Larsen and Toubro

BSE : 500510 | NSE : LT

Industry : Engineering turnkey | ISIN : INE018A01030 | FreeFloat : 90.00% | FnO : Yes | LotSize : 550


Intellectual Capital (IC)90,526.14
Net Worth (NW)82,500.94
Intrinsic Worth (IW)173,027.10
Market Cap (MC)126,587.80
Economic Value Added-3,065.04
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)52.32%
IC Gross Margin (EBITDA/IC)20.41%
IC Net Margin (NPT/IC)8.88%
Knowledge Turnover (Sales/IC)1.47
Market to Intrinsic Value (MC/IW)0.73

As OfIntrinsic ValueMarket Price
30 Sep 2020Rs. 1,232.36Rs. 901.60
15 Jan 2021 - Rs. 1,354.15
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : NoSell10 DMA : Rs. 1,343.03ReduceSell
KB > 50% : Yes50 DMA : Rs. 1,198.35
0 < M2IV < 1 : YesVol-Price trend : Falling

Question 3 - Is this stock undervalued?


Question 2 - Does this business have significant knowledge assets?


Question 1 - Is this business generating enough profits to cover its cost of capital?

* EVA is a registered trademark of Stern Stewart and Co.

Quarterly Results (Rs. Cr)
Quarter
Type*
Sales
Income
EBITDA
EBIT
PBT
PAT
NPT
Dec-17
C
28747.45
28960.36
3343.15
2888.66
2526.18
1788.94
1725.38
Mar-18
C
40678.10
41110.86
5823.23
5330.84
4912.75
3454.77
3282.78
Jun-18
C
28283.45
28527.48
4812.34
4167.45
2147.65
1213.07
955.09
Sep-18
C
32080.83
32506.10
6278.20
5762.69
3575.75
2689.63
2199.76
Dec-18
C
35708.87
36315.26
6578.92
6129.97
3618.90
2418.75
2805.32
Mar-19
C
43303.40
43914.37
5890.04
5454.61
4948.10
3713.72
4026.53
Jun-19
C
29635.95
30020.35
3609.79
3148.33
2561.68
1697.62
1545.84
Sep-19
C
35328.45
35924.89
5955.68
5326.03
3302.75
2511.63
2465.41
Dec-19
C
36242.68
36717.60
4592.64
3932.41
3223.23
2751.66
2938.69
Mar-20
C
44245.28
44905.76
5781.52
5070.58
4249.74
3430.10
2629.63
Jun-20
C
21259.97
22037.37
3670.58
2998.35
894.46
536.88
1052.46
Sep-20
C
31034.74
31593.77
3893.78
3180.66
2138.20
1462.84
1410.29
* C - Consolidated, S - Standalone