Nifty
Sensex
:
:
18114.90
60821.62
-63.20 (-0.35%)
-101.88 (-0.17%)

Construction - Real Estate

Rating :
56/99

BSE: 532929 | NSE: BRIGADE

448.50
22-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  429.00
  •  455.00
  •  429.00
  •  424.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  605905
  •  2681.48
  •  496.90
  •  170.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,323.60
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 14,696.69
  • 0.27%
  • 3.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.96%
  • 0.26%
  • 16.86%
  • FII
  • DII
  • Others
  • 13.08%
  • 24.24%
  • 1.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.27
  • -0.74
  • -13.11

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.69
  • -3.85
  • -9.78

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.55
  • -2.49
  • -14.86

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.48
  • 17.01
  • 14.21

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.47
  • 1.72
  • 1.87

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.02
  • 11.48
  • 12.90

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
382.79
203.33
88.26%
791.24
635.92
24.42%
644.63
552.25
16.73%
310.77
735.27
-57.73%
Expenses
271.53
155.93
74.14%
602.50
500.76
20.32%
496.19
396.69
25.08%
223.40
545.06
-59.01%
EBITDA
111.26
47.40
134.73%
188.74
135.16
39.64%
148.44
155.56
-4.58%
87.37
190.21
-54.07%
EBIDTM
29.07%
23.31%
23.85%
21.25%
23.03%
28.17%
28.11%
25.87%
Other Income
8.73
10.49
-16.78%
29.62
8.42
251.78%
9.02
16.38
-44.93%
11.29
16.33
-30.86%
Interest
113.16
89.11
26.99%
89.96
80.53
11.71%
85.60
86.28
-0.79%
82.14
93.95
-12.57%
Depreciation
84.52
55.58
52.07%
66.08
56.32
17.33%
59.12
50.08
18.05%
56.15
47.30
18.71%
PBT
-98.63
-86.80
-
26.04
-13.77
-
-27.26
35.58
-
-39.63
65.29
-
Tax
-11.71
-21.90
-
6.97
-2.77
-
-5.20
-4.89
-
-8.56
28.13
-
PAT
-86.92
-64.90
-
19.07
-11.00
-
-22.06
40.47
-
-31.07
37.16
-
PATM
-22.71%
-31.92%
2.41%
-1.73%
-3.42%
7.33%
-10.00%
5.05%
EPS
-1.75
-2.58
-
1.88
0.13
1,346.15%
-0.77
2.41
-
-0.83
1.84
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
2,129.43
1,949.97
2,632.16
2,972.78
1,897.20
2,024.14
2,037.92
1,310.83
946.76
822.69
613.00
Net Sales Growth
0.13%
-25.92%
-11.46%
56.69%
-6.27%
-0.68%
55.47%
38.45%
15.08%
34.21%
 
