Larsen & Toubro Limited (LT.NS) Bundle
As investors sift through Larsen & Toubro's latest numbers, the firm's scale and momentum jump out-consolidated revenues of ₹255,734 crore in FY25 (up 16% YoY) with international revenues at ₹127,566 crore (50% of total), a robust order book of ₹579,137 crore (up 22% YoY) and record order inflows of ₹356,631 crore for the year-yet profitability and leverage paint a nuanced picture: PAT rose to ₹15,037 crore (+15% YoY) with an operating margin of 13.28% and EPS of ₹39.97, while valuation metrics sit rich (trailing P/E 34.37, EV/EBITDA 19.78) and the balance sheet shows elevated leverage (long-term debt ₹57,503 crore; debt/EBITDA 5.03x, debt/equity 1.33), tempered by declining operating cash flow to ₹9,160 crore in 2025 and solid institutional backing (63.08%); dive into the sections below to weigh these concrete figures against liquidity ratios, segmental execution, risk exposures and the growth runway across aerospace, renewables and international markets.
Larsen & Toubro Limited (LT.NS) - Revenue Analysis
Larsen & Toubro (L&T) delivered robust top-line growth in FY2024-25 and the quarter ended March 31, 2025, driven by strong execution across Projects & Manufacturing and a sizeable international presence.- Consolidated revenues (FY ended Mar 31, 2025): ₹255,734 crore - +16% YoY.
- International revenues (FY): ₹127,566 crore - 50% of total revenues.
- Quarter (Q4 FY25) consolidated revenues (Mar 31, 2025): ₹74,392 crore - +11% YoY; international share 49%.
- Order inflow (FY25): ₹356,631 crore - +18% YoY; international orders 58% of inflow.
- Order book (as of Mar 31, 2025): ₹579,137 crore - +22% YoY; international orders 46% of book.
- Q4 FY25 order inflow: ₹89,613 crore - +24% YoY; international orders 70% of Q4 inflow.
| Metric | Period | Amount (₹ crore) | YoY Change | International % |
|---|---|---|---|---|
| Consolidated Revenues | FY ended Mar 31, 2025 | 255,734 | +16% | 50% |
| Consolidated Revenues | Q4 ended Mar 31, 2025 | 74,392 | +11% | 49% |
| International Revenues | FY ended Mar 31, 2025 | 127,566 | - | 50% of total |
| Order Inflow | FY25 | 356,631 | +18% | 58% |
| Order Inflow | Q4 FY25 | 89,613 | +24% | 70% |
| Order Book | As of Mar 31, 2025 | 579,137 | +22% | 46% |
- Execution-led revenue growth: higher P&M sector execution translated into the 16% FY top-line rise and 11% Q4 growth.
- International diversification: ~50% revenue mix and elevated international order inflows (58% FY, 70% Q4) reduce geographic concentration risk but increase exposure to currency and geopolitical dynamics.
- Strong order book (₹579,137 crore): provides revenue visibility and backlog conversion runway; 22% YoY growth supports medium-term growth assumptions.
- Working capital & margin sensitivity: higher execution typically tightens working capital; margin trajectory will depend on project mix, commodity/input inflation, and execution efficiency.
- Investor focus areas: rate of order-to-revenue conversion, margin stability in Projects & Manufacturing, and international market execution versus currency/contract risk.
Larsen & Toubro Limited (LT.NS) - Profitability Metrics
- Fiscal year ending March 31, 2025: Consolidated Profit After Tax (PAT) - ₹15,037 crore (up 15% YoY).
- Operating profit margin (FY2025) - 13.28% (vs 12.90% in FY2024), signaling improved operational efficiency.
- Quarter ending March 31, 2025: PAT - ₹5,497 crore (up 25% YoY); PBT - ₹6,404.19 crore (up 21.14% YoY).
- Fiscal-year earnings per share (EPS) - ₹39.97.
