LARSEN & TOUBRO
|
LARSEN & TOUBRO Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹183,341 Cr | ₹156,521 Cr | ₹135,979 Cr | ₹145,452 Cr | ₹135,220 Cr |
Sales | ₹4,573 Cr | ₹3,883 Cr | ₹3,761 Cr | ₹3,226 Cr | ₹3,123 Cr |
Job Work/ Contract Receipts | ₹129,472 Cr | ₹113,235 Cr | ₹100,514 Cr | ₹111,894 Cr | ₹108,797 Cr |
Processing Charges / Service Income | ₹46,300 Cr | ₹37,209 Cr | ₹29,575 Cr | ₹27,122 Cr | ₹19,166 Cr |
Revenue from property development | ₹1,316 Cr | ₹1,264 Cr | ₹606 Cr | ₹2,066 Cr | ₹2,256 Cr |
Other Operational Income | ₹1,679 Cr | ₹931 Cr | ₹1,524 Cr | ₹1,144 Cr | ₹1,878 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹183,341 Cr | ₹156,521 Cr | ₹135,979 Cr | ₹145,452 Cr | ₹135,220 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-3,157 Cr | ₹-2,077 Cr | ₹343 Cr | ₹648 Cr | ₹-731 Cr |
Raw Material Consumed | ₹63,285 Cr | ₹51,677 Cr | ₹41,334 Cr | ₹46,789 Cr | ₹47,006 Cr |
Opening Raw Materials | ₹992 Cr | ₹1,084 Cr | ₹1,231 Cr | ₹1,167 Cr | ₹962 Cr |
Purchases Raw Materials | ₹19,041 Cr | ₹17,008 Cr | ₹15,414 Cr | ₹15,696 Cr | ₹15,093 Cr |
Closing Raw Materials | ₹1,037 Cr | ₹991 Cr | ₹1,084 Cr | ₹1,231 Cr | ₹1,167 Cr |
Other Direct Purchases / Brought in cost | ₹1,053 Cr | ₹1,070 Cr | ₹1,214 Cr | ₹841 Cr | ₹888 Cr |
Other raw material cost | ₹43,237 Cr | ₹33,506 Cr | ₹24,558 Cr | ₹30,316 Cr | ₹31,230 Cr |
Power & Fuel Cost | ₹2,824 Cr | ₹2,267 Cr | ₹1,581 Cr | ₹2,080 Cr | ₹2,206 Cr |
Electricity & Power | ₹2,824 Cr | ₹2,267 Cr | ₹1,581 Cr | ₹2,080 Cr | ₹2,206 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹37,214 Cr | ₹29,696 Cr | ₹24,751 Cr | ₹23,114 Cr | ₹17,466 Cr |
Salaries, Wages & Bonus | ₹33,565 Cr | ₹27,138 Cr | ₹22,321 Cr | ₹20,822 Cr | ₹15,761 Cr |
Contributions to EPF & Pension Funds | ₹1,784 Cr | ₹1,107 Cr | ₹949 Cr | ₹606 Cr | ₹502 Cr |
Workmen and Staff Welfare Expenses | ₹1,515 Cr | ₹1,280 Cr | ₹1,343 Cr | ₹1,545 Cr | ₹1,249 Cr |
Other Employees Cost | ₹350 Cr | ₹170 Cr | ₹137 Cr | ₹141 Cr | ₹-46 Cr |
Other Manufacturing Expenses | ₹36,979 Cr | ₹33,185 Cr | ₹28,222 Cr | ₹33,763 Cr | ₹34,464 Cr |
Sub-contracted / Out sourced services | ₹25,624 Cr | ₹24,772 Cr | ₹22,316 Cr | ₹26,454 Cr | ₹26,012 Cr |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹984 Cr | ₹875 Cr | ₹777 Cr | ₹852 Cr | ₹613 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹10,371 Cr | ₹7,537 Cr | ₹5,129 Cr | ₹6,457 Cr | ₹7,839 Cr |
