Nifty
Sensex
:
:
23465.60
76992.77
66.70 (0.29%)
181.87 (0.24%)

Construction - Real Estate

Rating :
79/99

BSE: 532929 | NSE: BRIGADE

1356.35
14-Jun-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1368.80
  •  1437.00
  •  1348.00
  •  1362.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  734758
  •  10258.10
  •  1440.00
  •  550.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 31,357.04
  • 69.43
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 34,956.39
  • 0.15%
  • 8.59

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.72%
  • 0.33%
  • 13.14%
  • FII
  • DII
  • Others
  • 14.86%
  • 23.02%
  • 4.93%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.79
  • 2.99
  • 20.88

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.15
  • 1.70
  • 12.73

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.86
  • 4.06
  • 38.61

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.61
  • 38.77
  • 54.79

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.64
  • 3.32
  • 4.32

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.89
  • 16.75
  • 19.39

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
1,702.37
842.57
102.04%
1,173.77
820.31
43.09%
1,366.58
879.24
55.43%
653.97
902.49
-27.54%
Expenses
1,269.64
640.59
98.20%
911.73
612.39
48.88%
1,041.81
662.78
57.19%
479.16
669.84
-28.47%
EBITDA
432.73
201.98
114.24%
262.04
207.92
26.03%
324.77
216.46
50.04%
174.81
232.65
-24.86%
EBIDTM
25.42%
23.97%
22.32%
25.35%
23.77%
24.62%
26.73%
25.78%
Other Income
60.25
29.54
103.96%
34.41
38.32
-10.20%
41.34
32.95
25.46%
31.46
17.79
76.84%
Interest
137.98
100.00
37.98%
134.91
118.43
13.92%
110.03
109.63
0.36%
108.12
106.09
1.91%
Depreciation
76.17
83.38
-8.65%
82.08
78.13
5.06%
75.73
77.99
-2.90%
68.11
75.08
-9.28%
PBT
278.83
65.14
328.05%
79.46
49.68
59.94%
180.35
80.08
125.21%
30.04
78.99
-61.97%
Tax
67.97
2.05
3,215.61%
23.67
7.00
238.14%
67.85
28.33
139.50%
8.15
18.44
-55.80%
PAT
210.86
63.09
234.22%
55.79
42.68
30.72%
112.50
51.75
117.39%
21.89
60.55
-63.85%
PATM
12.39%
7.49%
4.75%
5.20%
8.23%
5.89%
3.35%
6.71%
EPS
8.92
3.00
197.33%
3.18
2.47
28.74%
5.78
3.36
72.02%
1.67
3.81
-56.17%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
4,896.69
3,444.61
2,998.78
1,949.97
2,632.16
2,972.78
1,897.20
2,024.14
2,037.92
1,310.83
946.76
Net Sales Growth
42.16%
14.87%
53.79%
-25.92%
-11.46%
56.69%
-6.27%
-0.68%
55.47%
38.45%
 
