Nifty
:
24834.85
Sensex
:
81332.72
428.75 (1.76%)
1292.92 (1.62%)
Nifty
Sensex
:
:
24834.85
81332.72
428.75 (1.76%)
1292.92 (1.62%)

Brigade Enterprises Ltd.

Construction - Real Estate

Rating :
70/99

BSE: 532929 | NSE: BRIGADE

NSE BSE
1344.45
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1380.10
  •  1384.95
  •  1334.00
  •  1384.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  267605
  •  3618.42
  •  1453.10
  •  552.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 28,882.73
  • 63.95
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 32,482.08
  • 0.16%
  • 7.96

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.72%
  • 0.21%
  • 12.25%
  • FII
  • DII
  • Others
  • 16.17%
  • 22.32%
  • 5.33%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.09
  • 13.22
  • 17.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.04
  • 12.48
  • 9.28

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.02
  • 28.48
  • 76.05

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.91
  • 40.78
  • 55.76

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.74
  • 3.47
  • 4.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.13
  • 17.12
  • 19.55

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 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
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
Net Sales Growth
-
42.16%
14.87%
53.79%
-25.92%
-11.46%
56.69%
-6.27%
-0.68%
55.47%
 
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
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
GP Margin
-
76.92%
98.09%
91.07%
88.62%
80.23%
71.02%
89.24%
87.42%
80.74%
55.48%
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
Power & Fuel Cost
-
62.07
54.06
59.37
32.38
42.91
33.68
32.09
26.18
23.12
25.28
% Of Sales
-
1.27%
1.57%
1.98%
1.66%
1.63%
1.13%
1.69%
1.29%
1.13%
1.93%
Employee Cost
-
317.67
268.28
206.85
150.88
216.00
187.90
154.50
143.32
125.22
104.75
% Of Sales
-
6.49%
7.79%
6.90%
7.74%
8.21%
6.32%
8.14%
7.08%
6.14%
7.99%
Manufacturing Exp.
-
1,697.05
1,783.39
1,369.73
868.84
852.84
773.62
673.82
775.54
792.42
20.87
% Of Sales
-
34.66%
51.77%
45.68%
44.56%
32.40%
26.02%
35.52%
38.31%
38.88%
1.59%
General & Admin Exp.
-
306.26
258.37
205.37
134.15
199.25
204.24
160.85
122.98
110.80
96.45
% Of Sales
-
6.25%
7.50%
6.85%
6.88%
7.57%
6.87%
8.48%
6.08%
5.44%
7.36%
Selling & Distn. Exp.
-
144.81
113.30
96.21
45.21
88.50
80.62
77.91
80.99
83.50
73.74
% Of Sales
-
2.96%
3.29%
3.21%
2.32%
3.36%
2.71%
4.11%
4.00%
4.10%
5.63%
Miscellaneous Exp.
-
44.12
42.33
27.25
24.76
48.93
41.40
39.50
46.04
20.10
73.74
% Of Sales
-
0.90%
1.23%
0.91%
1.27%
1.86%
1.39%
2.08%
2.27%
0.99%
1.76%
EBITDA
-
1,194.35
859.01
766.33
471.93
663.23
789.67
554.46
574.36
490.16
383.04
EBITDA Margin
-
24.39%
24.94%
25.55%
24.20%
25.20%
26.56%
29.23%
28.38%
24.05%
29.22%
Other Income
-
167.46
118.60
66.73
60.42
49.40
55.39
50.15
34.24
32.75
20.01
Interest
-
491.04
434.15
443.60
346.81
340.34
278.50
259.40
246.48
199.01
131.39
Depreciation
-
302.09
314.58
350.54
236.93
192.04
140.00
137.66
122.55
105.92
99.18
PBT
-
568.68
228.88
38.92
-51.39
180.25
426.56
207.55
239.57
217.98
172.48
Tax
-
167.64
55.82
49.72
-28.69
47.35
145.76
63.53
73.16
80.19
57.53
Tax Rate
-
29.48%
20.38%
-280.27%
22.47%
29.64%
34.17%
32.41%
30.54%
36.79%
33.35%
PAT
-
451.61
291.41
82.77
-48.89
128.98
238.81
138.80
152.29
122.65
93.76
PAT before Minority Interest
-
401.04
222.17
-64.76
-98.98
112.40
280.80
132.48
166.41
137.79
114.95
Minority Interest
-
50.57
69.24
147.53
50.09
16.58
-41.99
6.32
-14.12
-15.14
-21.19
PAT Margin
-
9.22%
8.46%
2.76%
-2.51%
4.90%
8.03%
7.32%
7.52%
6.02%
7.15%
PAT Growth
-
54.97%
252.07%
-
-
-45.99%
72.05%
-8.86%
24.17%
30.81%
 
