Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Construction - Real Estate

Rating :
43/99

BSE: 532929 | NSE: BRIGADE

185.30
1.45 (0.79%)
16-Nov-2018 | 3:50PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  181.10
  •  188.00
  •  181.00
  •  183.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  27006
  •  50.04
  •  324.90
  •  156.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,487.57
  • 12.55
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,730.68
  • 1.09%
  • 1.26

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 46.77%
  • 1.09%
  • 23.27%
  • FII
  • DII
  • Others
  • 0.62%
  • 15.25%
  • 13.00%

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
  • 14.41
  • 16.07
  • 16.68

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.03
  • 1.24
  • 1.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.03
  • 8.27
  • 8.66

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
825.90
484.71
70.39%
699.11
555.04
25.96%
433.54
553.74
-21.71%
423.91
560.94
-24.43%
Expenses
607.11
350.60
73.16%
519.58
428.76
21.18%
298.73
355.63
-16.00%
264.65
430.73
-38.56%
EBITDA
218.79
134.11
63.14%
179.53
126.28
42.17%
134.81
198.11
-31.95%
159.26
130.21
22.31%
EBIDTM
26.49%
27.67%
25.68%
22.75%
31.10%
35.78%
37.57%
23.21%
Other Income
17.67
14.76
19.72%
8.77
9.68
-9.40%
14.14
6.94
103.75%
9.73
11.22
-13.28%
Interest
69.71
60.45
15.32%
62.81
60.75
3.39%
74.61
59.23
25.97%
63.59
64.65
-1.64%
Depreciation
33.87
32.06
5.65%
31.67
31.73
-0.19%
37.24
32.83
13.43%
36.63
30.45
20.30%
PBT
132.88
56.36
135.77%
93.82
43.48
115.78%
25.56
112.99
-77.38%
68.77
46.33
48.44%
Tax
46.36
14.74
214.52%
31.31
14.20
120.49%
10.21
30.48
-66.50%
23.67
14.70
61.02%
PAT
86.52
41.62
107.88%
62.51
29.28
113.49%
15.35
82.51
-81.40%
45.10
31.63
42.59%
PATM
10.48%
8.59%
8.94%
5.28%
3.54%
14.90%
10.64%
5.64%
EPS
5.02
3.01
66.78%
4.63
2.32
99.57%
1.33
6.52
-79.60%
3.59
2.68
33.96%

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
2,382.46
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
10.58%
-6.27%
-0.68%
55.47%
38.45%
15.08%
34.21%
27.17%
48.46%
-10.89%
 
Cost Of Goods Sold
543.83
204.07
254.73
392.60
583.59
346.20
379.13
251.17
126.56
151.53
189.55
Gross Profit
1,838.63
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
77.17%
89.24%
87.42%
80.74%
55.48%
63.43%
53.92%
59.03%
73.74%
53.33%
47.98%
Total Expenditure
1,690.07
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
692.39
554.46
574.36
490.16
383.04
298.49
208.89
142.87
151.69
9.94
29.50
EBITDA Margin
29.06%
29.23%
28.38%
24.05%
29.22%
31.53%
25.39%
23.31%
31.47%
3.06%
8.10%
Other Income
50.31
48.31
34.24
32.75
20.01
19.93
11.92
38.03
47.88
66.68
44.41
Interest
270.72
259.40
246.48
199.01
131.39
113.07
89.82
60.39
16.82
9.03
3.12
Depreciation
139.41
137.66
122.55
105.92
99.18
81.76
77.33
53.23
20.04
20.59
15.12
PBT
321.03
205.71
239.57
217.98
172.48
123.59
53.66
67.28
162.72
47.00
55.67
Tax
111.55
62.82
73.16
80.19
57.53
34.64
-6.44
10.35
42.19
0.42
17.44
Tax Rate
34.75%
32.35%
30.54%
36.79%
33.35%
28.03%
-12.02%
15.38%
25.93%
0.89%
31.33%
PAT
209.48
137.67
152.29
122.65
93.76
86.92
59.91
56.93
120.52
46.57
38.22
PAT before Minority Interest
196.64
131.35
166.41
137.79
114.95
88.95
60.02
56.93
120.52
46.57
38.22
Minority Interest
-12.84
6.32
-14.12
-15.14
-21.19
-2.03
-0.11
0.00
0.00
0.00
0.00
PAT Margin
8.79%
7.26%
7.52%
6.02%
7.15%
9.18%
7.28%
9.29%
25.00%
14.34%
10.49%
PAT Growth
13.21%
-9.60%
24.17%
30.81%
7.87%
45.08%
5.23%
-52.76%
158.79%
21.85%
 
Unadjusted EPS
14.57
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

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.