Nifty
Sensex
:
:
11930.35
40685.50
33.90 (0.28%)
127.01 (0.31%)

Construction - Real Estate

Rating :
46/99

BSE: 532929 | NSE: BRIGADE

175.00
23-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  177.50
  •  178.30
  •  172.50
  •  177.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  114897
  •  200.43
  •  254.90
  •  90.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,641.07
  • 98.51
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,857.75
  • 0.57%
  • 1.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 47.33%
  • 0.27%
  • 19.90%
  • FII
  • DII
  • Others
  • 11.36%
  • 20.02%
  • 1.12%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.50
  • 5.25
  • 11.53

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.90
  • 6.23
  • 3.65

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.56
  • 0.77
  • -2.80

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.65
  • 16.85
  • 18.43

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.23
  • 1.45
  • 1.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.51
  • 8.79
  • 9.18

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
203.33
708.72
-71.31%
635.92
760.04
-16.33%
552.25
687.73
-19.70%
735.27
825.90
-10.97%
Expenses
155.93
526.42
-70.38%
500.76
544.63
-8.06%
396.69
511.79
-22.49%
545.06
607.11
-10.22%
EBITDA
47.40
182.30
-74.00%
135.16
215.41
-37.25%
155.56
175.94
-11.58%
190.21
218.79
-13.06%
EBIDTM
23.31%
25.72%
14.01%
28.34%
28.17%
25.58%
25.87%
26.49%
Other Income
10.49
8.27
26.84%
8.42
17.79
-52.67%
16.38
10.25
59.80%
16.33
17.67
-7.58%
Interest
89.11
79.58
11.98%
80.53
76.28
5.57%
86.28
69.70
23.79%
93.95
69.71
34.77%
Depreciation
55.58
38.34
44.97%
56.32
42.48
32.58%
50.08
31.98
56.60%
47.30
33.87
39.65%
PBT
-86.80
72.65
-
-13.77
114.44
-
35.58
84.51
-57.90%
65.29
132.88
-50.87%
Tax
-21.90
26.88
-
-2.77
42.78
-
-4.89
25.07
-
28.13
46.36
-39.32%
PAT
-64.90
45.77
-
-11.00
71.66
-
40.47
59.44
-31.91%
37.16
86.52
-57.05%
PATM
-31.92%
6.46%
7.11%
9.43%
7.33%
8.64%
5.05%
10.48%
EPS
-3.14
2.22
-
-0.53
3.47
-
1.96
2.88
-31.94%
1.80
4.19
-57.04%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
2,126.77
2,632.16
2,972.78
1,897.20
2,024.14
2,037.92
1,310.83
946.76
822.69
613.00
482.04
Net Sales Growth
-28.69%
-11.46%
56.69%
-6.27%
-0.68%
55.47%
38.45%
15.08%
34.21%
27.17%
 
