Nifty
Sensex
:
:
11709.10
38969.80
-119.15 (-1.01%)
-382.87 (-0.97%)

Construction - Real Estate

Rating :
65/99

BSE: 532929 | NSE: BRIGADE

245.60
-0.20 (-0.08%)
21-May-2019 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  246.45
  •  249.25
  •  244.00
  •  245.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  26579
  •  65.28
  •  263.00
  •  156.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,328.28
  • 13.87
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,571.39
  • 0.82%
  • 1.53

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 46.84%
  • 0.98%
  • 23.30%
  • FII
  • DII
  • Others
  • 0.62%
  • 15.27%
  • 12.99%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.94
  • 14.91
  • -2.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 34.09
  • 13.18
  • 2.50

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.67
  • 9.63
  • 3.93

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.16
  • 16.35
  • 17.10

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.05
  • 1.33
  • 1.44

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.25
  • 8.33
  • 8.89

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
760.04
433.54
75.31%
687.73
423.91
62.23%
825.90
484.71
70.39%
699.11
555.04
25.96%
Expenses
544.63
298.73
82.32%
511.79
264.65
93.38%
607.11
350.60
73.16%
519.58
428.76
21.18%
EBITDA
215.41
134.81
59.79%
175.94
159.26
10.47%
218.79
134.11
63.14%
179.53
126.28
42.17%
EBIDTM
28.34%
31.10%
25.58%
37.57%
26.49%
27.67%
25.68%
22.75%
Other Income
17.79
14.14
25.81%
10.25
9.73
5.34%
17.67
14.76
19.72%
8.77
9.68
-9.40%
Interest
76.28
74.61
2.24%
69.70
63.59
9.61%
69.71
60.45
15.32%
62.81
60.75
3.39%
Depreciation
42.48
37.24
14.07%
31.98
36.63
-12.69%
33.87
32.06
5.65%
31.67
31.73
-0.19%
PBT
114.44
25.56
347.73%
84.51
68.77
22.89%
132.88
56.36
135.77%
93.82
43.48
115.78%
Tax
42.78
10.21
319.00%
25.07
23.67
5.91%
46.36
14.74
214.52%
31.31
14.20
120.49%
PAT
71.66
15.35
366.84%
59.44
45.10
31.80%
86.52
41.62
107.88%
62.51
29.28
113.49%
PATM
9.43%
3.54%
8.64%
10.64%
10.48%
8.59%
8.94%
5.28%
EPS
4.38
1.33
229.32%
3.59
3.59
0.00%
5.02
3.01
66.78%
4.63
2.32
99.57%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
2,972.78
1,897.20
2,024.14
2,037.92
1,310.83
946.76
822.69
613.00
482.04
324.69
364.38
Net Sales Growth
56.69%
-6.27%
-0.68%
55.47%
38.45%
15.08%
34.21%
27.17%
48.46%
-10.89%
 
Cost Of Goods Sold
886.01
204.07
254.73
392.60
583.59
346.20
379.13
251.17
126.56
151.53
189.55
Gross Profit
2,086.77
1,693.13
1,769.41
1,645.32
727.24
600.56
443.56
361.83
355.48
173.16
174.82
GP Margin
70.20%
89.24%
87.42%
80.74%
55.48%
63.43%
53.92%
59.03%
73.74%
53.33%
47.98%
Total Expenditure
2,183.11
1,342.74
1,449.78
1,547.76
927.79
648.27
613.80
470.13
330.35
314.75
334.88
Power & Fuel Cost
-
32.09
26.18
23.12
25.28
16.11
3.33
4.13
0.41
0.34
51.82
% Of Sales
-
1.69%
1.29%
1.13%
1.93%
1.70%
0.40%
0.67%
0.09%
0.10%
14.22%
Employee Cost
-
154.50
143.32
125.22
104.75
91.44
75.69
59.50
38.66
21.36
18.83
% Of Sales
-
8.14%
7.08%
6.14%
7.99%
9.66%
9.20%
9.71%
8.02%
6.58%
5.17%
Manufacturing Exp.
-
673.82
775.54
792.42
20.87
20.43
92.40
111.86
121.15
98.07
21.07
% Of Sales
-
35.52%
38.31%
38.88%
1.59%
2.16%
11.23%
18.25%
25.13%
30.20%
5.78%
General & Admin Exp.
-
160.85
122.98
110.80
96.45
100.15
9.88
6.36
7.61
19.60
24.33
% Of Sales
-
8.48%
6.08%
5.44%
7.36%
10.58%
1.20%
1.04%
1.58%
6.04%
6.68%
Selling & Distn. Exp.
-
77.91
80.99
83.50
73.74
60.32
45.12
30.45
25.24
12.97
18.64
% Of Sales
-
4.11%
4.00%
4.10%
5.63%
6.37%
5.48%
4.97%
5.24%
3.99%
5.12%
Miscellaneous Exp.
-
39.50
46.04
20.10
23.11
13.62
8.25
6.66
10.71
10.89
18.64
% Of Sales
-
2.08%
2.27%
0.99%
1.76%
1.44%
1.00%
1.09%
2.22%
3.35%
2.92%
EBITDA
789.67
554.46
574.36
490.16
383.04
298.49
208.89
142.87
151.69
9.94
29.50
EBITDA Margin
26.56%
29.23%
28.38%
24.05%
29.22%
31.53%
25.39%
23.31%
31.47%
3.06%
8.10%
Other Income
54.48
48.31
34.24
32.75
20.01
19.93
11.92
38.03
47.88
66.68
44.41
Interest
278.50
259.40
246.48
199.01
131.39
113.07
89.82
60.39
16.82
9.03
3.12
Depreciation
140.00
137.66
122.55
105.92
99.18
81.76
77.33
53.23
20.04
20.59
15.12
PBT
425.65
205.71
239.57
217.98
172.48
123.59
53.66
67.28
162.72
47.00
55.67
Tax
145.52
62.82
73.16
80.19
57.53
34.64
-6.44
10.35
42.19
0.42
17.44
Tax Rate
34.19%
32.35%
30.54%
36.79%
33.35%
28.03%
-12.02%
15.38%
25.93%
0.89%
31.33%
PAT
280.13
137.67
152.29
122.65
93.76
86.92
59.91
56.93
120.52
46.57
38.22
PAT before Minority Interest
238.14
131.35
166.41
137.79
114.95
88.95
60.02
56.93
120.52
46.57
38.22
Minority Interest
-41.99
6.32
-14.12
-15.14
-21.19
-2.03
-0.11
0.00
0.00
0.00
0.00
PAT Margin
9.42%
7.26%
7.52%
6.02%
7.15%
9.18%
7.28%
9.29%
25.00%
14.34%
10.49%
PAT Growth
113.27%
-9.60%
24.17%
30.81%
7.87%
45.08%
5.23%
-52.76%
158.79%
21.85%
 
