309.00
BSE Dec 06, 15:48 1,290.30 -11.35 -0.87% 1,310.00 1,301.65 124,106 1,283.40 - 1,310.00
Exchange & Time Last Price      Day Change Open Prev Close Volume    1-Day Range
SUBSCRIBE TO THE FREE VALUE RESEARCH STOCK INSIGHT NEWSLETTER
TTM Mar-19 Mar-18 Mar-17 Mar-16 Mar-15 Mar-14
Income StatementR Cr
Operating Revenue145,607.23141,007.09119,683.16109,311.81101,122.48 92,004.5885,128.40
Other Income2,208.563,978.414,806.531,492.15919.90 1,083.521,040.46
Total Income147,815.79144,985.50124,489.69110,803.96102,042.38 93,088.1086,168.86
Total Expenditure120,626.19119,052.04103,128.0292,650.8885,431.57 76,329.8371,101.05
Operating Profit27,189.6025,933.4621,361.6718,153.0816,610.81 16,758.2715,067.81
Interest10,359.379,563.297,916.787,017.226,898.68 7,265.786,494.26
PBDT16,830.2316,370.1713,444.8911,135.869,712.13 9,492.498,573.55
Depreciation2,014.722,084.001,928.732,369.931,786.73 2,622.951,445.82
PBT & Exceptional Items14,815.5114,286.1711,516.168,765.937,925.40 6,869.547,127.73
Exceptional Items-93.55294.75123.00121.4394.22 347.70355.25
Profit before Tax14,721.9614,580.9211,639.168,887.368,019.62 7,217.247,482.98
Provision for Tax4,108.564,343.343,198.872,006.592,436.96 2,253.242,607.58
Profit after Tax10,613.4010,237.588,440.296,880.775,582.66 4,964.004,875.40
Minority Interest-1,271.60-1,311.45-634.57-444.27-311.82 -201.3238.16
Share of Associate-212.94-21.00-435.86-395.27-990.16 2.149.25
Consolidated Profit9,459.708,905.137,369.866,041.234,232.88 4,764.824,902.00
 
LiabilitiesR Cr
Share Capital280.65280.55280.27186.59186.30 185.91185.38
Total Reserves62,980.3461,757.2054,306.1149,726.6843,711.84 40,418.0637,149.44
Shareholder's Funds63,260.9962,374.8054,903.5050,216.5244,180.36 40,909.0737,711.61
Minority Interest9,139.576,826.115,201.433,563.602,892.84 4,998.623,179.18
Long Term Borrowings68,828.6774,120.7972,914.7667,340.5861,223.84 68,468.7658,411.64
Other Non Current Liabilities4,057.70912.22945.46924.83747.20 2,276.911,864.07
Current Liabilities139,115.25134,589.02109,274.3889,525.1285,046.43 79,096.6270,190.00
Total Debt*-125,555.17107,524.0893,953.9588,135.49 93,629.5583,812.27
Total Liabilities426,817.09278,822.94243,239.53211,570.65194,090.67 195,749.98171,356.50
 
AssetsR Cr
Net Block10,328.9516,939.3814,234.3313,063.8514,175.70 34,738.0632,397.46
Non Current Investments8,931.6511,428.6610,192.929,066.067,970.89 1,646.801,432.79
Other Non-Current Assets245,682.6883,471.1677,181.8367,599.4964,491.53 63,193.8049,593.66
Current Investments7,556.1713,946.179,464.2514,300.227,494.19 7,965.326,676.16
Cash and Bank8,718.0811,726.248,032.735,305.965,389.91 5,756.214,096.57
Other Current Assets145,599.56141,311.33124,133.47102,235.0794,568.45 82,113.2376,821.98
Net Current Assets22,758.5632,394.7232,356.0732,316.1322,406.12 16,738.1417,404.71
Miscellaneous Exp. Not Written Off----- 97.2098.52
Total Assets426,817.09278,822.94243,239.53211,570.65194,090.67 195,749.98171,356.50
 
Cash FlowR Cr
From Operations--4,716.85-10,031.026,655.26-3,239.59 -1,365.38-7,142.77
From Investing Activities--10,999.393,914.50-9,795.94-4,626.56 -4,778.15-5,509.87
From Finance Activities-15,440.989,370.462,895.937,252.70 7,902.8613,135.63
Net Inflow/Outflow--275.263,253.94-244.75-613.45 1,759.33482.99
 
Key Ratios
Adjusted EPS (Rs)67.4063.4852.5943.1730.29 34.1735.26
Adjusted Book Value (Rs)450.71442.26389.53356.67314.18 290.40267.68
Dividend per Share (Rs)-18.0016.0021.0018.25 16.2514.25
Cash Flow per Share (Rs)--33.63-71.5871.34-34.78 -14.69-77.06
Debt to Equity1.092.021.971.882.01 2.312.25
Current Ratio1.161.241.301.361.26 1.211.25
ROCE (%)-13.7812.7611.5011.19 11.3212.60
RONW (%)17.7517.5616.1514.6713.23 12.7813.83
Operating Margin (%)18.6718.3917.8516.6116.43 18.2117.70
Net Margin (%)7.187.066.786.215.47 5.335.66
Revenue Growth (%)14.5517.829.498.109.91 8.0814.27
Net Profit Growth (%)18.9421.2922.6623.2512.46 1.82-7.18
EPS Growth (%)16.6420.7121.8342.50-11.35 -3.08-6.22
Book Value Growth (%)-13.659.3613.708.41 8.8011.76
 
Market Cues
Close Price (Rs)1,302.201,385.301,310.901,049.93811.13 1,146.43847.93
High Price (Rs)1,607.001,459.701,470.001,076.671,258.67 1,262.53868.17
Low Price (Rs)1,201.101,182.501,051.07785.20677.37 828.00451.43
Market Cap (Rs Cr)180,921.64194,147.61183,843.11147,182.19113,289.03 159,789.65117,961.93
Price / Earnings19.1321.8024.9524.3626.76 33.5424.06
Price / Book Value2.863.133.372.952.58 3.953.17
Dividend Yield (%)1.401.301.221.331.50 0.951.12
TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.
*Total Debt is long term borrowings plus short term borrowings plus current maturities of long term borrowings.
Essential checks
Altman Z-Score
1.79
Piotroski F-Score
4
Modified C-Score
1
5-Years Price to Earnings
19.31
5-Years Price to Book
2.89
Earnings Yield
EBIT / Enterprise value
8.88%
PEG
Price / Earnings to growth ratio
1.38
Related Stocks
  Current Price   Chng %
Ajmera Realty & Infra India R117.35 -2.37%
Arvind Smartspaces R86.70 -1.08%
Future Market Networks R27.80 -2.97%
Jaypee Infratech R1.70 +9.68%
Kalpataru Power Trans R438.75 -0.16%
MEP Infrastructure R40.90 +8.20%
Reliance Indl Infrastructure R295.35 -3.26%
Rites R279.95 -0.09%
RPP Infra Projects R75.10 -2.78%
Sadbhav Infrastructure Project R36.35 +6.91%
As on Dec 06, 15:59