Larsen & Toubro Ltd
NSE:LT
Larsen & Toubro Ltd
NSE:LT
Price:
3 615.6001
INR
-0.07%
Market Closed
Market Cap:
5T
INR
Income Statement
Earnings Waterfall
Larsen & Toubro Ltd
Larsen & Toubro Ltd
|
Revenue
|
2.5T
INR
|
|
Cost of Revenue
|
-1.7T
INR
|
|
Gross Profit
|
821.4B
INR
|
|
Operating Expenses
|
-607.7B
INR
|
|
Operating Income
|
213.8B
INR
|
|
Other Expenses
|
-74.4B
INR
|
|
Net Income
|
139.4B
INR
|
Income Statement
Larsen & Toubro Ltd
Larsen & Toubro Ltd
Currency: INR
Millions
TTM
| Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
910 062
N/A
|
920 046
+1%
|
930 781
+1%
|
950 422
+2%
|
971 224
+2%
|
1 019 753
+5%
|
1 029 480
+1%
|
1 048 467
+2%
|
1 052 056
+0%
|
1 100 110
+5%
|
1 121 270
+2%
|
1 135 516
+1%
|
1 160 121
+2%
|
1 198 621
+3%
|
1 228 772
+3%
|
1 271 085
+3%
|
1 325 950
+4%
|
1 352 203
+2%
|
1 378 515
+2%
|
1 425 019
+3%
|
1 445 106
+1%
|
1 454 524
+1%
|
1 370 765
-6%
|
1 327 827
-3%
|
1 321 364
0%
|
1 354 513
+3%
|
1 440 537
+6%
|
1 477 919
+3%
|
1 517 585
+3%
|
1 565 196
+3%
|
1 630 397
+4%
|
1 710 294
+5%
|
1 778 562
+4%
|
1 833 407
+3%
|
1 953 699
+7%
|
2 036 313
+4%
|
2 123 694
+4%
|
2 206 012
+4%
|
2 283 504
+4%
|
2 388 809
+5%
|
2 484 209
+4%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(579 107)
|
(660 623)
|
(597 858)
|
(606 989)
|
(617 291)
|
(711 492)
|
(726 310)
|
(741 879)
|
(740 135)
|
(766 275)
|
(797 653)
|
(800 962)
|
(813 831)
|
(819 051)
|
(847 320)
|
(875 464)
|
(921 556)
|
(915 060)
|
(975 078)
|
(994 097)
|
(987 490)
|
(932 635)
|
(886 805)
|
(852 891)
|
(843 020)
|
(830 747)
|
(923 702)
|
(941 097)
|
(965 322)
|
(937 458)
|
(1 037 093)
|
(1 092 165)
|
(1 133 146)
|
(1 093 279)
|
(1 263 798)
|
(1 321 110)
|
(1 393 925)
|
(1 363 123)
|
(1 507 937)
|
(1 593 334)
|
(1 662 796)
|
|
| Gross Profit |
330 954
N/A
|
259 423
-22%
|
332 923
+28%
|
343 433
+3%
|
353 932
+3%
|
308 262
-13%
|
303 170
-2%
|
306 589
+1%
|
311 922
+2%
|
333 835
+7%
|
323 617
-3%
|
334 553
+3%
|
346 290
+4%
|
379 570
+10%
|
381 453
+0%
|
395 622
+4%
|
404 395
+2%
|
437 143
+8%
|
403 437
-8%
|
430 921
+7%
|
457 615
+6%
|
521 889
+14%
|
483 959
-7%
|
474 936
-2%
|
478 344
+1%
|
523 766
+9%
|
516 836
-1%
|
536 822
+4%
|
552 263
+3%
|
627 738
+14%
|
593 304
-5%
|
618 129
+4%
|
645 416
+4%
|
740 128
+15%
|
689 901
-7%
|
715 203
+4%
|
729 769
+2%
|
842 889
+16%
|
775 566
-8%
|
795 475
+3%
|
821 413
+3%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(233 972)
|
(170 960)
