Larsen & Toubro Limited Website

Larsen & Toubro Limited

BSE-500510

Basic

  • Market Cap

    ₹5,022.7B

  • EV

    ₹5,861.5B

  • Shares Out

    1,374.67M

  • Revenue

    ₹2,251.89B

  • Employees

    54,303

Margins

  • Gross

    37.29%

  • EBITDA

    12.02%

  • Operating

    10.61%

  • Pre-Tax

    9.06%

  • Net

    5.8%

  • FCF

    6.11%

Returns (5Yr Avg)

  • ROA

    3.38%

  • ROTA

    15.66%

  • ROE

    12.39%

  • ROCE

    11.64%

  • ROIC

    5.89%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    ₹3,949.15

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    ₹486.32B

  • Net Debt

    ₹676.9B

  • Debt/Equity

    1.13

  • EBIT/Interest

    6.76

Growth (CAGR)

  • Rev 3Yr

    17.36%

  • Rev 5Yr

    10.45%

  • Rev 10Yr

    10.1%

  • Dil EPS 3Yr

    4.44%

  • Dil EPS 5Yr

    8.17%

  • Dil EPS 10Yr

    10.34%

  • Rev Fwd 2Yr

    15.05%

  • EBITDA Fwd 2Yr

    20.17%

  • EPS Fwd 2Yr

    21.76%

  • EPS LT Growth Est

    21.71%

Dividends

  • Yield

  • Payout

    30.01%

  • DPS

    ₹28

  • DPS Growth 3Yr

    15.87%

  • DPS Growth 5Yr

    9.24%

  • DPS Growth 10Yr

    11.41%

  • DPS Growth Fwd 2Yr

    11.8%

Select a metric from the list below to chart it

Mar '15

Mar '16

Mar '17

Mar '18

Mar '19

Mar '20

Mar '21

Mar '22

Mar '23

Mar '24

Mar '25 (E)

Mar '26 (E)

Mar '27 (E)

Operating Revenues

1,316,300

1,225,754.8

1,445,501.3

1,707,657.8

2,080,042.9

Finance Div. Revenues

138,223.6

134,035.5

119,711

125,749.2

131,086.2

Gain (Loss) on Sale of Investment, Total

7,338.4

11,187.7

4,401.5

528.7

7,342

Interest And Invest. Income

9,313.8

14,061.3

10,674.7

18,237.5

26,555.6

Other Revenues, Total

7,090.2

8,224.9

7,217.2

9,767.2

6,863.2

Total Revenues

1,478,266

1,393,264.2

1,587,505.7

1,861,940.4

2,251,889.9

Total Revenues % Chg.

7.9%

-5.8%

13.9%

17.3%

20.9%

Cost of Goods Sold, Total

899,643.6

795,474.8

914,283.3

1,073,741.9

1,354,996.9

Interest Expense - Finance Division

80,418.8

76,910.4

59,525.4

60,264.4

57,149

Gross Profit

498,203.6

520,879

613,697

727,934.1

839,744

Selling General & Admin Expenses, Total

311,171.4

331,164.1

409,357.5

491,867.9

564,046.7

Depreciation & Amortization

24,438.1

28,132.5

29,380.3

33,842

36,747

Other Operating Expenses

-199.4

-193.5

-201.4

-144.6

-84.4

Other Operating Expenses, Total

335,410.1

359,103.1

438,536.4

525,565.3

600,709.3

Operating Income

162,793.5

161,775.9

175,160.6

202,368.8

239,034.7

Interest Expense, Total

-27,232.6

-39,045.4

-30,554.2

-31,776.8

-35,365.1

Net Interest Expenses

-27,232.6

-39,045.4

-30,554.2

-31,776.8

-35,365.1

Income (Loss) On Equity Invest.

719.6

144

1,281.9

-942.5

-226.2

Currency Exchange Gains (Loss)

-606.9

-46.3

-644.7

-290.9

-93.4

Other Non Operating Income (Expenses)

-127.1

-42.7

-58.1

-3.9

EBT, Excl. Unusual Items

135,546.5

122,785.5

145,185.5

169,354.7

203,350

Impairment of Goodwill

-18.2

Gain (Loss) On Sale Of Assets

-332.8

626.1

176

613.7

735.1

Asset Writedown

-184.6

-891.4

-99.2

-1,180.5

-76.3

Other Unusual Items

EBT, Incl. Unusual Items

135,029.1

122,502

145,262.3

168,787.9

204,008.8

Income Tax Expense

32,632

40,108.2

42,039.2

44,841.6

49,473.9

Earnings From Continuing Operations

102,397.1

82,393.8

103,223.1

123,946.3

154,534.9

Earnings Of Discontinued Operations

6,545.7

82,379.2

Extraordinary Item & Accounting Change

-35,560.2

969.3

1,359.9

936.1

Minority Interest

-13,452.5

-13,383.5

-17,499.1

-20,599

-24,879.9

Net Income

95,490.3

115,829.3

86,693.3

104,707.2

130,591.1

Net Income to Common Incl Extra Items

95,490.3

115,829.3

86,693.3

104,707.2

130,591.1

Net Income to Common Excl. Extra Items

88,944.6

69,010.3

85,724

103,347.3

129,655

Total Shares Outstanding

1,403.9

1,404.6

1,405

1,405.5

1,374.7

Weighted Avg. Shares Outstanding

1,403.4

1,404.1

1,404.7

1,405.3

1,389.8

Weighted Avg. Shares Outstanding Dil

1,405.2

1,405.6

1,406.3

1,406.4

1,391.1

EPS

68

82.5

61.7

74.5

94

EPS Diluted

67.9

82.4

61.7

74.5

93.9

EBITDA

183,699

185,332

199,980.8

231,495.6

270,700.9

Effective Tax Rate

24.2%

32.7%

28.9%

26.6%

24.3%