EPS
-
19.54
12.61
3.58
-2.12
5.58
10.33
6.01
6.59
5.31
4.06

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
3,649.24
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
Share Capital
231.10
230.73
230.26
210.91
204.38
136.18
136.07
113.66
113.18
112.74
Total Reserves
3,405.21
3,007.02
2,676.19
2,131.85
2,044.62
2,031.31
2,150.46
1,580.27
1,423.41
1,243.79
Non-Current Liabilities
4,920.11
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
Secured Loans
4,377.45
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
Unsecured Loans
509.11
727.21
725.83
636.99
568.59
450.14
436.55
385.31
459.24
268.45
Long Term Provisions
2.12
1.70
1.74
2.08
1.75
1.69
1.42
0.73
0.71
0.53
Current Liabilities
9,038.76
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
Trade Payables
760.07
734.67
649.08
576.96
500.49
608.08
526.46
516.12
423.96
298.40
Other Current Liabilities
8,241.21
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
Short Term Borrowings
4.02
21.24
2.56
73.22
43.68
62.29
244.97
228.58
176.56
60.93
Short Term Provisions
33.46
24.80
12.10
23.59
31.76
16.45
26.54
14.02
19.06
32.97
Total Liabilities
17,516.67
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
Net Block
936.09
918.58
944.98
1,016.47
1,028.57
929.13
821.37
483.74
340.13
1,361.92
Gross Block
1,523.52
1,452.20
1,432.72
1,428.49
1,346.68
1,157.87
978.12
569.42
372.44
1,714.30
Accumulated Depreciation
587.43
533.62
470.74
395.02
312.11
228.74
156.75
85.68
32.31
352.38
Non Current Assets
7,010.17
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
Capital Work in Progress
1,231.53
740.47
540.65
494.91
2,097.47
2,009.71
2,129.12
1,563.68
1,410.83
485.65
Non Current Investment
2.61
5.52
48.82
4,041.12
2,025.21
1,403.88
1,038.02
1,000.92
968.13
34.47
Long Term Loans & Adv.
1,148.25
852.20
618.94
519.78
565.99
492.28
634.67
431.39
383.90
427.72
Other Non Current Assets
34.50
42.32
202.59
115.43
84.74
88.95
81.80
70.25
63.44
78.81
Current Assets
10,506.50
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
Current Investments
47.05
56.18
459.80
51.29
16.20
41.33
181.28
0.00
25.89
0.00
Inventories
7,735.88
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
Sundry Debtors
499.71
461.60
504.17
527.19
430.61
420.82
176.95
37.37
42.94
14.96
Cash & Bank
1,737.27
1,478.08
944.75
559.42
304.91
222.22
146.58
136.33
108.93
82.93
Other Current Assets
486.59
184.27
107.09
60.01
350.44
261.40
420.48
362.36
345.74
267.24
Short Term Loans & Adv.
303.58
204.69
282.24
310.41
307.33
232.03
189.69
119.09
136.22
133.86
Net Current Assets
1,467.74
960.08
935.73
268.62
613.33
803.92
636.65
135.47
172.79
44.01
Total Assets
17,516.67
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
333.98
966.47
1,032.08
802.88
464.89
467.21
48.73
397.83
338.69
25.96
PBT
568.68
277.99
-15.04
-125.10
161.35
427.42
195.70
239.57
217.98
172.48
Adjustment
686.71
610.11
746.62
600.23
532.03
387.83
361.90
347.27
281.06
226.99
Changes in Working Capital
-679.40
237.44
404.43
381.36
-164.29
-236.34
-414.09
-113.41
-102.46
-322.17
Cash after chg. in Working capital
575.99
1,125.54
1,136.01
856.49
529.09
578.91
143.51
473.43
396.58
77.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-242.01
-159.07
-103.93
-53.61
-64.20
-111.70
-94.78
-75.60
-57.89
-51.34
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
-379.46
-270.60
-971.44
-748.39
-716.58
-451.96
-1,084.22
-334.59
-948.02
-387.56
Net Fixed Assets
-659.18
-14.80
-0.14
69.02
100.82
254.40
-187.97
397.07
1,102.56
-206.73
Net Investments
-196.30
247.81
815.89
-240.15
-420.57
-414.46
-561.99
-143.04
-1,438.79
-59.15
Others
476.02
-503.61
-1,787.19
-577.26
-396.83
-291.90
-334.26
-588.62
-611.79
-121.68
Cash from Financing Activity
240.62
-695.23
33.37
29.74
320.98
44.79
1,031.68
-57.87
630.73
373.38
Net Cash Inflow / Outflow
195.14
0.64
94.01
84.23
69.29
60.04
-3.81
5.37
21.40
11.78
Opening Cash & Equivalents
375.09
374.45
280.44
196.21
126.92
66.88
70.69
65.32
43.92
38.29
Closing Cash & Equivalent
570.23
375.09
374.45
280.44
196.21
126.92
66.88
70.69
65.32
54.01