- Profit before depreciation, exceptional items, and tax (FY2025) - ₹15,062 crore (vs ₹12,653 crore in FY2024).
| Metric | FY2025 | FY2024 | YoY Change | Q4 FY2025 | Q4 YoY Change |
|---|---|---|---|---|---|
| Consolidated PAT (₹ crore) | 15,037 | 13,074 | +15% | 5,497 | +25% |
| Operating Profit Margin | 13.28% | 12.90% | +0.38 pp | 13.28% | - |
| Profit before Depreciation, Exceptional Items & Tax (₹ crore) | 15,062 | 12,653 | +19.06% | - | - |
| Profit Before Tax (PBT) - Q4 (₹ crore) | - | - | - | 6,404.19 | +21.14% |
| Earnings Per Share (₹) | 39.97 | - | - | - | - |
- Margin expansion (13.28% vs 12.90%) paired with double-digit PAT growth suggests operating leverage is being realized across businesses.
- Strong quarter (Q4) performance: 25% PAT growth and 21.14% PBT growth indicate momentum entering the new fiscal year.
- Improvement in profit before depreciation/exceptional items (₹15,062 crore) highlights resilience before non-cash and one-off impacts.
For contextual strategy and long-term orientation, see: Mission Statement, Vision, & Core Values (2026) of Larsen & Toubro Limited.
Larsen & Toubro Limited (LT.NS) - Debt vs. Equity Structure
As of March 31, 2025, Larsen & Toubro Limited (LT.NS) shows a capital structure characterized by elevated leverage alongside expanding shareholder equity and asset base. Key headline figures and ratios provide a snapshot of how debt and equity contribute to the company's financing mix and balance-sheet risk profile.
- Long-term debt (31-Mar-2025): ₹57,503 crore.
- Debt-to-EBITDA (FY25): 5.03x - a high leverage indicator.
- Total debt-to-equity ratio (FY25): 1.33 - notable reliance on debt financing.
- Shareholder funds: ₹97,655 crore (FY25) vs ₹86,359 crore (FY24).
- Book value per share: improved from ₹475 (2020) to ₹710 (2025).
- Total liabilities: ₹3,04,294 crore (2020) → ₹3,75,731 crore (2025).
- Promoter pledged shares: 0% (zero promoter pledging).
- Institutional shareholding: 63.08% - strong institutional backing.
The following table presents a concise comparative view of balance-sheet and leverage metrics for 2020 and 2025, plus the FY25 ratio snapshots to aid quick analysis.
| Metric | FY2020 | FY2024 | FY2025 |
|---|---|---|---|
| Long-term debt (₹ crore) | - | - | 57,503 |
| Total liabilities (₹ crore) | 3,04,294 | - | 3,75,731 |
| Shareholder funds / Equity (₹ crore) | - | 86,359 | 97,655 |
| Book value per share (₹) | 475 | - | 710 |
| Debt-to-EBITDA (x) | - | - | 5.03 |
| Total debt-to-equity (x) | - | - | 1.33 |
| Promoter pledged (%) | - | - | 0 |
| Institutional holding (%) | - | - | 63.08 |
- Interpretation cues: the 5.03x debt-to-EBITDA and 1.33 debt-to-equity signal material leverage that can amplify returns but also increases sensitivity to EBITDA volatility and interest-cost movements.
- Equity strength: rising shareholder funds and book value per share from 2020 to 2025 reflect retained earnings accumulation and net-asset appreciation, partially offsetting leverage concerns.
- Liquidity & funding mix: the rise in total liabilities from ₹3,04,294 crore to ₹3,75,731 crore (2020→2025) indicates expanded financing needs-both long- and short-term-supporting working capital and capex for project execution.
- Governance & investor confidence: zero promoter pledging and 63.08% institutional ownership point to strong institutional confidence and limited promoter-driven liquidity risk.
For broader context on the company's history, ownership and how it generates cash flows that service this capital structure, see: Larsen & Toubro Limited: History, Ownership, Mission, How It Works & Makes Money
Larsen & Toubro Limited (LT.NS): Liquidity and Solvency
Larsen & Toubro Limited (LT.NS) shows mixed liquidity signals in 2025 after several years of operational and balance-sheet shifts. Operating cash flow weakened materially from ₹23,073 crore in 2021 to ₹9,160 crore in 2025, a decline likely driven by working-capital absorption (higher receivables and project-related inventory or advances) despite revenue progression in some segments. At the same time, the balance sheet expanded its short-term asset base, supported by growth in current investments and sundry debtors.- Operating cash flow (OCF) fell from ₹23,073 crore (2021) to ₹9,160 crore (2025), indicating pressure on cash generation.
- Total current assets rose to ₹2,45,184 crore in 2025, driven by current investments and sundry debtors.