Cost Of Goods Sold
-71.18
221.82
520.50
861.65
204.07
254.73
392.60
583.59
346.20
379.13
251.17
Gross Profit
2,200.61
1,728.15
2,111.66
2,111.13
1,693.13
1,769.41
1,645.32
727.24
600.56
443.56
361.83
GP Margin
103.34%
88.62%
80.23%
71.02%
89.24%
87.42%
80.74%
55.48%
63.43%
53.92%
59.03%
Total Expenditure
1,593.62
1,478.04
1,968.93
2,183.11
1,342.74
1,449.78
1,547.76
927.79
648.27
613.80
470.13
Power & Fuel Cost
-
32.38
42.91
33.68
32.09
26.18
23.12
25.28
16.11
3.33
4.13
% Of Sales
-
1.66%
1.63%
1.13%
1.69%
1.29%
1.13%
1.93%
1.70%
0.40%
0.67%
Employee Cost
-
150.88
216.00
187.90
154.50
143.32
125.22
104.75
91.44
75.69
59.50
% Of Sales
-
7.74%
8.21%
6.32%
8.14%
7.08%
6.14%
7.99%
9.66%
9.20%
9.71%
Manufacturing Exp.
-
868.84
852.84
773.62
673.82
775.54
792.42
20.87
20.43
92.40
111.86
% Of Sales
-
44.56%
32.40%
26.02%
35.52%
38.31%
38.88%
1.59%
2.16%
11.23%
18.25%
General & Admin Exp.
-
134.15
199.25
204.24
160.85
122.98
110.80
96.45
100.15
9.88
6.36
% Of Sales
-
6.88%
7.57%
6.87%
8.48%
6.08%
5.44%
7.36%
10.58%
1.20%
1.04%
Selling & Distn. Exp.
-
45.21
88.50
80.62
77.91
80.99
83.50
73.74
60.32
45.12
30.45
% Of Sales
-
2.32%
3.36%
2.71%
4.11%
4.00%
4.10%
5.63%
6.37%
5.48%
4.97%
Miscellaneous Exp.
-
24.76
48.93
41.40
39.50
46.04
20.10
23.11
13.62
8.25
30.45
% Of Sales
-
1.27%
1.86%
1.39%
2.08%
2.27%
0.99%
1.76%
1.44%
1.00%
1.09%
EBITDA
535.81
471.93
663.23
789.67
554.46
574.36
490.16
383.04
298.49
208.89
142.87
EBITDA Margin
25.16%
24.20%
25.20%
26.56%
29.23%
28.38%
24.05%
29.22%
31.53%
25.39%
23.31%
Other Income
58.66
60.42
49.40
55.39
50.15
34.24
32.75
20.01
19.93
11.92
38.03
Interest
370.86
346.81
340.34
278.50
259.40
246.48
199.01
131.39
113.07
89.82
60.39
Depreciation
265.87
236.93
192.04
140.00
137.66
122.55
105.92
99.18
81.76
77.33
53.23
PBT
-139.48
-51.39
180.25
426.56
207.55
239.57
217.98
172.48
123.59
53.66
67.28
Tax
-18.50
-28.69
47.35
145.76
63.53
73.16
80.19
57.53
34.64
-6.44
10.35
Tax Rate
13.26%
22.47%
29.64%
34.17%
32.41%
30.54%
36.79%
33.35%
28.03%
-12.02%
15.38%
PAT
-120.98
-48.89
128.98
238.81
138.80
152.29
122.65
93.76
86.92
59.91
56.93
PAT before Minority Interest
-36.30
-98.98
112.40
280.80
132.48
166.41
137.79
114.95
88.95
60.02
56.93
Minority Interest
84.68
50.09
16.58
-41.99
6.32
-14.12
-15.14
-21.19
-2.03
-0.11
0.00
PAT Margin
-5.68%
-2.51%
4.90%
8.03%
7.32%
7.52%
6.02%
7.15%
9.18%
7.28%
9.29%
PAT Growth
-7,093.06%
-
-45.99%
72.05%
-8.86%
24.17%
30.81%
7.87%
45.08%
5.23%
 
