Nifty
Sensex
:
:
17359.75
58991.52
279.05 (1.63%)
1031.43 (1.78%)

Construction - Real Estate

Rating :
57/99

BSE: 532929 | NSE: BRIGADE

474.70
31-Mar-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 462.55
  • 480.00
  • 461.15
  • 460.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  92844
  •  441.91
  •  585.00
  •  376.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,941.29
  • 42.70
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 14,829.19
  • 0.32%
  • 3.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.81%
  • 0.28%
  • 13.00%
  • FII
  • DII
  • Others
  • 14.24%
  • 23.74%
  • 4.93%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.81
  • 9.59
  • 4.44

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.88
  • 6.69
  • 2.93

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.94
  • -10.42
  • -14.69

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.34
  • 17.46
  • 21.87

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.00
  • 2.37
  • 2.91

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.85
  • 13.92
  • 17.23

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
820.31
921.02
-10.93%
879.24
752.66
16.82%
902.49
382.79
135.77%
942.31
791.24
19.09%
Expenses
612.39
663.51
-7.70%
662.78
560.29
18.29%
669.84
271.53
146.69%
737.12
602.50
22.34%
EBITDA
207.92
257.51
-19.26%
216.46
192.37
12.52%
232.65
111.26
109.10%
205.19
188.74
8.72%
EBIDTM
25.35%
27.96%
24.62%
25.56%
25.78%
29.07%
21.78%
23.85%
Other Income
38.32
12.17
214.87%
32.95
23.42
40.69%
17.79
8.73
103.78%
22.41
29.62
-24.34%
Interest
118.43
108.23
9.42%
109.63
112.80
-2.81%
106.09
113.16
-6.25%
109.41
89.96
21.62%
Depreciation
78.13
87.09
-10.29%
77.99
88.13
-11.51%
75.08
84.52
-11.17%
90.80
66.08
37.41%
PBT
49.68
74.36
-33.19%
80.08
-0.90
-
78.99
-98.63
-
7.43
26.04
-71.47%
Tax
7.00
28.74
-75.64%
28.33
13.54
109.23%
18.44
-11.71
-
19.15
6.97
174.75%
PAT
42.68
45.62
-6.44%
51.75
-14.44
-
60.55
-86.92
-
-11.72
19.07
-
PATM
5.20%
4.95%
5.89%
-1.92%
6.71%
-22.71%
-1.24%
2.41%
EPS
2.47
3.41
-27.57%
3.36
0.52
546.15%
3.81
-1.75
-
1.41
1.88
-25.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
3,544.35
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
822.69
Net Sales Growth
24.46%
53.79%
-25.92%
-11.46%
56.69%
-6.27%
-0.68%
55.47%
38.45%
15.08%
 
Cost Of Goods Sold
208.25
267.67
221.82
520.50
861.65
204.07
254.73
392.60
583.59
346.20
379.13
Gross Profit
3,336.10
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
443.56
GP Margin
94.12%
91.07%
88.62%
80.23%
71.02%
89.24%
87.42%
80.74%
55.48%
63.43%
53.92%
Total Expenditure
2,682.13
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
613.80
Power & Fuel Cost
-
59.37
32.38
42.91
33.68
32.09
26.18
23.12
25.28
16.11
3.33
% Of Sales
-
1.98%
1.66%
1.63%
1.13%
1.69%
1.29%
1.13%
1.93%
1.70%
0.40%
Employee Cost
-
206.85
150.88
216.00
187.90
154.50
143.32
125.22
104.75
91.44
75.69
% Of Sales
-
6.90%
7.74%
8.21%
6.32%
8.14%
7.08%
6.14%
7.99%
9.66%
9.20%
Manufacturing Exp.
-
1,369.73
868.84
852.84
773.62
673.82
775.54
792.42
20.87
20.43
92.40
% Of Sales
-
45.68%
44.56%
32.40%
26.02%
35.52%
38.31%
38.88%
1.59%
2.16%
11.23%
General & Admin Exp.
-
205.37
134.15
199.25
204.24
160.85
122.98
110.80
96.45
100.15
9.88
% Of Sales
-
6.85%
6.88%
7.57%
6.87%
8.48%
6.08%
5.44%
7.36%
10.58%
1.20%
Selling & Distn. Exp.
-
96.21
45.21
88.50
80.62
77.91
80.99
83.50
73.74
60.32
45.12
% Of Sales
-
3.21%
2.32%
3.36%
2.71%
4.11%
4.00%
4.10%
5.63%
6.37%
5.48%
Miscellaneous Exp.
-
27.25
24.76
48.93
41.40
39.50
46.04
20.10
23.11
13.62
45.12
% Of Sales
-
0.91%
1.27%
1.86%
1.39%
2.08%
2.27%
0.99%
1.76%
1.44%
1.00%
EBITDA
862.22
766.33
471.93
663.23
789.67
554.46
574.36
490.16
383.04
298.49
208.89
EBITDA Margin
24.33%
25.55%
24.20%
25.20%
26.56%
29.23%
28.38%
24.05%
29.22%
31.53%
25.39%
Other Income
111.47
66.73
60.42
49.40
55.39
50.15
34.24
32.75
20.01
19.93
11.92
Interest
443.56
443.60
346.81
340.34
278.50
259.40
246.48
199.01
131.39
113.07
89.82
Depreciation
322.00
350.54
236.93
192.04
140.00
137.66
122.55
105.92
99.18
81.76
77.33
PBT
216.18
38.92
-51.39
180.25
426.56
207.55
239.57
217.98
172.48
123.59
53.66
Tax
72.92
49.72
-28.69
47.35
145.76
63.53
73.16
80.19
57.53
34.64
-6.44
Tax Rate
33.73%
-280.27%
22.47%
29.64%
34.17%
32.41%
30.54%
36.79%
33.35%
28.03%
-12.02%
PAT
143.26
80.07
-48.89
128.98
238.81
138.80
152.29
122.65
93.76
86.92
59.91
PAT before Minority Interest
250.44
-67.46
-98.98
112.40
280.80
132.48
166.41
137.79
114.95
88.95
60.02
Minority Interest
107.18
147.53
50.09
16.58
-41.99
6.32
-14.12
-15.14
-21.19
-2.03
-0.11
PAT Margin
4.04%
2.67%
-2.51%
4.90%
8.03%
7.32%
7.52%
6.02%
7.15%
9.18%
7.28%
PAT Growth
490.67%
-
-
-45.99%
72.05%
-8.86%
24.17%
30.81%
7.87%
45.08%
 
