Larsen & Toubro Limited (500510)

Basic

  • Market Cap

    ₹4,619.01B

  • EV

    ₹5,516.96B

  • Shares Out

    1,374.4M

  • Revenue

    ₹2,073.3B

  • Employees

    49,039

Margins

  • Gross

    37.83%

  • EBITDA

    12.37%

  • Operating

    11.01%

  • Pre-Tax

    9.36%

  • Net

    5.91%

  • FCF

    10.6%

Returns (5Yr Avg)

  • ROA

    3.56%

  • ROE

    12.2%

  • ROCE

    10.8%

  • ROIC

    5.61%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    ₹3,243.09

  • P/E

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

Per Share

  • Rev

    ₹1,475.35

  • Earnings (Dil)

    ₹87.15

  • FCF

    ₹156.3

  • Book Value

    ₹558.17

Growth (CAGR)

  • Rev 3Yr

    15.3%

  • Rev 5Yr

    9.61%

  • Rev 10Yr

    9.47%

  • Dil EPS 3Yr

    61.11%

  • Dil EPS 5Yr

    8.36%

  • Dil EPS 10Yr

    6.99%

  • Rev Fwd 2Yr

    15.46%

  • EBITDA Fwd 2Yr

    24.65%

  • EPS Fwd 2Yr

    28.11%

  • EPS LT Growth Est

    22.63%

Dividends

  • Yield

  • Payout

    32.63%

  • DPS

    ₹24

  • DPS Growth 3Yr

    10.06%

  • DPS Growth 5Yr

    8.45%

  • DPS Growth 10Yr

    11.31%

  • DPS Growth Fwd 2Yr

    24.27%

Select a metric from the list below to chart it

Mar '14
Mar '16
Mar '18
Mar '20
Mar '22
LTM

Revenues

1,225,826.0

1,316,300.0

1,225,754.8

1,445,501.3

1,707,657.8

1,910,623.8

Finance Div. Revenues

126,376.9

138,223.6

134,035.5

119,711.0

125,749.2

125,689.2

Gain (Loss) on Sale of Investment, Total

653.3

7,338.4

11,187.7

4,401.5

528.7

528.7

Interest And Invest. Income

11,319.0

9,313.8

14,061.3

10,674.7

18,237.5

18,237.5

Other Revenues, Total

6,094.7

7,090.2

8,224.9

7,217.2

9,767.2

18,220.1

Total Revenues

1,370,269.9

1,478,266.0

1,393,264.2

1,587,505.7

1,861,940.4

2,073,299.3

Total Revenues % Chg.

13.3%

7.9%

-5.8%

13.9%

17.3%

19.5%

Cost of Goods Sold, Total

887,527.6

899,643.6

795,474.8

914,283.3

1,073,741.9

1,229,384.6

Interest Expense - Finance Division

73,856.3

80,418.8

76,910.4

59,525.4

60,264.4

59,579.1

Gross Profit

408,886.0

498,203.6

520,879.0

613,697.0

727,934.1

784,335.6

Selling General & Admin Expenses, Total

237,522.6

311,171.4

331,164.1

409,357.5

491,867.9

523,282.8

Provision for Bad Debts

Depreciation & Amortization

17,327.4

24,438.1

28,132.5

29,380.3

33,842.0

33,009.9

Other Operating Expenses

-50.7

-199.4

-193.5

-201.4

-144.6

-144.6

Other Operating Expenses, Total

254,799.3

335,410.1

359,103.1

438,536.4

525,565.3

556,148.1

Operating Income

154,086.7

162,793.5

161,775.9

175,160.6

202,368.8

228,187.5

Interest Expense, Total

-17,526.5

-27,232.6

-39,045.4

-30,554.2

-31,776.8

-33,013.5

Net Interest Expenses

-17,526.5

-27,232.6

-39,045.4

-30,554.2

-31,776.8

-33,013.5

Income (Loss) On Equity Invest.

-210.0

719.6

144.0

1,281.9

-942.5

-262.1

Currency Exchange Gains (Loss)

-371.1

-606.9

-46.3

-644.7

-290.9

-290.9

Other Non Operating Income (Expenses)

-127.9

-127.1

-42.7

-58.1

-3.9

-3.9

EBT, Excl. Unusual Items

135,851.2

135,546.5

122,785.5

145,185.5

169,354.7

194,617.1

Impairment of Goodwill

-18.2

Gain (Loss) On Sale Of Investments

Gain (Loss) On Sale Of Assets

247.6

-332.8

626.1

176.0

613.7

613.7

Asset Writedown

-1,902.9

-184.6

-891.4

-99.2

-1,180.5

-1,180.5

Other Unusual Items

2,947.5

EBT, Incl. Unusual Items

137,143.4

135,029.1

122,502.0

145,262.3

168,787.9

194,050.3

Income Tax Expense

40,670.9

32,632.0

40,108.2

42,039.2

44,841.6

50,829.0

Earnings From Continuing Operations

96,472.5

102,397.1

82,393.8

103,223.1

123,946.3

143,221.3

Earnings Of Discontinued Operations

5,693.3

6,545.7

82,379.2

Extraordinary Item & Accounting Change

-35,560.2

969.3

1,359.9

1,359.9

Minority Interest

-13,114.5

-13,452.5

-13,383.5

-17,499.1

-20,599.0

-22,028.1

Net Income

89,051.3

95,490.3

115,829.3

86,693.3

104,707.2

122,553.1

Net Income to Common Incl Extra Items

89,051.3

95,490.3

115,829.3

86,693.3

104,707.2

122,553.1

Net Income to Common Excl. Extra Items

83,358.0

88,944.6

69,010.3

85,724.0

103,347.3

121,193.2

Total Shares Outstanding

1,402.7

1,403.9

1,404.6

1,405.0

1,405.5

1,404.8

Weighted Avg. Shares Outstanding

1,402.1

1,403.4

1,404.1

1,404.7

1,405.3

1,405.3

Weighted Avg. Shares Outstanding Dil

1,404.5

1,405.2

1,405.6

1,406.3

1,406.4

1,406.2

EPS

63.5

68.0

82.5

61.7

74.5

87.2

EPS Diluted

63.4

67.9

82.4

61.7

74.5

87.2

EBITDA

171,414.1

183,699.0

185,332.0

199,980.8

231,495.6

256,482.2