|
(251 815)
|
(264 158)
|
(279 145)
|
(220 452)
|
(213 753)
|
(214 255)
|
(219 339)
|
(245 526)
|
(235 014)
|
(239 575)
|
(242 245)
|
(265 547)
|
(258 739)
|
(267 586)
|
(269 794)
|
(305 377)
|
(264 833)
|
(289 033)
|
(314 613)
|
(383 906)
|
(361 878)
|
(360 561)
|
(362 766)
|
(397 717)
|
(374 579)
|
(388 120)
|
(401 359)
|
(477 552)
|
(435 219)
|
(452 313)
|
(475 101)
|
(568 857)
|
(506 853)
|
(525 327)
|
(533 989)
|
(646 539)
|
(571 661)
|
(585 408)
|
(607 650)
|
|
| Selling, General & Administrative |
(216 481)
|
(135 043)
|
(229 001)
|
(241 544)
|
(259 641)
|
(194 539)
|
(195 954)
|
(197 141)
|
(198 682)
|
(213 279)
|
(210 465)
|
(215 321)
|
(220 670)
|
(238 204)
|
(238 970)
|
(247 346)
|
(250 045)
|
(285 513)
|
(247 033)
|
(269 714)
|
(292 745)
|
(356 283)
|
(335 149)
|
(332 997)
|
(334 782)
|
(366 383)
|
(345 085)
|
(358 470)
|
(371 406)
|
(437 600)
|
(403 279)
|
(419 059)
|
(440 920)
|
(524 942)
|
(473 160)
|
(491 137)
|
(498 843)
|
(597 328)
|
(533 164)
|
(545 771)
|
(566 751)
|
|
| Depreciation & Amortization |
(20 350)
|
(26 245)
|
(22 815)
|
(22 615)
|
(19 504)
|
(17 867)
|
(17 858)
|
(17 174)
|
(20 717)
|
(23 699)
|
(24 565)
|
(24 269)
|
(21 591)
|
(19 287)
|
(19 822)
|
(20 292)
|
(19 800)
|
(19 230)
|
(17 798)
|
(19 319)
|
(21 868)
|
(24 623)
|
(26 730)
|
(27 564)
|
(27 983)
|
(27 722)
|
(29 493)
|
(29 650)
|
(29 954)
|
(28 883)
|
(31 940)
|
(33 254)
|
(34 181)
|
(32 919)
|
(33 693)
|
(34 190)
|
(35 146)
|
(36 340)
|
(38 498)
|
(39 637)
|
(40 900)
|
|
| Other Operating Expenses |
2 859
|
(9 672)
|
0
|
0
|
0
|
(8 046)
|
59
|
60
|
60
|
(8 548)
|
16
|
15
|
15
|
(8 056)
|
53
|
52
|
51
|
(634)
|
0
|
0
|
0
|
(3 001)
|
0
|
0
|
0
|
(3 613)
|
0
|
0
|
0
|
(11 070)
|
0
|
0
|
0
|
(10 996)
|
0
|
0
|
0
|
(12 870)
|
0
|
0
|
0
|
|
| Operating Income |
96 982
N/A
|
88 463
-9%
|
81 107
-8%
|
79 274
-2%
|
74 788
-6%
|
87 809
+17%
|
89 417
+2%
|
92 333
+3%
|
92 581
+0%
|
88 310
-5%
|
88 602
+0%
|
94 978
+7%
|
104 045
+10%
|
114 023
+10%
|
122 713
+8%
|
128 036
+4%
|
134 601
+5%
|
131 766
-2%
|
138 605
+5%
|
141 888
+2%
|
143 002
+1%
|
137 983
-4%
|
122 081
-12%
|
114 375
-6%
|
115 579
+1%
|
126 049
+9%
|
142 258
+13%
|
148 703
+5%
|
150 903
+1%
|
150 186
0%
|
158 085
+5%
|
165 817
+5%
|
170 316
+3%
|
171 270
+1%
|
183 048
+7%
|
189 876
+4%
|
195 780
+3%
|
196 350
+0%
|
203 905
+4%
|
210 066
+3%
|
213 762
+2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(31 481)
|
(20 613)
|
(24 594)
|
