| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | 141007.09 | 119862.1 | 110011 | 101975.34 | 92761.66 |
| Other Income | 2146.28 | 1759.68 | 1746.54 | 998.57 | 1422.44 |
| Stock Adjustments | 867.67 | 1315.23 | -84 | 514.86 | 712.68 |
| Total Income | 144021.05 | 122937.01 | 111673.54 | 103488.77 | 94896.78 |
| EXPENDITURE : | |||||
| Raw Materials | 49862.44 | 40876.24 | 36648.54 | 35320.19 | 31969.24 |
| Excise Duty | 0 | 178.94 | 699.19 | 852.86 | 757.08 |
| Power and Fuel Cost | 2240.48 | 1399.62 | 1423.19 | 1243.45 | 1074.48 |
| Other Manufacturing Expenses | 39561.69 | 35464.04 | 32976.99 | 28604.47 | 25223.66 |
| Employee Cost | 18100.58 | 15270.79 | 13853.97 | 13330.84 | 11931.31 |
| Selling and Administration Expenses | 5363.18 | 4583.27 | 4276.79 | 5157.51 | 4775.04 |
| Miscellaneous Expenses | 2874.39 | 3593.03 | 3710.43 | 2280.19 | 2084.96 |
| Less: Preoperative Expenditure Capitalised | 1.53 | 5.19 | 1.51 | 5.77 | 24.96 |
| Profit before Interest, Depreciation and Tax | 26019.81 | 21576.27 | 18085.95 | 16705.03 | 17105.97 |
| Interest and Financial Charges | 9354.89 | 7713.63 | 6828.66 | 6898.68 | 7265.78 |
| Profit before Depreciation and Tax | 16664.92 | 13862.64 | 11257.29 | 9806.35 | 9840.19 |
| Depreciation | 2084 | 2223.48 | 2369.93 | 1786.73 | 2622.95 |
| Minority Interest before PAT | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 14580.92 | 11639.16 | 8887.36 | 8019.62 | 7217.24 |
| Tax | 4343.34 | 3198.87 | 2006.59 | 2436.96 | 2253.24 |
| Profit After Tax | 10237.58 | 8440.29 | 6880.77 | 5582.66 | 4964 |
| Minority Interest after PAT | 1311.45 | 634.57 | 444.27 | 311.82 | 201.32 |
| Profit/Loss of Associate Company | -21 | -435.86 | -395.27 | -990.16 | 2.14 |
| Profit after Minority Interest and P/L of Assoc. Co. | 8905.13 | 7369.86 | 6041.23 | 4280.68 | 4764.82 |
| Adjustment below Net Profit | 1374.86 | -594.72 | 1332.45 | -1599.71 | -77.36 |
| P and L Balance brought forward | 41077.32 | 37335.32 | 31724.59 | 29703.2 | 26749.05 |
| Appropriations | 3156.78 | 3033.14 | 1762.95 | 659.58 | 2350.47 |
| P and L Bal. carried down | 48200.53 | 41077.32 | 37335.32 | 31724.59 | 29086.04 |
| Equity Dividend | 2243.18 | 1960.76 | 1701.51 | 0 | 1512.42 |
| Preference Dividend | 0 | 0 | 0 | 0 | 0 |
| Corporate Dividend Tax | 427.02 | 441.05 | 0 | 0 | 293.09 |
| Equity Dividend (%) | 900 | 800 | 700 | 912.5 | 812.5 |
| Earning Per Share (Rs.) | 63.48 | 52.59 | 64.75 | 45.95 | 48.11 |
| Book Value | 443.57 | 390.67 | 536.61 | 474.29 | 439.93 |
| Extraordinary Items | 253.46 | -1398.71 | 116.91 | 143.03 | 512.2 |
| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| SOURCES OF FUNDS : | |||||
| Share Capital | 1256.84 | 1185.53 | 186.59 | 186.3 | 185.91 |
| Reserves and Surplus | 62094.25 | 54623.23 | 50029.93 | 43994.06 | 40723.16 |
| Total Shareholders Funds | 63351.09 | 55808.76 | 50216.52 | 44180.36 | 40909.07 |
| Secured Loans | 77090.77 | 62612.62 | 50601.48 | 48078.05 | 54933.39 |
| Unsecured Loans | 48400.33 | 44951.66 | 44277.3 | 40804.64 | 40546.65 |
| Total Debt | 125491.1 | 107564.28 | 94878.78 | 88882.69 | 95480.04 |
| Minority Interest | 6826.11 | 5201.43 | 3563.6 | 2892.84 | 4998.62 |
| Total Liabilities | 195668.3 | 168574.47 | 148658.91 | 135955.89 | 141387.73 |
| APPLICATION OF FUNDS : | |||||
| Gross Block | 28644.41 | 24422.17 | 20706.39 | 16522.41 | 45783.38 |
| Less: Accum. Depreciation | 7450.47 | 5841.98 | 4029.28 | 2346.71 | 11045.32 |
| Net Block | 21193.94 | 18580.19 | 16677.11 | 14175.7 | 34738.06 |
| Capital Work in Progress | 13919.49 | 13443.43 | 13297.94 | 10974.45 | 14992.78 |
| Investments | 21120.27 | 15311.31 | 19753.02 | 15465.08 | 9612.12 |
| Current Assets, Loans and Advances | |||||
| Inventories | 6413.93 | 4847.8 | 4139.74 | 4854.21 | 6508.4 |
| Sundry Debtors | 37038.17 | 33116.98 | 28688.97 | 26024.98 | 30089.37 |
| Cash and Bank Balance | 11726.24 | 8032.73 | 5305.96 | 5389.91 | 5756.21 |
| Loans and Advances | 170079.69 | 152448.17 | 127528.72 | 119825.64 | 93266.52 |
| Less: Current Liab. and Prov. | |||||
| Current Liabilities | 81648.43 | 73928.25 | 63824.46 | 58367.07 | 50031.92 |
| Provisions | 4175 | 3277.89 | 2908.1 | 2387.01 | 3543.81 |
| Net Current Assets | 139434.59 | 121239.54 | 98930.83 | 95340.66 | 82044.77 |
| Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 195668.3 | 168574.47 | 148658.91 | 135955.89 | 141387.73 |
| Contingent Liabilities | 23218.26 | 22816.28 | 19853.33 | 18745.4 | 3210.92 |
If I had made LUMPSUM investment of ₹ 1,00,000
in LARSEN & TOUBRO LTD.
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %
