LARSEN & TOUBRO
|
LARSEN & TOUBRO Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹255,734 Cr | ₹221,113 Cr | ₹183,341 Cr | ₹156,521 Cr | ₹135,979 Cr |
Sales | ₹5,293 Cr | ₹4,828 Cr | ₹4,573 Cr | ₹3,883 Cr | ₹3,761 Cr |
Job Work/ Contract Receipts | ₹190,299 Cr | ₹161,678 Cr | ₹129,472 Cr | ₹113,235 Cr | ₹100,514 Cr |
Processing Charges / Service Income | ₹56,206 Cr | ₹49,804 Cr | ₹46,300 Cr | ₹37,209 Cr | ₹29,575 Cr |
Revenue from property development | ₹2,410 Cr | ₹2,805 Cr | ₹1,316 Cr | ₹1,264 Cr | ₹606 Cr |
Other Operational Income | ₹1,526 Cr | ₹1,997 Cr | ₹1,679 Cr | ₹931 Cr | ₹1,524 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹255,734 Cr | ₹221,113 Cr | ₹183,341 Cr | ₹156,521 Cr | ₹135,979 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-411 Cr | ₹1,021 Cr | ₹-3,157 Cr | ₹-2,077 Cr | ₹343 Cr |
Raw Material Consumed | ₹92,584 Cr | ₹75,320 Cr | ₹63,285 Cr | ₹51,677 Cr | ₹41,334 Cr |
Opening Raw Materials | ₹1,230 Cr | ₹1,037 Cr | ₹992 Cr | ₹1,084 Cr | ₹1,231 Cr |
Purchases Raw Materials | ₹27,485 Cr | ₹19,635 Cr | ₹19,041 Cr | ₹17,008 Cr | ₹15,414 Cr |
Closing Raw Materials | ₹1,060 Cr | ₹1,230 Cr | ₹1,037 Cr | ₹991 Cr | ₹1,084 Cr |
Other Direct Purchases / Brought in cost | ₹1,402 Cr | ₹1,064 Cr | ₹1,053 Cr | ₹1,070 Cr | ₹1,214 Cr |
Other raw material cost | ₹63,526 Cr | ₹54,814 Cr | ₹43,237 Cr | ₹33,506 Cr | ₹24,558 Cr |
Power & Fuel Cost | ₹2,534 Cr | ₹2,745 Cr | ₹2,824 Cr | ₹2,267 Cr | ₹1,581 Cr |
Electricity & Power | ₹2,534 Cr | ₹2,745 Cr | ₹2,824 Cr | ₹2,267 Cr | ₹1,581 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹46,769 Cr | ₹41,171 Cr | ₹37,214 Cr | ₹29,696 Cr | ₹24,751 Cr |
Salaries, Wages & Bonus | ₹42,046 Cr | ₹37,043 Cr | ₹33,565 Cr | ₹27,138 Cr | ₹22,321 Cr |
Contributions to EPF & Pension Funds | ₹2,345 Cr | ₹2,086 Cr | ₹1,784 Cr | ₹1,107 Cr | ₹949 Cr |
Workmen and Staff Welfare Expenses | ₹1,974 Cr | ₹1,635 Cr | ₹1,515 Cr | ₹1,280 Cr | ₹1,343 Cr |
Other Employees Cost | ₹404 Cr | ₹407 Cr | ₹350 Cr | ₹170 Cr | ₹137 Cr |
Other Manufacturing Expenses | ₹55,802 Cr | ₹48,142 Cr | ₹36,979 Cr | ₹33,185 Cr | ₹28,222 Cr |
Sub-contracted / Out sourced services | ₹40,571 Cr | ₹35,054 Cr | ₹25,624 Cr | ₹24,772 Cr | ₹22,316 Cr |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹1,527 Cr | ₹1,060 Cr | ₹984 Cr | ₹875 Cr | ₹777 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹13,704 Cr | ₹12,028 Cr | ₹10,371 Cr | ₹7,537 Cr | ₹5,129 Cr |
