Larsen & Toubro (L&T) Q4 FY25 & FY25 Financial Analysis | Profit From It
1800 890 4317
profitfromit1@gmail.com

Larsen & Toubro (L&T) Q4 FY25 & FY25 Financial Analysis

Created by Piyush Patel_ in Company Update 9 May 2025
Share

Larsen & Toubro (L&T) Q4 FY25 & FY25 Financial Analysis


1. Key Highlights

  • Order Inflow: ₹3,566 billion (up 18% YoY).

  • Order Book: ₹5,791 billion (up 22% YoY).

  • Revenue: ₹2,557 billion (up 16% YoY).

  • Reported PAT: ₹150 billion (up 15% YoY).

  • ROE: 16.3% (up 140 bps YoY).

  • International Orders: 46% of the total order book.

  • Dividend: ₹34 per share.


2. Order Inflow and Order Book Analysis

Category

Q4 FY25

FY25

Growth (%)

Total Order Inflow

₹896 bn

₹3,566 bn

22%

Domestic Orders

₹469 bn

₹1,491 bn

24%

International Orders

₹427 bn

₹2,075 bn

18%

Order Book

₹5,791 bn

-

22%

Order Book Split

Domestic: 54%, International: 46%

-

-

Segmental Order Share (FY25)

  • Infrastructure: 49%

  • Energy: 25%

  • Hi-Tech Manufacturing: 5%

  • Services: 19%

  • Others: 3%


3. Segmental Revenue & Growth

Segment

Q4 FY25 Revenue

Growth (YoY)

FY25 Revenue

Growth (YoY)

Infrastructure

₹389.0 bn

2%

₹1,299 bn

15%

Energy

₹122.5 bn

49%

₹406.7 bn

38%

Hi-Tech Manufacturing

₹33.5 bn

36%

₹97.0 bn

18%

IT & Tech Services

₹124.8 bn

11%

₹478.5 bn

8%

Financial Services

₹38.1 bn

6%

₹151.9 bn

16%

Development Projects

₹8.1 bn

2%

₹56.2 bn

-4%

Others

₹21.2 bn

4%

₹76.3 bn

9%

Total Revenue

₹744 bn

11%

₹2,557 bn

16%


4. Consolidated Income Statement Analysis

Particulars

Q4 FY24

Q4 FY25

Growth (%)

FY24

FY25

Growth (%)

Revenue

₹670.8 bn

₹743.9 bn

11%

₹2,211 bn

₹2,557 bn

16%

EBITDA

₹72.3 bn

₹82.0 bn

13%

₹234.9 bn

₹264.3 bn

13%

EBITDA Margin

10.8%

11.0%

-

10.6%

10.3%

-

Finance Cost

₹9.3 bn

₹7.5 bn

-19%

₹35.5 bn

₹33.3 bn

-6%

Depreciation

₹10.2 bn

₹10.5 bn

3%

₹36.8 bn

₹41.2 bn

12%

Profit Before Tax (PBT)

₹44.0 bn

₹55.0 bn

25%

₹130.6 bn

₹150.4 bn

15%

Net Profit (PAT)

₹43.0 bn

₹50.2 bn

17%

₹129.7 bn

₹145.6 bn

12%

Reported PAT

₹44.0 bn

₹55.0 bn

25%

₹130.6 bn

₹150.4 bn

15%

EPS (Basic)

₹39.98

₹24.43

-

₹109.36

₹93.96

-


5. Balance Sheet Analysis

Particulars

FY24

FY25

Change

Total Assets

₹3,40,136 crore

₹3,79,524 crore

+₹39,388 crore

Net Worth

₹1,02,550 crore

₹1,15,404 crore

+₹12,854 crore

Total Borrowings

₹83,341 crore

₹93,531 crore

+₹10,190 crore

Debt to Equity

0.81x

0.81x

Stable

Current Ratio

1.21x

1.23x

Improved

PBV (Price to Book Value)

3.4x

3.2x

Reduced

Trade Receivables

₹48,771 crore

₹53,714 crore

+₹4,943 crore


6. Consolidated Cash Flow Analysis

Particulars

FY24

FY25

Change

Cash from Operating Activities

₹45,200 crore

₹50,300 crore

+₹5,100 crore

Cash from Investing Activities

-₹15,000 crore

-₹17,500 crore

-₹2,500 crore

Cash from Financing Activities

-₹25,000 crore

-₹27,000 crore

-₹2,000 crore

Net Cash Flow

₹5,200 crore

₹5,800 crore

+₹600 crore

Free Cash Flow (FCF)

₹17,400 crore

₹17,800 crore

+₹400 crore


7. Key Ratios

  • PE Ratio (CMP: ₹3,320): 22.1x

  • Interest Coverage Ratio (ICR): 6.5x

  • ROE: 16.3% (up 140 bps YoY)

  • Net Working Capital (NWC) as % of Revenue: 11.0% (down from 12.0%)


8. Near-Term & Short-Term Outlook

  • Strong order book across diversified sectors provides revenue visibility.

  • Focus on timely project execution and margin stability.

  • Expansion in renewable energy, green hydrogen, and digital infrastructure.

  • Emphasis on international growth, especially in the Middle East and Europe.

  • Dividend policy remains shareholder-friendly with ₹34 per share.


9. Disclosure

  • This analysis is for educational purposes and should not be considered financial advice. Investors are advised to conduct their own research before making investment decisions.


Comments (0)

Share

Share this post with others