Unadjusted EPS
17.62
10.40
13.50
10.90
8.47
8.01
5.45
5.07
10.74
4.22
3.42

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
2,287.02
1,694.91
1,537.81
1,356.69
1,280.23
1,212.10
1,166.45
1,124.55
1,028.89
997.10
Share Capital
136.07
113.66
113.18
112.74
112.25
112.25
112.25
112.25
112.25
112.25
Total Reserves
2,150.46
1,580.27
1,423.41
1,243.79
1,167.84
1,099.85
1,054.20
1,012.30
916.64
884.84
Non-Current Liabilities
2,831.55
1,763.10
1,677.59
1,050.05
687.26
1,056.51
919.12
885.97
765.33
538.95
Secured Loans
2,196.53
1,203.16
1,041.12
624.10
374.71
785.47
683.47
704.01
654.74
428.60
Unsecured Loans
436.55
385.31
459.24
268.45
157.95
57.25
0.00
0.00
111.87
111.87
Long Term Provisions
1.42
0.73
0.71
0.53
0.47
0.63
2.57
28.02
0.00
0.00
Current Liabilities
2,468.11
2,664.50
2,657.40
1,865.50
1,373.82
682.49
652.19
627.37
382.31
385.49
Trade Payables
526.46
516.12
423.96
298.40
203.25
84.99
116.40
167.28
206.90
204.38
Other Current Liabilities
1,670.14
1,905.78
2,037.82
1,473.20
1,125.09
532.36
499.40
402.01
124.54
146.76
Short Term Borrowings
244.97
228.58
176.56
60.93
16.39
26.84
9.98
11.54
0.00
0.00
Short Term Provisions
26.54
14.02
19.06
32.97
29.09
38.30
26.41
46.53
50.87
34.35
Total Liabilities
7,809.74
6,349.95
5,996.62
4,298.08
3,341.31
2,956.55
2,737.76
2,637.89
2,176.53
1,921.54
Net Block
821.37
483.74
340.13
1,361.92
1,226.63
1,053.18
507.97
395.42
173.93
141.43
Gross Block
978.12
569.42
372.44
1,714.30
1,477.03
1,226.46
607.93
460.56
235.83
186.54
Accumulated Depreciation
156.75
85.68
32.31
352.38
250.40
173.28
99.96
65.14
61.90
45.11
Non Current Assets
4,704.98
3,549.98
3,166.43
2,388.57
1,983.87
1,666.72
1,497.61
1,746.30
1,087.64
821.12
Capital Work in Progress
2,129.12
1,563.68
1,410.83
485.65
245.99
388.56
925.00
833.85
910.93
677.45
Non Current Investment
1,038.02
1,000.92
968.13
34.47
32.84
3.37
1.81
1.11
2.78
2.24
Long Term Loans & Adv.
634.67
431.39
383.90
427.72
399.92
190.11
31.33
307.58
0.00
0.00
Other Non Current Assets
81.80
70.25
63.44
78.81
78.49
31.50
31.50
208.33
0.00
0.00
Current Assets
3,104.76
2,799.97
2,830.19
1,909.51
1,357.44
1,286.47
1,236.78
891.60
1,069.48
1,073.47
Current Investments
181.28
0.00
25.89
0.00
49.33
4.05
0.00
0.00
0.00
20.00
Inventories
2,179.47
2,263.91
2,306.69
1,544.38
1,123.09
909.88
819.96
611.69
629.56
603.98
Sundry Debtors
176.95
37.37
42.94
14.96
37.19
19.75
35.57
16.28
8.08
4.54
Cash & Bank
146.58
136.33
108.93
82.93
38.29
47.03
48.90
45.12
40.31
44.35
Other Current Assets
420.48
243.27
209.52
133.38
109.54
305.76
332.35
218.50
391.52
400.61
Short Term Loans & Adv.
189.69
119.09
136.22
133.86
78.85
297.21
329.19
128.20
391.52
400.61
Net Current Assets
636.65
135.47
172.79
44.01
-16.38
603.98
584.59
264.23
687.17
687.98
Total Assets
7,809.74
6,349.95
5,996.62
4,298.08
3,341.31
2,956.55
2,737.76
2,637.90
2,176.52
1,921.54