Cost Of Goods Sold
1,130.36
65.87
267.67
221.82
520.50
861.65
204.07
254.73
392.60
583.59
346.20
Gross Profit
3,766.33
3,378.74
2,731.11
1,728.15
2,111.66
2,111.13
1,693.13
1,769.41
1,645.32
727.24
600.56
GP Margin
76.92%
98.09%
91.07%
88.62%
80.23%
71.02%
89.24%
87.42%
80.74%
55.48%
63.43%
Total Expenditure
3,702.34
2,585.60
2,232.45
1,478.04
1,968.93
2,183.11
1,342.74
1,449.78
1,547.76
927.79
648.27
Power & Fuel Cost
-
54.06
59.37
32.38
42.91
33.68
32.09
26.18
23.12
25.28
16.11
% Of Sales
-
1.57%
1.98%
1.66%
1.63%
1.13%
1.69%
1.29%
1.13%
1.93%
1.70%
Employee Cost
-
268.28
206.85
150.88
216.00
187.90
154.50
143.32
125.22
104.75
91.44
% Of Sales
-
7.79%
6.90%
7.74%
8.21%
6.32%
8.14%
7.08%
6.14%
7.99%
9.66%
Manufacturing Exp.
-
1,783.39
1,369.73
868.84
852.84
773.62
673.82
775.54
792.42
20.87
20.43
% Of Sales
-
51.77%
45.68%
44.56%
32.40%
26.02%
35.52%
38.31%
38.88%
1.59%
2.16%
General & Admin Exp.
-
258.37
205.37
134.15
199.25
204.24
160.85
122.98
110.80
96.45
100.15
% Of Sales
-
7.50%
6.85%
6.88%
7.57%
6.87%
8.48%
6.08%
5.44%
7.36%
10.58%
Selling & Distn. Exp.
-
113.30
96.21
45.21
88.50
80.62
77.91
80.99
83.50
73.74
60.32
% Of Sales
-
3.29%
3.21%
2.32%
3.36%
2.71%
4.11%
4.00%
4.10%
5.63%
6.37%
Miscellaneous Exp.
-
42.33
27.25
24.76
48.93
41.40
39.50
46.04
20.10
23.11
60.32
% Of Sales
-
1.23%
0.91%
1.27%
1.86%
1.39%
2.08%
2.27%
0.99%
1.76%
1.44%
EBITDA
1,194.35
859.01
766.33
471.93
663.23
789.67
554.46
574.36
490.16
383.04
298.49
EBITDA Margin
24.39%
24.94%
25.55%
24.20%
25.20%
26.56%
29.23%
28.38%
24.05%
29.22%
31.53%
Other Income
167.46
118.60
66.73
60.42
49.40
55.39
50.15
34.24
32.75
20.01
19.93
Interest
491.04
434.15
443.60
346.81
340.34
278.50
259.40
246.48
199.01
131.39
113.07
Depreciation
302.09
314.58
350.54
236.93
192.04
140.00
137.66
122.55
105.92
99.18
81.76
PBT
568.68
228.88
38.92
-51.39
180.25
426.56
207.55
239.57
217.98
172.48
123.59
Tax
167.64
55.82
49.72
-28.69
47.35
145.76
63.53
73.16
80.19
57.53
34.64
Tax Rate
29.48%
20.38%
-280.27%
22.47%
29.64%
34.17%
32.41%
30.54%
36.79%
33.35%
28.03%
PAT
401.04
291.41
82.77
-48.89
128.98
238.81
138.80
152.29
122.65
93.76
86.92
PAT before Minority Interest
451.61
222.17
-64.76
-98.98
112.40
280.80
132.48
166.41
137.79
114.95
88.95
Minority Interest
50.57
69.24
147.53
50.09
16.58
-41.99
6.32
-14.12
-15.14
-21.19
-2.03
PAT Margin
8.19%
8.46%
2.76%
-2.51%
4.90%
8.03%
7.32%
7.52%
6.02%
7.15%
9.18%
PAT Growth
83.90%
252.07%
-
-
-45.99%
72.05%
-8.86%
24.17%
30.81%
7.87%
 