Cost Of Goods Sold
4,846.99
520.50
861.65
204.07
254.73
392.60
583.59
346.20
379.13
251.17
126.56
Gross Profit
-2,720.22
2,111.66
2,111.13
1,693.13
1,769.41
1,645.32
727.24
600.56
443.56
361.83
355.48
GP Margin
-127.90%
80.23%
71.02%
89.24%
87.42%
80.74%
55.48%
63.43%
53.92%
59.03%
73.74%
Total Expenditure
1,598.44
1,968.93
2,183.11
1,342.74
1,449.78
1,547.76
927.79
648.27
613.80
470.13
330.35
Power & Fuel Cost
-
42.91
33.68
32.09
26.18
23.12
25.28
16.11
3.33
4.13
0.41
% Of Sales
-
1.63%
1.13%
1.69%
1.29%
1.13%
1.93%
1.70%
0.40%
0.67%
0.09%
Employee Cost
-
216.00
187.90
154.50
143.32
125.22
104.75
91.44
75.69
59.50
38.66
% Of Sales
-
8.21%
6.32%
8.14%
7.08%
6.14%
7.99%
9.66%
9.20%
9.71%
8.02%
Manufacturing Exp.
-
852.84
773.62
673.82
775.54
792.42
20.87
20.43
92.40
111.86
121.15
% Of Sales
-
32.40%
26.02%
35.52%
38.31%
38.88%
1.59%
2.16%
11.23%
18.25%
25.13%
General & Admin Exp.
-
199.25
204.24
160.85
122.98
110.80
96.45
100.15
9.88
6.36
7.61
% Of Sales
-
7.57%
6.87%
8.48%
6.08%
5.44%
7.36%
10.58%
1.20%
1.04%
1.58%
Selling & Distn. Exp.
-
88.50
80.62
77.91
80.99
83.50
73.74
60.32
45.12
30.45
25.24
% Of Sales
-
3.36%
2.71%
4.11%
4.00%
4.10%
5.63%
6.37%
5.48%
4.97%
5.24%
Miscellaneous Exp.
-
48.93
41.40
39.50
46.04
20.10
23.11
13.62
8.25
6.66
25.24
% Of Sales
-
1.86%
1.39%
2.08%
2.27%
0.99%
1.76%
1.44%
1.00%
1.09%
2.22%
EBITDA
528.33
663.23
789.67
554.46
574.36
490.16
383.04
298.49
208.89
142.87
151.69
EBITDA Margin
24.84%
25.20%
26.56%
29.23%
28.38%
24.05%
29.22%
31.53%
25.39%
23.31%
31.47%
Other Income
51.62
47.21
55.39
50.15
34.24
32.75
20.01
19.93
11.92
38.03
47.88
Interest
349.87
340.34
278.50
259.40
246.48
199.01
131.39
113.07
89.82
60.39
16.82
Depreciation
209.28
192.04
140.00
137.66
122.55
105.92
99.18
81.76
77.33
53.23
20.04
PBT
0.30
178.06
426.56
207.55
239.57
217.98
172.48
123.59
53.66
67.28
162.72
Tax
-1.43
46.69
145.76
63.53
73.16
80.19
57.53
34.64
-6.44
10.35
42.19
Tax Rate
-476.67%
29.63%
34.17%
32.41%
30.54%
36.79%
33.35%
28.03%
-12.02%
15.38%
25.93%
PAT
1.73
127.45
238.81
138.80
152.29
122.65
93.76
86.92
59.91
56.93
120.52
PAT before Minority Interest
21.35
110.87
280.80
132.48
166.41
137.79
114.95
88.95
60.02
56.93
120.52
Minority Interest
19.62
16.58
-41.99
6.32
-14.12
-15.14
-21.19
-2.03
-0.11
0.00
0.00
PAT Margin
0.08%
4.84%
8.03%
7.32%
7.52%
6.02%
7.15%
9.18%
7.28%
9.29%
25.00%
PAT Growth
-99.34%
-46.63%
72.05%
-8.86%
24.17%
30.81%
7.87%
45.08%
5.23%
-52.76%
 
EPS
0.08
6.17
11.57
6.72
7.38
5.94
4.54
4.21
2.90
2.76
5.84

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
2,281.13
2,169.40
2,287.02
1,694.91
1,537.81
1,356.69
1,280.23
1,212.10
1,166.45
1,124.55
Share Capital
204.38
136.18
136.07
113.66
113.18
112.74
112.25
112.25
112.25
112.25
Total Reserves
2,044.62
2,031.31
2,150.46
1,580.27
1,423.41
1,243.79
1,167.84
1,099.85
1,054.20
1,012.30
Non-Current Liabilities
3,968.31
3,370.04
2,831.55
1,763.10
1,677.59
1,050.05
687.26
1,056.51
919.12
885.97
Secured Loans
3,298.46
2,865.41
2,196.53
1,203.16
1,041.12
624.10
374.71
785.47
683.47
704.01
Unsecured Loans
568.59
450.14
436.55
385.31
459.24
268.45
157.95
57.25
0.00
0.00
Long Term Provisions
1.75
1.69
1.42
0.73
0.71
0.53
0.47
0.63
2.57
28.02
Current Liabilities
5,698.19
4,957.91
2,468.11
2,664.50
2,657.40
1,865.50
1,373.82
682.49
652.19
627.37
Trade Payables
500.49
608.08
526.46
516.12
423.96
298.40
203.25
84.99
116.40
167.28
Other Current Liabilities
5,122.26
4,271.09
1,670.14
1,905.78
2,037.82
1,473.20
1,125.09
532.36
499.40
402.01
Short Term Borrowings
43.68
62.29
244.97
228.58
176.56
60.93
16.39
26.84
9.98
11.54
Short Term Provisions
31.76
16.45
26.54
14.02
19.06
32.97
29.09
38.30
26.41
46.53
Total Liabilities
12,113.50
10,685.78
7,809.74
6,349.95
5,996.62
4,298.08
3,341.31
2,956.55
2,737.76
2,637.89
Net Block
1,028.57
929.13
821.37
483.74
340.13
1,361.92
1,226.63
1,053.18
507.97
395.42
Gross Block
1,346.68
1,157.87
978.12
569.42
372.44
1,714.30
1,477.03
1,226.46
607.93
460.56
Accumulated Depreciation
312.11
228.74
156.75
85.68
32.31
352.38
250.40
173.28
99.96
65.14
Non Current Assets
5,801.98
4,923.95
4,704.98
3,549.98
3,166.43
2,388.57
1,983.87
1,666.72
1,497.61
1,746.30
Capital Work in Progress
2,097.47
2,009.71
2,129.12
1,563.68
1,410.83
485.65
245.99
388.56
925.00
833.85
Non Current Investment
2,025.21
1,403.88
1,038.02
1,000.92
968.13
34.47
32.84
3.37
1.81
1.11
Long Term Loans & Adv.
566.03
492.28
634.67
431.39
383.90
427.72
399.92
190.11
31.33
307.58
Other Non Current Assets
84.70
88.95
81.80
70.25
63.44
78.81
78.49
31.50
31.50
208.33
Current Assets
6,311.52
5,761.83
3,104.76
2,799.97
2,830.19
1,909.51
1,357.44
1,286.47
1,236.78
891.60
Current Investments
16.20
41.33
181.28
0.00
25.89
0.00
49.33
4.05
0.00
0.00
Inventories
5,209.36
4,816.06
2,179.47
2,263.91
2,306.69
1,544.38
1,123.09
909.88
819.96
611.69
Sundry Debtors
430.61
420.82
176.95
37.37
42.94
14.96
37.19
19.75
35.57
16.28
Cash & Bank
304.91
222.22
146.58
136.33
108.93
82.93
38.29
47.03
48.90
45.12
Other Current Assets
350.44
29.37
230.79
243.27
345.74
267.24
109.54
305.76
332.35
218.50
Short Term Loans & Adv.
302.04
232.03
189.69
119.09
136.22
133.86
78.85
297.21
329.19
128.20
Net Current Assets
613.33
803.92
636.65
135.47
172.79
44.01
-16.38
603.98
584.59
264.23
Total Assets
12,113.50
10,685.78
7,809.74
6,349.95
5,996.62
4,298.08
3,341.31
2,956.55
2,737.76
2,637.90