General and Administration Expenses | ₹13,804 Cr | ₹11,170 Cr | ₹9,074 Cr | ₹9,557 Cr | ₹8,236 Cr |
Rent , Rates & Taxes | ₹1,540 Cr | ₹1,274 Cr | ₹1,190 Cr | ₹1,269 Cr | ₹1,358 Cr |
Insurance | ₹737 Cr | ₹609 Cr | ₹603 Cr | ₹435 Cr | ₹375 Cr |
Printing and stationery | ₹75 Cr | ₹51 Cr | ₹49 Cr | ₹70 Cr | ₹69 Cr |
Professional and legal fees | ₹4,123 Cr | ₹3,507 Cr | ₹2,914 Cr | ₹3,174 Cr | ₹2,999 Cr |
Traveling and conveyance | ₹2,167 Cr | ₹1,533 Cr | ₹1,145 Cr | ₹2,061 Cr | ₹1,818 Cr |
Other Administration | ₹5,162 Cr | ₹4,195 Cr | ₹3,173 Cr | ₹2,549 Cr | ₹1,617 Cr |
Selling and Distribution Expenses | ₹436 Cr | ₹299 Cr | ₹218 Cr | ₹338 Cr | ₹617 Cr |
Advertisement & Sales Promotion | ₹305 Cr | ₹170 Cr | ₹101 Cr | ₹207 Cr | ₹169 Cr |
Sales Commissions & Incentives | ₹43 Cr | ₹38 Cr | ₹42 Cr | ₹64 Cr | ₹381 Cr |
Freight and Forwarding | ₹88 Cr | ₹91 Cr | ₹75 Cr | ₹67 Cr | ₹66 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹7,552 Cr | ₹10,378 Cr | ₹9,384 Cr | ₹6,946 Cr | ₹4,955 Cr |
Bad debts /advances written off | ₹2,593 Cr | ₹4,092 Cr | ₹3,040 Cr | ₹1,760 Cr | ₹1,831 Cr |
Provision for doubtful debts | ₹1,909 Cr | ₹3,201 Cr | ₹3,400 Cr | ₹2,724 Cr | ₹1,789 Cr |
Losson disposal of fixed assets(net) | - | - | - | ₹33 Cr | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | ₹98 Cr | - | - |
Other Miscellaneous Expenses | ₹3,050 Cr | ₹3,085 Cr | ₹2,846 Cr | ₹2,429 Cr | ₹1,335 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹158,937 Cr | ₹136,595 Cr | ₹114,907 Cr | ₹123,235 Cr | ₹114,218 Cr |
Operating Profit (Excl OI) | ₹24,404 Cr | ₹19,926 Cr | ₹21,072 Cr | ₹22,217 Cr | ₹21,002 Cr |
Other Income | ₹5,822 Cr | ₹6,972 Cr | ₹6,128 Cr | ₹4,946 Cr | ₹3,909 Cr |
Interest Received | ₹1,817 Cr | ₹1,063 Cr | ₹1,378 Cr | ₹830 Cr | ₹895 Cr |
Dividend Received | ₹6.28 Cr | ₹4.12 Cr | ₹28 Cr | ₹102 Cr | ₹237 Cr |
Profit on sale of Fixed Assets | ₹61 Cr | ₹18 Cr | ₹63 Cr | - | ₹25 Cr |
Profits on sale of Investments | ₹531 Cr | ₹700 Cr | ₹1,256 Cr | ₹40 Cr | ₹46 Cr |
Provision Written Back | ₹126 Cr | ₹18 Cr | - | ₹103 Cr | - |
Foreign Exchange Gains | ₹550 Cr | ₹666 Cr | ₹37 Cr | ₹439 Cr | ₹235 Cr |
Others | ₹2,729 Cr | ₹4,503 Cr | ₹3,366 Cr | ₹3,432 Cr | ₹2,471 Cr |
Operating Profit | ₹30,225 Cr | ₹26,898 Cr | ₹27,200 Cr | ₹27,163 Cr | ₹24,911 Cr |
Interest | ₹9,750 Cr | ₹9,552 Cr | ₹12,060 Cr | ₹11,269 Cr | ₹9,547 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹517 Cr | ₹480 Cr | ₹459 Cr | ₹444 Cr | ₹372 Cr |