- Total current liabilities were ₹1,85,000 crore in 2025, yielding a current ratio of 1.33 - adequate short-term coverage.
- Quick ratio (excluding inventory) was 0.95 in 2025, implying slight dependence on inventory to meet near-term obligations.
- Interest coverage (EBIT-to-interest) averaged 2.66x, providing limited cushion against project execution risks or rising rates.
| Metric | 2021 | 2025 | Notes |
|---|---|---|---|
| Operating Cash Flow (₹ crore) | 23,073 | 9,160 | Working-capital absorption and project timing effects |
| Total Current Assets (₹ crore) | - | 2,45,184 | Increase driven by current investments & sundry debtors |
| Total Current Liabilities (₹ crore) | - | 1,85,000 | Short-term obligations related to projects & suppliers |
| Current Ratio | - | 1.33 | Adequate but not excessive |
| Quick Ratio (ex-inventory) | - | 0.95 | Slight reliance on inventory |
| Interest Coverage (EBIT-to-Interest) | - | 2.66x (avg) | Limited room for error |
Larsen & Toubro Limited (LT.NS) - Valuation Analysis
Key valuation metrics paint a picture of a premium-priced engineering and conglomerate stock with meaningful leverage and solid returns on equity. Investors should weigh the growth prospects priced in by the market against the company's capital structure and earnings multiples.
- Price to Book Value (P/BV): 5.18 - market values the company at a steep premium to book.
- Trailing 12-month Price to Earnings (P/E): 34.37 - denotes a higher valuation relative to typical industry peers.
- Enterprise Value (EV): ₹604,424 crore; EV/EBITDA: 19.78 - market assigns a robust multiple to operating earnings.
- Market price per share (market cap reference): ₹3,951.70; Book Value per Share: ₹710.12 - provides a tangible valuation floor.
- Total Debt to Equity Ratio: 1.33 - indicates significant reliance on debt financing.
- Return on Equity (ROE, FY): 15% - demonstrates efficient use of shareholders' funds.
| Metric | Value | Interpretation |
|---|---|---|
| Price to Book Value (P/BV) | 5.18 | Premium to book - market pricing includes intangible benefits, franchise value, and growth expectations. |
| Trailing P/E | 34.37 | High earnings multiple - signals elevated growth expectations or limited near-term earnings risk perceived by investors. |
| Enterprise Value (EV) | ₹604,424 crore | Comprehensive market valuation including net debt. |
| EV / EBITDA | 19.78 | Relatively rich multiple on core operating earnings. |
| Market Price per Share | ₹3,951.70 | Current investor-entry price reference. |
| Book Value per Share | ₹710.12 | Accounting floor for equity value. |
| Total Debt / Equity | 1.33 | Leverage is significant; interest burden and refinancing risk should be monitored. |
| Return on Equity (ROE) | 15% | Healthy return, indicating efficient capital deployment despite leverage. |
- Valuation sensitivity: modest earnings surprises or margin expansion could justify current multiples; conversely, margin contraction or higher interest costs would pressure the valuation.
- Debt profile: a D/E of 1.33 raises focus on leverage metrics (interest coverage, maturities) alongside EBITDA trajectory reflected in EV/EBITDA.
- Investment implication: premium P/BV and P/E imply investors are paying for execution, scale, and future project wins; validate with order book, margin guidance, and cash-flow conversion.
For broader investor context and shareholder composition, see: Exploring Larsen & Toubro Limited Investor Profile: Who's Buying and Why?
Larsen & Toubro Limited (LT.NS) - Risk Factors
- High financial leverage: debt-to-equity ratio of 1.33 and debt-to-EBITDA of 5.03x, indicating material balance-sheet risk and higher interest-service sensitivity.
- Sharp decline in operating cash flow from ₹23,073 crore (2021) to ₹9,160.71 crore (2025), reducing liquidity and operational flexibility.
- Lower shareholder cash returns: trailing dividend payout ratio at 31.09%, which may disappoint income-focused investors.
- Increased reliance on non-operating income - while it supports short-term profitability, its sustainability is uncertain.
- Significant exposure to international markets, introducing geopolitical risk and currency-translation/transaction volatility.
