L&T | KALPATARU PROJECTS INTERNATIONAL | L&T/ KALPATARU PROJECTS INTERNATIONAL |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 34.7 | 35.9 | 96.6% | View Chart |
P/BV | x | 5.9 | 3.7 | 158.2% | View Chart |
Dividend Yield | % | 0.6 | 0.7 | 97.4% |
L&T KALPATARU PROJECTS INTERNATIONAL |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
L&T Mar-23 |
KALPATARU PROJECTS INTERNATIONAL Mar-23 |
L&T/ KALPATARU PROJECTS INTERNATIONAL |
5-Yr Chart Click to enlarge
|
||
High | Rs | 2,297 | 597 | 384.7% | |
Low | Rs | 1,457 | 332 | 438.4% | |
Sales per share (Unadj.) | Rs | 1,304.5 | 1,007.2 | 129.5% | |
Earnings per share (Unadj.) | Rs | 89.8 | 26.8 | 335.4% | |
Cash flow per share (Unadj.) | Rs | 114.7 | 50.9 | 225.5% | |
Dividends per share (Unadj.) | Rs | 24.00 | 7.00 | 342.9% | |
Avg Dividend yield | % | 1.3 | 1.5 | 84.9% | |
Book value per share (Unadj.) | Rs | 632.2 | 290.6 | 217.6% | |
Shares outstanding (eoy) | m | 1,405.48 | 162.45 | 865.2% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 1.4 | 0.5 | 311.9% | |
Avg P/E ratio | x | 20.9 | 17.4 | 120.4% | |
P/CF ratio (eoy) | x | 16.4 | 9.1 | 179.2% | |
Price / Book Value ratio | x | 3.0 | 1.6 | 185.6% | |
Dividend payout | % | 26.7 | 26.1 | 102.2% | |
Avg Mkt Cap | Rs m | 2,638,160 | 75,493 | 3,494.6% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 372,141 | 14,469 | 2,572.0% | |
Avg. sales/employee | Rs Th | 0 | 0 | - | |
Avg. wages/employee | Rs Th | 0 | 0 | - | |
Avg. net profit/employee | Rs Th | 0 | 0 | - |
INCOME DATA | |||||
---|---|---|---|---|---|
Net Sales | Rs m | 1,833,407 | 163,614 | 1,120.6% | |
Other income | Rs m | 58,215 | 844 | 6,897.5% | |
Total revenues | Rs m | 1,891,622 | 164,458 | 1,150.2% | |
Gross profit | Rs m | 245,398 | 15,700 | 1,563.0% | |
Depreciation | Rs m | 35,023 | 3,918 | 894.0% | |
Interest | Rs m | 97,501 | 6,212 | 1,569.6% | |
Profit before tax | Rs m | 171,090 | 6,415 | 2,667.0% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 44,842 | 2,065 | 2,171.5% | |
Profit after tax | Rs m | 126,249 | 4,350 | 2,902.1% | |
Gross profit margin | % | 13.4 | 9.6 | 139.5% | |
Effective tax rate | % | 26.2 | 32.2 | 81.4% | |
Net profit margin | % | 6.9 | 2.7 | 259.0% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 2,212,155 | 147,286 | 1,501.9% | |
Current liabilities | Rs m | 1,620,660 | 121,354 | 1,335.5% | |
Net working cap to sales | % | 32.3 | 15.8 | 203.5% | |
Current ratio | x | 1.4 | 1.2 | 112.5% | |
Inventory Days | Days | 187 | 11 | 1,757.2% | |
Debtors Days | Days | 9 | 12 | 76.0% | |
Net fixed assets | Rs m | 1,041,632 | 36,512 | 2,852.9% | |
Share capital | Rs m | 2,811 | 325 | 865.2% | |
"Free" reserves | Rs m | 885,778 | 46,881 | 1,889.4% | |
Net worth | Rs m | 888,589 | 47,206 | 1,882.4% | |
Long term debt | Rs m | 612,177 | 12,148 | 5,039.2% | |
Total assets | Rs m | 3,263,675 | 194,024 | 1,682.1% | |
Interest coverage | x | 2.8 | 2.0 | 135.5% | |
Debt to equity ratio | x | 0.7 | 0.3 | 267.7% | |
Sales to assets ratio | x | 0.6 | 0.8 | 66.6% | |
Return on assets | % | 6.9 | 5.4 | 125.9% | |
Return on equity | % | 14.2 | 9.2 | 154.2% | |
Return on capital | % | 17.9 | 21.3 | 84.1% | |
Exports to sales | % | 0 | 10.8 | 0.0% | |
Imports to sales | % | 0 | 4.2 | 0.0% | |
Exports (fob) | Rs m | NA | 17,734 | 0.0% | |
Imports (cif) | Rs m | NA | 6,886 | 0.0% | |
Fx inflow | Rs m | 163,986 | 17,734 | 924.7% | |
Fx outflow | Rs m | 159,965 | 6,886 | 2,323.1% | |
Net fx | Rs m | 4,021 | 10,848 | 37.1% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 227,770 | 6,564 | 3,470.0% | |
From Investments | Rs m | -83,117 | -3,261 | 2,548.6% | |
From Financial Activity | Rs m | -115,725 | -4,379 | 2,642.8% | |
Net Cashflow | Rs m | 31,565 | -1,043 | -3,027.8% |
Indian Promoters | % | 0.0 | 40.6 | - | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 63.1 | 51.5 | 122.4% | |
FIIs | % | 25.5 | 7.7 | 330.9% | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 100.0 | 59.4 | 168.3% | |
Shareholders | 1,454,624 | 68,851 | 2,112.7% | ||
Pledged promoter(s) holding | % | 0.0 | 42.5 | - |
Compare L&T With: IRCON INTERNATIONAL IRB INFRA J KUMAR INFRA NCC POWER MECH PROJECTS
No comparison is complete without understanding how the stock prices have performed over a period of time.
Here's a brief comparison:
Period | L&T | Kalpataru Power | S&P BSE CAPITAL GOODS |
---|---|---|---|
1-Day | 2.13% | 1.04% | 1.54% |
1-Month | 9.05% | 9.73% | 6.83% |
1-Year | 77.44% | 98.92% | 81.99% |
3-Year CAGR | 38.55% | 41.77% | 42.24% |
5-Year CAGR | 22.29% | 17.84% | 27.08% |
* Compound Annual Growth Rate
Here are more details on the L&T share price and the Kalpataru Power share price.
Moving on to shareholding structures...
The promoters of L&T hold a 0.0% stake in the company. In case of Kalpataru Power the stake stands at 40.6%.
To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of L&T and the shareholding pattern of Kalpataru Power.
Finally, a word on dividends...
In the most recent financial year, L&T paid a dividend of Rs 24.0 per share. This amounted to a Dividend Payout ratio of 26.7%.
Kalpataru Power paid Rs 7.0, and its dividend payout ratio stood at 26.1%.
You may visit here to review the dividend history of L&T, and the dividend history of Kalpataru Power.
For a sector overview, read our engineering sector report.
After opening the day on positive note, Indian share markets gained the momentum as the session progressed and ended on firm footing.