EPS
-5.26
-2.13
5.61
10.39
6.04
6.63
5.34
4.08
3.78
2.61
2.48

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
2,347.66
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
Share Capital
210.91
204.38
136.18
136.07
113.66
113.18
112.74
112.25
112.25
112.25
Total Reserves
2,131.85
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
Non-Current Liabilities
3,993.11
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
Secured Loans
3,297.15
3,298.46
2,865.41
2,196.53
1,203.16
1,041.12
624.10
374.71
785.47
683.47
Unsecured Loans
636.99
568.59
450.14
436.55
385.31
459.24
268.45
157.95
57.25
0.00
Long Term Provisions
2.08
1.75
1.69
1.42
0.73
0.71
0.53
0.47
0.63
2.57
Current Liabilities
7,141.67
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
Trade Payables
576.96
500.49
608.08
526.46
516.12
423.96
298.40
203.25
84.99
116.40
Other Current Liabilities
6,467.90
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
Short Term Borrowings
73.22
43.68
62.29
244.97
228.58
176.56
60.93
16.39
26.84
9.98
Short Term Provisions
23.59
31.76
16.45
26.54
14.02
19.06
32.97
29.09
38.30
26.41
Total Liabilities
13,598.00
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
Net Block
1,016.47
1,028.57
929.13
821.37
483.74
340.13
1,361.92
1,226.63
1,053.18
507.97
Gross Block
1,428.49
1,346.68
1,157.87
978.12
569.42
372.44
1,714.30
1,477.03
1,226.46
607.93
Accumulated Depreciation
395.02
312.11
228.74
156.75
85.68
32.31
352.38
250.40
173.28
99.96
Non Current Assets
6,187.71
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
Capital Work in Progress
494.91
2,097.47
2,009.71
2,129.12
1,563.68
1,410.83
485.65
245.99
388.56
925.00
Non Current Investment
4,041.12
2,025.21
1,403.88
1,038.02
1,000.92
968.13
34.47
32.84
3.37
1.81
Long Term Loans & Adv.
519.78
565.99
492.28
634.67
431.39
383.90
427.72
399.92
190.11
31.33
Other Non Current Assets
115.43
84.74
88.95
81.80
70.25
63.44
78.81
78.49
31.50
31.50
Current Assets
7,410.29
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
Current Investments
51.29
16.20
41.33
181.28
0.00
25.89
0.00
49.33
4.05
0.00
Inventories
5,901.97
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
Sundry Debtors
527.19
430.61
420.82
176.95
37.37
42.94
14.96
37.19
19.75
35.57
Cash & Bank
559.42
304.91
222.22
146.58
136.33
108.93
82.93
38.29
47.03
48.90
Other Current Assets
370.42
43.11
29.37
230.79
362.36
345.74
267.24
109.54
305.76
332.35
Short Term Loans & Adv.
310.41
307.33
232.03
189.69
119.09
136.22
133.86
78.85
297.21
329.19
Net Current Assets
268.62
613.33
803.92
636.65
135.47
172.79
44.01
-16.38
603.98
584.59
Total Assets
13,598.00
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
802.88
464.89
467.21
48.73
397.83
338.69
25.96
490.34
28.81
249.16
PBT
-125.10
161.35
427.42
195.70
239.57
217.98
172.48
123.59
53.58
67.28
Adjustment
600.23
532.03
387.83
361.90
347.27
281.06
226.99
182.62
198.76
147.06
Changes in Working Capital
381.36
-164.29
-236.34
-414.09
-113.41
-102.46
-322.17
209.44
-217.52
48.31
Cash after chg. in Working capital
856.49
529.09
578.91
143.51
473.43
396.58
77.30
515.65
34.82
262.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-53.61
-64.20
-111.70
-94.78
-75.60
-57.89
-51.34
-25.31
-6.01
-13.49
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
-748.39
-716.58
-451.96
-1,084.22
-334.59
-948.02
-387.56
-233.75
-84.46
-222.52
Net Fixed Assets
69.02
100.82
254.40
-187.97
397.07
1,102.56
-206.73
-73.40
-43.56
-228.63
Net Investments
-240.15
-420.57
-414.46
-561.99
-143.04
-1,438.79
-59.15
-40.71
-71.63
-0.96
Others
-577.26
-396.83
-291.90
-334.26
-588.62
-611.79
-121.68
-119.64
30.73
7.07
Cash from Financing Activity
29.74
320.98
44.79
1,031.68
-57.87
630.73
373.38
-261.61
53.78
-22.87
Net Cash Inflow / Outflow
84.23
69.29
60.04
-3.81
5.37
21.40
11.78
-5.02
-1.87
3.77
Opening Cash & Equivalents
196.21
126.92
66.88
70.69
65.32
43.92
38.29
43.31
48.90
45.13
Closing Cash & Equivalent
280.44
196.21
126.92
66.88
70.69
65.32
54.01
38.29
47.03
48.90

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
110.69
109.63
105.70
111.62
98.87
90.02
80.22
76.03
71.79
69.08
ROA
-0.77%
0.99%
3.04%
1.87%
2.70%
2.68%
3.01%
2.82%
2.11%
2.12%
ROE
-4.33%
5.11%
12.66%
6.68%
10.36%
9.55%
8.72%
7.15%
5.06%
4.98%
ROCE
3.12%
7.85%
12.14%
9.17%
11.78%
11.90%
11.42%
10.04%
6.48%
6.29%
Fixed Asset Turnover
1.41
2.10
2.78
2.45
4.30
1.95
0.82
0.70
0.90
1.15
Receivable days
89.64
59.03
36.70
20.62
7.24
5.19
7.26
10.98
12.27
15.44
Inventory Days
1039.92
695.11
429.46
427.43
412.09
344.87
371.38
391.88
383.74
426.23
Payable days
126.80
128.93
281.02
117.38
107.66
97.53
137.06
86.83
59.86
64.99
Cash Conversion Cycle
1002.76
625.21
185.14
330.67
311.68
252.52
241.57
316.03
336.15
376.67
Total Debt/Equity
2.11
2.02
1.75
1.49
1.53
1.61
1.23
0.80
1.00
0.73
Interest Cover
0.63
1.47
2.53
1.76
1.97
2.10
2.31
2.09
1.60
2.11

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.