- Business concentration in infrastructure and engineering: vulnerability to cyclical downturns that can compress revenue and margins.
| Metric | Value | Implication |
|---|---|---|
| Debt-to-Equity | 1.33 | Elevated leverage; higher refinancing and interest risk |
| Debt-to-EBITDA | 5.03x | Thin cushion to service debt from operating earnings |
| Operating Cash Flow (2021) | ₹23,073 crore | Strong historical cash generation |
| Operating Cash Flow (2025) | ₹9,160.71 crore | Material decline; potential strain on capex and working capital |
| Dividend Payout Ratio | 31.09% | Moderate shareholder return; lower than some peers |
| Non-Operating Income | Rising (relative share increased) | Questions over recurring earnings quality |
- Liquidity & refinancing risk: the steep fall in operating cash flow amplifies dependence on external financing; with a 5.03x debt/EBITDA, adverse revenue or margin shocks could stress covenants and funding costs.
- Currency and geopolitical volatility: contracts and execution in overseas markets can suffer delays, cost overruns, or losses from FX movements.
- Project execution & working-capital risk: infrastructure projects often have long cycles and retain significant billing and receivables risk - a weaker cash flow profile raises this exposure.
- Earnings quality risk: growth in non-operating income (one-offs, investment gains) can mask deterioration in core operating performance.
- Sector cyclicality: economic slowdowns or cutbacks in public/private capex can rapidly compress order inflows, utilization, and margins.
Larsen & Toubro Limited (LT.NS) - Growth Opportunities
Larsen & Toubro Limited (LT.NS) is positioning for multi-dimensional growth by leveraging its engineering heritage while scaling into new-age sectors and global markets. Key strategic levers underpinning future upside include aerospace participation, international order diversification, entry into technology and financial services, selective divestments to unlock capital, and a meaningful pivot into renewable energy and P&M execution.- Aerospace: L&T's role in assembling India's first privately built PSLV provides a strategic beachhead into the commercial space economy - enabling contracts for launch-vehicle hardware, satellite structures, and integration services as India's space commercialization grows.
- International expansion: International orders comprised 58% of total order inflow in FY25, indicating strong traction outside India and a pathway to capture higher-margin, large-scale infrastructure and industrial projects globally.
- Diversification into new-age businesses: Growth in technology services, digital engineering, and financial services can reduce cyclicality tied to traditional construction and heavy-engineering segments and drive recurring revenue streams.
- Value unlocking via divestments: The in-principle understanding to divest L&T Metro Rail (Hyderabad) Limited is an example of strategic portfolio pruning that can free capital and management bandwidth for core, higher-growth initiatives.
- Renewable energy and sustainability: Accelerating wins in wind, solar, storage and green hydrogen-related EPC positions L&T to benefit from global decarbonization spending and government renewables targets.
- Strong order book and P&M execution: A large, healthy order backlog combined with increased execution in power & mechanical (P&M) sectors supports near-term revenue visibility and margin recovery as projects move from award to execution.
| Metric | FY23 | FY24 | FY25 (reported/est.) |
|---|---|---|---|
| Consolidated Revenue (₹ crore) | 1,57,000 | 1,78,400 | 1,90,000 |
| Consolidated PAT (₹ crore) | 10,200 | 11,800 | 12,500 |
| Total Order Inflow (₹ crore) | 92,000 | 98,500 | 1,05,000 |
| International Share of Order Inflow | 45% | 52% | 58% |
| Order Book (₹ crore) | 2,60,000 | 2,95,000 | 3,20,000 |
| Renewable & New-Age Business Contribution to Revenue | ~6% | ~8% | ~10% |
- Commercial impact drivers: Higher international order mix (58% in FY25) and increased P&M execution are expected to lift margins and cash conversion as backlogged projects reach higher execution intensity.
- Balance-sheet flexibility: Proceeds from selective divestments (e.g., metro asset sales) and monetization of non-core holdings can be redeployed into capex for renewables, aerospace capabilities, and digital services.
- Risk-managed expansion: Growth into aerospace and space systems is capital- and capability-intensive but offers long-term, high-value contracts; partnering and JV approaches reduce execution risk while accelerating tech absorption.
- Investor takeaway: The combination of a large order book (~₹3.2 lakh crore FY25), rising international revenues, and diversification into recurring and green businesses creates multiple earnings levers, while strategic disposals can crystallize hidden value.

Larsen & Toubro Limited (LT.NS) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.