(22 077)
|
(16 937)
|
(10 548)
|
(16 073)
|
(15 081)
|
(14 826)
|
(1 869)
|
(13 783)
|
(14 317)
|
(14 154)
|
(2 093)
|
(15 373)
|
(15 427)
|
(17 142)
|
(3 793)
|
(20 256)
|
(23 131)
|
(24 883)
|
(6 673)
|
(32 659)
|
(36 225)
|
(38 753)
|
(10 598)
|
(36 850)
|
(34 219)
|
(32 737)
|
(12 698)
|
(30 543)
|
(31 106)
|
(30 993)
|
(9 439)
|
(33 025)
|
(33 308)
|
(34 326)
|
(4 892)
|
(35 559)
|
(35 762)
|
(35 148)
|
|
| Non-Reccuring Items |
5 503
|
3 123
|
984
|
1 441
|
1 441
|
942
|
942
|
4 509
|
4 509
|
1 214
|
1 214
|
(1 443)
|
(1 581)
|
1 230
|
1 229
|
2 810
|
2 948
|
2 948
|
2 948
|
0
|
0
|
(3 506)
|
2 247
|
(36 938)
|
(36 938)
|
(37 906)
|
(39 185)
|
1 197
|
1 197
|
983
|
1 197
|
0
|
1 360
|
233
|
1 360
|
1 360
|
0
|
6 053
|
936
|
936
|
936
|
|
| Gain/Loss on Disposition of Assets |
0
|
196
|
0
|
0
|
0
|
606
|
0
|
0
|
0
|
179
|
0
|
0
|
0
|
671
|
0
|
0
|
0
|
248
|
0
|
0
|
0
|
(333)
|
0
|
0
|
0
|
626
|
0
|
0
|
0
|
176
|
0
|
0
|
0
|
614
|
0
|
0
|
0
|
735
|
0
|
0
|
0
|
|
| Total Other Income |
9 975
|
1 004
|
10 809
|
11 881
|
11 924
|
1 387
|
9 269
|
10 179
|
10 512
|
1 040
|
14 040
|
13 910
|
13 296
|
2 561
|
12 743
|
12 831
|
16 593
|
6 185
|
22 436
|
24 315
|
23 173
|
6 838
|
25 033
|
24 659
|
30 557
|
8 607
|
33 000
|
32 731
|
27 798
|
6 304
|
23 138
|
25 202
|
27 039
|
8 413
|
33 800
|
37 745
|
38 572
|
6 925
|
39 331
|
39 014
|
40 315
|
|
| Pre-Tax Income |
80 980
N/A
|
72 172
-11%
|
68 308
-5%
|
70 521
+3%
|
71 217
+1%
|
80 196
+13%
|
83 556
+4%
|
91 942
+10%
|
92 778
+1%
|
88 874
-4%
|
90 075
+1%
|
93 129
+3%
|
101 607
+9%
|
116 392
+15%
|
121 313
+4%
|
128 251
+6%
|
137 001
+7%
|
137 353
+0%
|
143 733
+5%
|
143 073
0%
|
141 293
-1%
|
134 310
-5%
|
116 702
-13%
|
65 871
-44%
|
70 444
+7%
|
86 778
+23%
|
99 222
+14%
|
148 411
+50%
|
147 162
-1%
|
144 950
-2%
|
151 878
+5%
|
159 913
+5%
|
167 722
+5%
|
171 090
+2%
|
185 183
+8%
|
195 672
+6%
|
200 026
+2%
|
205 171
+3%
|
208 614
+2%
|
214 254
+3%
|
219 866
+3%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(23 756)
|
(22 532)
|
(22 325)
|
(22 980)
|
(22 411)
|
(24 370)
|
(25 575)
|
(27 035)
|
(26 310)
|
(20 066)
|
(19 175)
|
(17 807)
|
(20 780)
|
(31 989)
|
(36 287)
|
(39 019)
|
(42 908)
|
(40 671)
|
(39 724)
|
(39 464)
|
(35 313)
|
(32 632)
|
(27 248)
|
(24 229)
|
(27 527)
|
(40 108)
|
(43 352)
|
(47 532)
|
(47 711)
|
(42 039)
|
(41 599)
|
(43 755)
|
(45 873)
|
(44 842)
|
(50 703)
|
(50 829)
|
(49 897)
|
(49 474)
|
(49 677)
|