General and Administration Expenses | ₹18,107 Cr | ₹16,635 Cr | ₹13,804 Cr | ₹11,170 Cr | ₹9,074 Cr |
Rent , Rates & Taxes | ₹1,975 Cr | ₹1,769 Cr | ₹1,540 Cr | ₹1,274 Cr | ₹1,190 Cr |
Insurance | ₹1,053 Cr | ₹957 Cr | ₹737 Cr | ₹609 Cr | ₹603 Cr |
Printing and stationery | ₹85 Cr | ₹80 Cr | ₹75 Cr | ₹51 Cr | ₹49 Cr |
Professional and legal fees | ₹6,030 Cr | ₹5,768 Cr | ₹4,123 Cr | ₹3,507 Cr | ₹2,914 Cr |
Traveling and conveyance | ₹2,848 Cr | ₹2,416 Cr | ₹2,167 Cr | ₹1,533 Cr | ₹1,145 Cr |
Other Administration | ₹6,117 Cr | ₹5,645 Cr | ₹5,162 Cr | ₹4,195 Cr | ₹3,173 Cr |
Selling and Distribution Expenses | ₹541 Cr | ₹468 Cr | ₹436 Cr | ₹299 Cr | ₹218 Cr |
Advertisement & Sales Promotion | ₹378 Cr | ₹345 Cr | ₹305 Cr | ₹170 Cr | ₹101 Cr |
Sales Commissions & Incentives | ₹73 Cr | ₹43 Cr | ₹43 Cr | ₹38 Cr | ₹42 Cr |
Freight and Forwarding | ₹90 Cr | ₹80 Cr | ₹88 Cr | ₹91 Cr | ₹75 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹11,335 Cr | ₹8,261 Cr | ₹8,061 Cr | ₹10,378 Cr | ₹9,384 Cr |
Bad debts /advances written off | ₹3,081 Cr | ₹2,130 Cr | ₹2,593 Cr | ₹4,092 Cr | ₹3,040 Cr |
Provision for doubtful debts | ₹3,262 Cr | ₹2,358 Cr | ₹1,909 Cr | ₹3,201 Cr | ₹3,400 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | ₹1,623 Cr | - | - | - | ₹98 Cr |
Other Miscellaneous Expenses | ₹3,369 Cr | ₹3,774 Cr | ₹3,560 Cr | ₹3,085 Cr | ₹2,846 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹227,261 Cr | ₹193,764 Cr | ₹159,446 Cr | ₹136,595 Cr | ₹114,907 Cr |
Operating Profit (Excl OI) | ₹28,473 Cr | ₹27,349 Cr | ₹23,894 Cr | ₹19,926 Cr | ₹21,072 Cr |
Other Income | ₹9,033 Cr | ₹6,579 Cr | ₹6,331 Cr | ₹6,972 Cr | ₹6,128 Cr |
Interest Received | ₹2,471 Cr | ₹2,447 Cr | ₹1,817 Cr | ₹1,063 Cr | ₹1,378 Cr |
Dividend Received | ₹117 Cr | ₹208 Cr | ₹6.28 Cr | ₹4.12 Cr | ₹28 Cr |
Profit on sale of Fixed Assets | ₹45 Cr | ₹74 Cr | ₹61 Cr | ₹18 Cr | ₹63 Cr |
Profits on sale of Investments | ₹493 Cr | ₹492 Cr | ₹531 Cr | ₹700 Cr | ₹1,256 Cr |
Provision Written Back | ₹89 Cr | - | ₹126 Cr | ₹18 Cr | - |
Foreign Exchange Gains | ₹124 Cr | ₹145 Cr | ₹550 Cr | ₹666 Cr | ₹37 Cr |
Others | ₹5,693 Cr | ₹3,213 Cr | ₹3,239 Cr | ₹4,503 Cr | ₹3,366 Cr |
Operating Profit | ₹37,506 Cr | ₹33,928 Cr | ₹30,225 Cr | ₹26,898 Cr | ₹27,200 Cr |
Interest | ₹10,281 Cr | ₹9,822 Cr | ₹9,750 Cr | ₹9,552 Cr | ₹12,060 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹644 Cr | ₹561 Cr | ₹517 Cr | ₹480 Cr | ₹459 Cr |