EPS
17.35
12.61
3.58
-2.12
5.58
10.33
6.01
6.59
5.31
4.06
3.76

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
3,245.01
2,909.93
2,347.66
2,281.13
2,169.40
2,287.02
1,694.91
1,537.81
1,356.69
1,280.23
Share Capital
230.73
230.26
210.91
204.38
136.18
136.07
113.66
113.18
112.74
112.25
Total Reserves
3,006.97
2,676.19
2,131.85
2,044.62
2,031.31
2,150.46
1,580.27
1,423.41
1,243.79
1,167.84
Non-Current Liabilities
4,138.02
4,374.22
3,993.11
3,968.31
3,370.04
2,831.55
1,763.10
1,677.59
1,050.05
687.26
Secured Loans
3,466.09
3,659.23
3,297.15
3,298.46
2,865.41
2,196.53
1,203.16
1,041.12
624.10
374.71
Unsecured Loans
727.21
725.83
636.99
568.59
450.14
436.55
385.31
459.24
268.45
157.95
Long Term Provisions
1.70
1.74
2.08
1.75
1.69
1.42
0.73
0.71
0.53
0.47
Current Liabilities
8,752.05
7,585.12
7,141.67
5,698.19
4,957.91
2,468.11
2,664.50
2,657.40
1,865.50
1,373.82
Trade Payables
734.67
649.08
576.96
500.49
608.08
526.46
516.12
423.96
298.40
203.25
Other Current Liabilities
7,971.34
6,921.38
6,467.90
5,122.26
4,271.09
1,670.14
1,905.78
2,037.82
1,473.20
1,125.09
Short Term Borrowings
21.24
2.56
73.22
43.68
62.29
244.97
228.58
176.56
60.93
16.39
Short Term Provisions
24.80
12.10
23.59
31.76
16.45
26.54
14.02
19.06
32.97
29.09
Total Liabilities
16,033.76
14,836.99
13,598.00
12,113.50
10,685.78
7,809.74
6,349.95
5,996.62
4,298.08
3,341.31
Net Block
918.58
944.98
1,016.47
1,028.57
929.13
821.37
483.74
340.13
1,361.92
1,226.63
Gross Block
1,452.20
1,432.72
1,428.49
1,346.68
1,157.87
978.12
569.42
372.44
1,714.30
1,477.03
Accumulated Depreciation
533.62
470.74
395.02
312.11
228.74
156.75
85.68
32.31
352.38
250.40
Non Current Assets
6,321.63
6,316.14
6,187.71
5,801.98
4,923.95
4,704.98
3,549.98
3,166.43
2,388.57
1,983.87
Capital Work in Progress
740.47
540.65
494.91
2,097.47
2,009.71
2,129.12
1,563.68
1,410.83
485.65
245.99
Non Current Investment
5.52
48.82
4,041.12
2,025.21
1,403.88
1,038.02
1,000.92
968.13
34.47
32.84
Long Term Loans & Adv.
715.21
618.94
519.78
565.99
492.28
634.67
431.39
383.90
427.72
399.92
Other Non Current Assets
179.31
202.59
115.43
84.74
88.95
81.80
70.25
63.44
78.81
78.49
Current Assets
9,712.13
8,520.85
7,410.29
6,311.52
5,761.83
3,104.76
2,799.97
2,830.19
1,909.51
1,357.44
Current Investments
56.18
459.80
51.29
16.20
41.33
181.28
0.00
25.89
0.00
49.33
Inventories
7,327.31
6,222.80
5,901.97
5,209.36
4,816.06
2,179.47
2,263.91
2,306.69
1,544.38
1,123.09
Sundry Debtors
461.60
504.17
527.19
430.61
420.82
176.95
37.37
42.94
14.96
37.19
Cash & Bank
1,478.08
944.75
559.42
304.91
222.22
146.58
136.33
108.93
82.93
38.29
Other Current Assets
388.96
107.09
60.01
43.11
261.40
420.48
362.36
345.74
267.24
109.54
Short Term Loans & Adv.
204.69
282.24
310.41
307.33
232.03
189.69
119.09
136.22
133.86
78.85
Net Current Assets
960.08
935.73
268.62
613.33
803.92
636.65
135.47
172.79
44.01
-16.38
Total Assets
16,033.76
14,836.99
13,598.00
12,113.50
10,685.78
7,809.74
6,349.95
5,996.62
4,298.08
3,341.31

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
966.47
1,032.08
802.88
464.89
467.21
48.73
397.83
338.69
25.96
490.34
PBT
277.99
-15.04
-125.10
161.35
427.42
195.70
239.57
217.98
172.48
123.59
Adjustment
610.11
746.62
600.23
532.03
387.83
361.90
347.27
281.06
226.99
182.62
Changes in Working Capital
237.44
404.43
381.36
-164.29
-236.34
-414.09
-113.41
-102.46
-322.17
209.44
Cash after chg. in Working capital
1,125.54
1,136.01
856.49
529.09
578.91
143.51
473.43
396.58
77.30
515.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-159.07
-103.93
-53.61
-64.20
-111.70
-94.78
-75.60
-57.89
-51.34
-25.31
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
-270.60
-971.44
-748.39
-716.58
-451.96
-1,084.22
-334.59
-948.02
-387.56
-233.75
Net Fixed Assets
-14.80
-0.14
69.02
100.82
254.40
-187.97
397.07
1,102.56
-206.73
-73.40
Net Investments
247.81
815.89
-240.15
-420.57
-414.46
-561.99
-143.04
-1,438.79
-59.15
-40.71
Others
-503.61
-1,787.19
-577.26
-396.83
-291.90
-334.26
-588.62
-611.79
-121.68
-119.64
Cash from Financing Activity
-695.23
33.37
29.74
320.98
44.79
1,031.68
-57.87
630.73
373.38
-261.61
Net Cash Inflow / Outflow
0.64
94.01
84.23
69.29
60.04
-3.81
5.37
21.40
11.78
-5.02
Opening Cash & Equivalents
374.45
280.44
196.21
126.92
66.88
70.69
65.32
43.92
38.29
43.31
Closing Cash & Equivalent
375.09
374.45
280.44
196.21
126.92
66.88
70.69
65.32
54.01
38.29