(52 744)
|
(54 291)
|
|
| Income from Continuing Operations |
57 224
|
49 640
|
45 984
|
47 541
|
48 807
|
55 827
|
57 981
|
64 907
|
66 468
|
68 808
|
70 900
|
75 321
|
80 824
|
84 403
|
85 024
|
89 231
|
94 094
|
96 683
|
104 010
|
103 609
|
105 979
|
101 678
|
89 453
|
41 642
|
42 918
|
46 670
|
55 871
|
100 880
|
99 450
|
102 911
|
110 279
|
116 158
|
121 848
|
126 249
|
134 480
|
144 843
|
150 129
|
155 697
|
158 937
|
161 510
|
165 575
|
|
| Income to Minority Interest |
(1 899)
|
(2 013)
|
(1 859)
|
(2 574)
|
(2 542)
|
(3 118)
|
(3 592)
|
(4 057)
|
(4 355)
|
(4 443)
|
(5 068)
|
(6 097)
|
(6 199)
|
(6 346)
|
(7 560)
|
(9 185)
|
(11 113)
|
(13 115)
|
(13 914)
|
(12 717)
|
(13 505)
|
(13 453)
|
(12 489)
|
(13 094)
|
(13 009)
|
(13 384)
|
(14 548)
|
(15 636)
|
(16 350)
|
(17 499)
|
(19 190)
|
(20 627)
|
(21 059)
|
(20 599)
|
(21 362)
|
(22 028)
|
(23 427)
|
(24 880)
|
(25 444)
|
(26 250)
|
(25 947)
|
|
| Equity Earnings Affiliates |
93
|
21
|
(1 957)
|
(3 633)
|
(6 592)
|
(9 902)
|
(9 675)
|
(9 573)
|
(8 115)
|
(3 953)
|
(2 589)
|
(2 129)
|
(2 356)
|
(4 359)
|
(1 397)
|
(1 252)
|
(106)
|
(210)
|
(4 427)
|
(3 065)
|
(2 019)
|
720
|
1 337
|
411
|
16
|
144
|
910
|
1 442
|
1 559
|
1 282
|
880
|
535
|
257
|
(943)
|
(501)
|
(262)
|
(204)
|
(226)
|
25
|
(14)
|
(268)
|
|
| Net Income (Common) |
55 356
N/A
|
47 648
-14%
|
42 168
-12%
|
41 334
-2%
|
39 672
-4%
|
42 329
+7%
|
44 235
+5%
|
50 797
+15%
|
53 518
+5%
|
60 412
+13%
|
63 241
+5%
|
67 094
+6%
|
72 270
+8%
|
73 699
+2%
|
76 922
+4%
|
81 028
+5%
|
86 544
+7%
|
89 051
+3%
|
91 629
+3%
|
94 597
+3%
|
97 702
+3%
|
95 490
-2%
|
83 796
-12%
|
113 726
+36%
|
114 872
+1%
|
115 849
+1%
|
124 543
+8%
|
87 534
-30%
|
83 414
-5%
|
86 693
+4%
|
91 970
+6%
|
96 065
+4%
|
101 047
+5%
|
104 707
+4%
|
112 617
+8%
|
122 553
+9%
|
126 498
+3%
|
130 591
+3%
|
133 518
+2%
|
135 245
+1%
|
139 360
+3%
|
|
| EPS (Diluted) |
39.48
N/A
|
33.99
-14%
|
30.05
-12%
|
29.48
-2%
|
28.29
-4%
|
30.18
+7%
|
31.57
+5%
|
35.77
+13%
|
38.16
+7%
|
43.05
+13%
|
45.06
+5%
|
47.24
+5%
|
51.25
+8%
|
52.49
+2%
|
54.78
+4%
|
57.67
+5%
|
61.64
+7%
|
63.38
+3%
|
65.21
+3%
|
67.32
+3%
|
69.53
+3%
|
67.96
-2%
|
59.72
-12%
|
81
+36%
|
81.7
+1%
|
82.42
+1%
|
88.54
+7%
|
62.25
-30%
|
59.31
-5%
|
61.65
+4%
|
65.4
+6%
|
68.31
+4%
|
71.85
+5%
|
74.45
+4%
|
80.1
+8%
|
87.17
+9%
|
91.93
+5%
|
93.88
+2%
|
97.05
+3%
|
98.3
+1%
|
101.29
+3%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