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
48.72
397.83
338.69
25.96
490.34
28.81
249.16
30.14
106.28
-201.83
PBT
194.17
239.57
217.98
172.48
123.59
53.58
67.28
123.91
47.00
55.67
Adjustment
363.43
347.27
281.06
226.99
182.62
198.76
147.06
64.34
95.69
84.23
Changes in Working Capital
-414.09
-113.41
-102.46
-322.17
209.44
-217.52
48.31
-124.19
-16.80
-325.78
Cash after chg. in Working capital
143.51
473.43
396.58
77.30
515.65
34.82
262.65
64.06
125.89
-185.89
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-94.79
-75.60
-57.89
-51.34
-25.31
-6.01
-13.49
-33.91
-19.61
-15.94
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-1,084.22
-334.59
-948.02
-387.56
-233.75
-84.46
-222.52
-70.19
-256.40
42.97
Net Fixed Assets
-187.97
397.07
1,102.56
-206.73
-73.40
-43.56
-228.63
-127.93
-270.72
-329.63
Net Investments
-561.99
-143.04
-1,438.79
-59.15
-40.71
-71.63
-0.96
-5.03
20.11
370.43
Others
-334.26
-588.62
-611.79
-121.68
-119.64
30.73
7.07
62.77
-5.79
2.17
Cash from Financing Activity
1,031.68
-57.87
630.73
373.38
-261.61
53.78
-22.87
44.86
146.08
184.35
Net Cash Inflow / Outflow
-3.82
5.37
21.40
11.78
-5.02
-1.87
3.77
4.81
-4.03
25.49
Opening Cash & Equivalents
70.69
65.32
43.92
38.29
43.31
48.90
45.13
40.31
44.35
18.86
Closing Cash & Equivalent
66.87
70.69
65.32
54.01
38.29
47.03
48.90
45.12
40.31
44.35

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
167.43
148.31
135.03
120.32
114.04
107.68
103.62
100.18
89.93
86.43
ROA
1.86%
2.70%
2.68%
3.01%
2.82%
2.11%
2.12%
5.01%
2.27%
2.15%
ROE
6.63%
10.36%
9.55%
8.72%
7.15%
5.06%
4.98%
11.30%
4.71%
4.10%
ROCE
9.13%
11.78%
11.90%
11.42%
10.04%
6.48%
6.29%
9.39%
3.41%
4.35%
Fixed Asset Turnover
2.45
4.30
1.95
0.82
0.70
0.90
1.15
1.38
1.54
2.35
Receivable days
20.62
7.24
5.19
7.26
10.98
12.27
15.44
9.23
7.10
3.74
Inventory Days
427.43
412.09
344.87
371.38
391.88
383.74
426.23
469.94
693.35
453.94
Payable days
117.38
107.66
97.53
137.06
86.83
59.86
64.99
86.37
128.66
99.54
Cash Conversion Cycle
330.67
311.68
252.52
241.57
316.03
336.15
376.67
392.80
571.79
358.14
Total Debt/Equity
1.49
1.53
1.61
1.23
0.80
1.00
0.73
0.82
0.76
0.56
Interest Cover
1.75
1.97
2.10
2.31
2.09
1.60
2.11
10.68
6.21
18.82

News Update:


  • Brigade Enterprises - Quarterly Results
    7th May 2019, 19:55 PM

    Read More
  • Brigade Group launches 'BuzzWorks'
    14th Mar 2019, 12:24 PM

    BuzzWorks derives its inspiration from the Bee, natures finest example of a collaborative species that works well as a team

    Read More
  • Brigade Group signs MoU with Technopark
    27th Feb 2019, 14:19 PM

    WTC Thiruvananthapuram is being set up on a 13 acre site at Technocity

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.