Other Interest | ₹9,637 Cr | ₹9,261 Cr | ₹9,233 Cr | ₹9,072 Cr | ₹11,600 Cr |
PBDT | ₹27,225 Cr | ₹24,106 Cr | ₹20,475 Cr | ₹17,346 Cr | ₹15,140 Cr |
Depreciation | ₹4,121 Cr | ₹3,682 Cr | ₹3,502 Cr | ₹2,948 Cr | ₹2,904 Cr |
Profit Before Taxation & Exceptional Items | ₹23,104 Cr | ₹20,424 Cr | ₹16,973 Cr | ₹14,398 Cr | ₹12,236 Cr |
Exceptional Income / Expenses | ₹475 Cr | ₹94 Cr | ₹136 Cr | ₹97 Cr | ₹-3,556 Cr |
Profit Before Tax | ₹23,579 Cr | ₹20,517 Cr | ₹17,109 Cr | ₹14,495 Cr | ₹8,680 Cr |
Provision for Tax | ₹5,891 Cr | ₹4,947 Cr | ₹4,484 Cr | ₹4,204 Cr | ₹4,011 Cr |
Current Income Tax | ₹6,101 Cr | ₹5,128 Cr | ₹5,055 Cr | ₹4,499 Cr | ₹3,806 Cr |
Deferred Tax | ₹-209 Cr | ₹-180 Cr | ₹-571 Cr | ₹-295 Cr | ₹87 Cr |
Other taxes | - | - | - | - | ₹118 Cr |
Profit After Tax | ₹17,687 Cr | ₹15,570 Cr | ₹12,625 Cr | ₹10,291 Cr | ₹4,669 Cr |
Extra items | - | - | - | - | ₹8,238 Cr |
Minority Interest | ₹-2,636 Cr | ₹-2,488 Cr | ₹-2,060 Cr | ₹-1,750 Cr | ₹-1,338 Cr |
Share of Associate | ₹-14 Cr | ₹-23 Cr | ₹-94 Cr | ₹128 Cr | ₹14 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹15,037 Cr | ₹13,059 Cr | ₹10,471 Cr | ₹8,669 Cr | ₹11,583 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹79,490 Cr | ₹74,520 Cr | ₹67,140 Cr | ₹60,956 Cr | ₹52,732 Cr |
Appropriations | ₹94,527 Cr | ₹87,579 Cr | ₹77,611 Cr | ₹69,625 Cr | ₹64,315 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹4,553 Cr | ₹7,246 Cr | ₹3,091 Cr | ₹2,458 Cr | ₹3,359 Cr |
Equity Dividend % | ₹1,700.00 | ₹1,700.00 | ₹1,200.00 | ₹1,100.00 | ₹1,800.00 |
Earnings Per Share | ₹109.34 | ₹95.00 | ₹74.50 | ₹61.70 | ₹82.47 |
Adjusted EPS | ₹109.34 | ₹95.00 | ₹74.50 | ₹61.70 | ₹82.47 |
Compare Income Statement of peers of LARSEN & TOUBRO
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
LARSEN & TOUBRO | ₹506,099.1 Cr | 1% | 6.8% | 7.4% | Stock Analytics | |
RAIL VIKAS NIGAM | ₹90,072.9 Cr | 7% | 33.5% | 22% | Stock Analytics | |
IRB INFRASTRUCTURE DEVELOPERS | ₹32,097.3 Cr | 3.9% | 17.7% | -21.2% | Stock Analytics | |
KEC INTERNATIONAL | ₹24,525.0 Cr | 5.9% | 32.6% | 27.5% | Stock Analytics | |
KALPATARU PROJECTS INTERNATIONAL | ₹20,304.9 Cr | 0.9% | 29% | 8.2% | Stock Analytics | |
AFCONS INFRASTRUCTURE | ₹16,474.9 Cr | 6.1% | 6.8% | NA | Stock Analytics |
LARSEN & TOUBRO Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
LARSEN & TOUBRO | 1% |
6.8% |
7.4% |
SENSEX | 1.3% |
2.6% |
7.8% |
You may also like the below Video Courses