Larsen & Toubro Ltd Research Report - 21st Jan 2016

Infrastructure | Published on Nov 02nd 2015


Standalone numbers disappoint: For 2QFY2016, Larsen & Toubro (L&T) reported a 4.1% yoy increase in its standalone top-line to Rs13,234cr. The revenue growth was subdued, reflecting revenue de-growth across Metallurgical and Material Handling (MMH) and Heavy Engineering (HE) segments. The EBITDA margin for the quarter is down 290bp yoy to 7.6%, on account of surge in Sales, Administrative and Other (SAO) and operating expenses. On adjusting for the gains from stake sale in a subsidiary, L&T reported an adj. PAT of Rs643cr, down 38.3% yoy. Such de-growth in yoy PAT is partly on account of higher interest expenses. Order inflows for the consolidated entity declined 24.8% yoy to Rs54,996cr, in 1HFY2016. L&T’s order backlog as of 2QFY2016 end stands at Rs2,44,097cr, thereby giving revenue visibility for over the next 30 months. Hydrocarbon reports minimal losses: Despite weak execution across the international business, the Hydrocarbon business reported a revenue of Rs1,961cr in 2QFY2016 while the segment’s EBIT level loss was negligible, at Rs2cr, vs a loss of Rs54cr in 2QFY2015. On the whole, this segment ended 1HFY2016 with EBIT level profit of Rs37cr. Key Positives: Negligible losses from the Hydrocarbon segment (indicating turn-around in sight); positive Management commentary on the award outlook front; favorable net WC cycle at 24% of sales. Key Negatives: Lowering of order inflow and revenue guidance for FY2016 at the backdrop of lower order inflows and revenue growth in 1HFY2016. Outlook and valuation: L&T’s diversified presence, and an anticipated recovery in the capex cycle coupled with the company’s strong balance sheet comfort us that it is well positioned to benefit from a revival in the award activity environment. With order backlog expected to grow, execution should pick-up gradually. We have valued the company using the sum-of-the-parts (SoTP) methodology, to capture the value of all its businesses and investments. Ascribing separate values to its parent business (on a P/E basis) and investments in subsidiaries (using P/E, P/BV and M-cap basis), we arrive at FY2017E based target price of Rs1,646. We are of the view that L&T is a good proxy play for investors wanting to ride on the revival of the Indian infrastructure growth story. Given 16.6% upside potential in the stock from current levels, we maintain our BUY rating on the stock.

Download Full Report


CMP 1,411
Target Price 1,646
Investment Period12 Months

Stock Info

MCAP BSE (Rs in Cr)Array
MCAP NSE (Rs in Cr)Array
P/E (x)Array
EPS (Rs.)Array
BV (Rs.)Array
Div Yield (%)Array
FV (Rs.)Array
P/BV (x)Array
EV/Sales (x)Array
EV/EBITDA (x)Array

Shareholding Pattern (%)

Public & Others33.0
Grand Total100.0

Trade Securely


Portfolio Tracking & Trading Application View Demo