Other Interest | ₹9,233 Cr | ₹9,072 Cr | ₹11,600 Cr | ₹10,826 Cr | ₹9,175 Cr |
PBDT | ₹20,475 Cr | ₹17,346 Cr | ₹15,140 Cr | ₹15,893 Cr | ₹15,364 Cr |
Depreciation | ₹3,502 Cr | ₹2,948 Cr | ₹2,904 Cr | ₹2,462 Cr | ₹1,923 Cr |
Profit Before Taxation & Exceptional Items | ₹16,973 Cr | ₹14,398 Cr | ₹12,236 Cr | ₹13,431 Cr | ₹13,441 Cr |
Exceptional Income / Expenses | ₹136 Cr | ₹97 Cr | ₹-3,556 Cr | - | ₹295 Cr |
Profit Before Tax | ₹17,109 Cr | ₹14,495 Cr | ₹8,680 Cr | ₹13,431 Cr | ₹13,735 Cr |
Provision for Tax | ₹4,484 Cr | ₹4,204 Cr | ₹4,011 Cr | ₹3,263 Cr | ₹4,067 Cr |
Current Income Tax | ₹5,055 Cr | ₹4,499 Cr | ₹3,806 Cr | ₹3,646 Cr | ₹4,143 Cr |
Deferred Tax | ₹-571 Cr | ₹-295 Cr | ₹87 Cr | ₹-301 Cr | ₹-336 Cr |
Other taxes | - | - | ₹118 Cr | ₹-81 Cr | ₹260 Cr |
Profit After Tax | ₹12,625 Cr | ₹10,291 Cr | ₹4,669 Cr | ₹10,168 Cr | ₹9,668 Cr |
Extra items | - | - | ₹8,238 Cr | ₹655 Cr | ₹569 Cr |
Minority Interest | ₹-2,060 Cr | ₹-1,750 Cr | ₹-1,338 Cr | ₹-1,345 Cr | ₹-1,311 Cr |
Share of Associate | ₹-94 Cr | ₹128 Cr | ₹14 Cr | ₹72 Cr | ₹-21 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹10,471 Cr | ₹8,669 Cr | ₹11,583 Cr | ₹9,549 Cr | ₹8,905 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹67,140 Cr | ₹60,956 Cr | ₹52,732 Cr | ₹48,097 Cr | ₹39,840 Cr |
Appropriations | ₹77,611 Cr | ₹69,625 Cr | ₹64,315 Cr | ₹57,646 Cr | ₹48,745 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹3,091 Cr | ₹2,458 Cr | ₹3,359 Cr | ₹3,511 Cr | ₹568 Cr |
Equity Dividend % | ₹1,200.00 | ₹1,100.00 | ₹1,800.00 | ₹900.00 | ₹900.00 |
Earnings Per Share | ₹74.50 | ₹61.70 | ₹82.47 | ₹68.02 | ₹63.48 |
Adjusted EPS | ₹74.50 | ₹61.70 | ₹82.47 | ₹68.02 | ₹63.48 |
Compare Income Statement of peers of LARSEN & TOUBRO
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
LARSEN & TOUBRO | ₹522,400.5 Cr | 3.6% | 4.8% | 21.6% | Stock Analytics | |
RAIL VIKAS NIGAM | ₹92,011.9 Cr | -0.5% | -6.3% | 166.3% | Stock Analytics | |
GMR AIRPORTS INFRASTRUCTURE | ₹88,537.0 Cr | 1.5% | 4.8% | 39.6% | Stock Analytics | |
IRB INFRASTRUCTURE DEVELOPERS | ₹34,078.1 Cr | 5.2% | 5.5% | 48.3% | Stock Analytics | |
KEC INTERNATIONAL | ₹33,292.3 Cr | 18.8% | 24.9% | 90.1% | Stock Analytics | |
IRCON INTERNATIONAL | ₹20,743.1 Cr | 3.9% | 0.2% | 32% | Stock Analytics |
LARSEN & TOUBRO Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
LARSEN & TOUBRO | 3.6% |
4.8% |
21.6% |
SENSEX | 0.9% |
2% |
21% |
You may also like the below Video Courses