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
464.89
467.21
48.73
397.83
338.69
25.96
490.34
28.81
249.16
30.14
PBT
161.35
427.42
195.70
239.57
217.98
172.48
123.59
53.58
67.28
123.91
Adjustment
532.03
387.83
361.90
347.27
281.06
226.99
182.62
198.76
147.06
64.34
Changes in Working Capital
-164.29
-236.34
-414.09
-113.41
-102.46
-322.17
209.44
-217.52
48.31
-124.19
Cash after chg. in Working capital
529.09
578.91
143.51
473.43
396.58
77.30
515.65
34.82
262.65
64.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-64.20
-111.70
-94.78
-75.60
-57.89
-51.34
-25.31
-6.01
-13.49
-33.91
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
-716.58
-451.96
-1,084.22
-334.59
-948.02
-387.56
-233.75
-84.46
-222.52
-70.19
Net Fixed Assets
100.82
254.40
-187.97
397.07
1,102.56
-206.73
-73.40
-43.56
-228.63
-127.93
Net Investments
-420.57
-414.46
-561.99
-143.04
-1,438.79
-59.15
-40.71
-71.63
-0.96
-5.03
Others
-396.83
-291.90
-334.26
-588.62
-611.79
-121.68
-119.64
30.73
7.07
62.77
Cash from Financing Activity
320.98
44.79
1,031.68
-57.87
630.73
373.38
-261.61
53.78
-22.87
44.86
Net Cash Inflow / Outflow
69.29
60.04
-3.81
5.37
21.40
11.78
-5.02
-1.87
3.77
4.81
Opening Cash & Equivalents
126.92
66.88
70.69
65.32
43.92
38.29
43.31
48.90
45.13
40.31
Closing Cash & Equivalent
196.21
126.92
66.88
70.69
65.32
54.01
38.29
47.03
48.90
45.12

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
109.63
105.70
111.62
98.87
90.02
80.22
76.03
71.79
69.08
66.79
ROA
0.97%
3.04%
1.87%
2.70%
2.68%
3.01%
2.82%
2.11%
2.12%
5.01%
ROE
5.04%
12.66%
6.68%
10.36%
9.55%
8.72%
7.15%
5.06%
4.98%
11.30%
ROCE
7.82%
12.14%
9.17%
11.78%
11.90%
11.42%
10.04%
6.48%
6.29%
9.39%
Fixed Asset Turnover
2.10
2.78
2.45
4.30
1.95
0.82
0.70
0.90
1.15
1.38
Receivable days
59.03
36.70
20.62
7.24
5.19
7.26
10.98
12.27
15.44
9.23
Inventory Days
695.11
429.46
427.43
412.09
344.87
371.38
391.88
383.74
426.23
469.94
Payable days
128.93
281.02
117.38
107.66
97.53
137.06
86.83
59.86
64.99
86.37
Cash Conversion Cycle
625.21
185.14
330.67
311.68
252.52
241.57
316.03
336.15
376.67
392.80
Total Debt/Equity
2.02
1.75
1.49
1.53
1.61
1.23
0.80
1.00
0.73
0.82
Interest Cover
1.46
2.53
1.76
1.97
2.10
2.31
2.09
1.60
2.11
10.68

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.