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
156.99
139.97
125.86
110.69
109.63
105.70
111.62
98.87
90.02
80.22
ROA
2.39%
1.44%
-0.46%
-0.77%
0.99%
3.04%
1.87%
2.70%
2.68%
3.01%
ROE
11.70%
7.25%
-2.48%
-4.33%
5.11%
12.66%
6.68%
10.36%
9.55%
8.72%
ROCE
12.64%
9.18%
5.71%
3.12%
7.85%
12.14%
9.17%
11.78%
11.90%
11.42%
Fixed Asset Turnover
3.29
2.39
2.10
1.41
2.10
2.78
2.45
4.30
1.95
0.82
Receivable days
35.83
51.17
62.77
89.64
59.03
36.70
20.62
7.24
5.19
7.26
Inventory Days
561.41
717.90
737.89
1039.92
695.11
429.46
427.43
412.09
344.87
371.38
Payable days
241.33
3833.83
835.93
886.46
128.93
281.02
117.38
107.66
97.53
137.06
Cash Conversion Cycle
355.90
-3064.76
-35.27
243.10
625.21
185.14
330.67
311.68
252.52
241.57
Total Debt/Equity
1.47
1.41
1.67
2.11
2.02
1.75
1.49
1.53
1.61
1.23
Interest Cover
2.16
1.64
0.97
0.63
1.47
2.53
1.76
1.97
2.10
2.31

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Brigade Group launches residential tower at Brigade El Dorado
    11th Jul 2024, 17:43 PM

    The company has pegged the potential revenue value at over Rs 400 crore

    Read More
  • Brigade Group signs agreement for residential project in West Bangalore
    3rd Jul 2024, 17:21 PM

    This project reflects Brigade’s ongoing planned investment in Bangalore’s real estate market, to meet the evolving needs of the dynamic urban homebuyer

    Read More
  • Brigade Group signs agreement to develop third tower of WTC in Kochi
    20th Jun 2024, 09:28 AM

    This new tower of WTC will generate around 2700 direct jobs and the project is expected to complete in three years

    Read More
  • 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

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.