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
139.96
125.86
110.69
109.63
105.70
111.62
98.87
90.02
80.22
76.03
ROA
1.44%
-0.46%
-0.77%
0.99%
3.04%
1.87%
2.70%
2.68%
3.01%
2.82%
ROE
7.25%
-2.48%
-4.33%
5.11%
12.66%
6.68%
10.36%
9.55%
8.72%
7.15%
ROCE
9.18%
5.71%
3.12%
7.85%
12.14%
9.17%
11.78%
11.90%
11.42%
10.04%
Fixed Asset Turnover
2.39
2.10
1.41
2.10
2.78
2.45
4.30
1.95
0.82
0.70
Receivable days
51.17
62.77
89.64
59.03
36.70
20.62
7.24
5.19
7.26
10.98
Inventory Days
717.90
737.89
1039.92
695.11
429.46
427.43
412.09
344.87
371.38
391.88
Payable days
3833.83
835.93
886.46
128.93
281.02
117.38
107.66
97.53
137.06
86.83
Cash Conversion Cycle
-3064.76
-35.27
243.10
625.21
185.14
330.67
311.68
252.52
241.57
316.03
Total Debt/Equity
1.41
1.67
2.11
2.02
1.75
1.49
1.53
1.61
1.23
0.80
Interest Cover
1.64
0.97
0.63
1.47
2.53
1.76
1.97
2.10
2.31
2.09

News Update:


  • Brigade Group launches Brigade Icon Residences in Chennai
    12th Jun 2024, 12:48 PM

    Brigade Icon will be a mixed-use development, offering a blend of residential, retail, and office spaces, and will set a new benchmark in urban living

    Read More
  • Brigade Enterprises - Quarterly Results
    28th May 2024, 18:02 PM

    Read More
  • Brigade Group signs JDA to develop residential project in Bengaluru
    24th May 2024, 10:29 AM

    The project will be in line with Brigade’s innovative design, commitment to sustainability and amenities that for a contemporary living experience

    Read More
  • Brigade Group inks pact to develop residential project in Bengaluru
    9th May 2024, 16:46 PM

    The new project will be designed in line with Brigade’s commitment to deliver high quality, sustainable spaces in Bengaluru’s evolving urban landscape

    Read More
  • Brigade Group, IHG Hotels & Resorts to bring InterContinental brand to Hyderabad
    25th Apr 2024, 12:22 PM

    Slated to open in 2029, this newly constructed hotel is expected to be an integral part of Brigade’s upcoming, mixed-use development

    Read More
  • Brigade Enterprises inks joint development agreement with Agni Estates & Foundations
    15th Apr 2024, 14:10 PM

    The agreement is for developing Brigade Tech Boulevard, a ‘Grade A’ office space on Pallavaram-Thoraipakkam Radial Road, in Chennai

    Read More
  • Brigade Enterprises inks joint development agreement with United Oxygen Company
    3rd Apr 2024, 18:14 PM

    The project has a GDV of around Rs 340 crore.

    Read More
  • Brigade Group launches BuzzWorks at WTC Annexe in North-West Bengaluru
    15th Mar 2024, 16:47 PM

    BuzzWorks by Brigade Group introduces flexible and managed workspace solutions, catering to the evolving needs of modern businesses

    Read More

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