EPS
6.21
3.47
-2.12
5.59
10.35
6.02
6.60
5.32
4.06
3.77
2.60

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
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
1,212.10
Share Capital
230.26
210.91
204.38
136.18
136.07
113.66
113.18
112.74
112.25
112.25
Total Reserves
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
1,099.85
Non-Current Liabilities
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
1,056.51
Secured Loans
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
785.47
Unsecured Loans
725.83
636.99
568.59
450.14
436.55
385.31
459.24
268.45
157.95
57.25
Long Term Provisions
1.74
2.08
1.75
1.69
1.42
0.73
0.71
0.53
0.47
0.63
Current Liabilities
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
682.49
Trade Payables
649.08
576.96
500.49
608.08
526.46
516.12
423.96
298.40
203.25
84.99
Other Current Liabilities
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
532.36
Short Term Borrowings
2.56
73.22
43.68
62.29
244.97
228.58
176.56
60.93
16.39
26.84
Short Term Provisions
12.10
23.59
31.76
16.45
26.54
14.02
19.06
32.97
29.09
38.30
Total Liabilities
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
2,956.55
Net Block
944.98
1,016.47
1,028.57
929.13
821.37
483.74
340.13
1,361.92
1,226.63
1,053.18
Gross Block
1,432.72
1,428.49
1,346.68
1,157.87
978.12
569.42
372.44
1,714.30
1,477.03
1,226.46
Accumulated Depreciation
470.74
395.02
312.11
228.74
156.75
85.68
32.31
352.38
250.40
173.28
Non Current Assets
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
1,666.72
Capital Work in Progress
540.65
494.91
2,097.47
2,009.71
2,129.12
1,563.68
1,410.83
485.65
245.99
388.56
Non Current Investment
4,008.98
4,041.12
2,025.21
1,403.88
1,038.02
1,000.92
968.13
34.47
32.84
3.37
Long Term Loans & Adv.
618.94
519.78
565.99
492.28
634.67
431.39
383.90
427.72
399.92
190.11
Other Non Current Assets
202.59
115.43
84.74
88.95
81.80
70.25
63.44
78.81
78.49
31.50
Current Assets
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
1,286.47
Current Investments
459.80
51.29
16.20
41.33
181.28
0.00
25.89
0.00
49.33
4.05
Inventories
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
909.88
Sundry Debtors
504.17
527.19
430.61
420.82
176.95
37.37
42.94
14.96
37.19
19.75
Cash & Bank
944.75
559.42
304.91
222.22
146.58
136.33
108.93
82.93
38.29
47.03
Other Current Assets
389.33
60.01
43.11
29.37
420.48
362.36
345.74
267.24
109.54
305.76
Short Term Loans & Adv.
282.24
310.41
307.33
232.03
189.69
119.09
136.22
133.86
78.85
297.21
Net Current Assets
935.73
268.62
613.33
803.92
636.65
135.47
172.79
44.01
-16.38
603.98
Total Assets
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
2,956.55

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
1,032.08
802.88
464.89
467.21
48.73
397.83
338.69
25.96
490.34
28.81
PBT
-15.04
-125.10
161.35
427.42
195.70
239.57
217.98
172.48
123.59
53.58
Adjustment
746.62
600.23
532.03
387.83
361.90
347.27
281.06
226.99
182.62
198.76
Changes in Working Capital
404.43
381.36
-164.29
-236.34
-414.09
-113.41
-102.46
-322.17
209.44
-217.52
Cash after chg. in Working capital
1,136.01
856.49
529.09
578.91
143.51
473.43
396.58
77.30
515.65
34.82
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-103.93
-53.61
-64.20
-111.70
-94.78
-75.60
-57.89
-51.34
-25.31
-6.01
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
-971.44
-748.39
-716.58
-451.96
-1,084.22
-334.59
-948.02
-387.56
-233.75
-84.46
Net Fixed Assets
-0.14
69.02
100.82
254.40
-187.97
397.07
1,102.56
-206.73
-73.40
-43.56
Net Investments
-570.80
-240.15
-420.57
-414.46
-561.99
-143.04
-1,438.79
-59.15
-40.71
-71.63
Others
-400.50
-577.26
-396.83
-291.90
-334.26
-588.62
-611.79
-121.68
-119.64
30.73
Cash from Financing Activity
33.37
29.74
320.98
44.79
1,031.68
-57.87
630.73
373.38
-261.61
53.78
Net Cash Inflow / Outflow
94.01
84.23
69.29
60.04
-3.81
5.37
21.40
11.78
-5.02
-1.87
Opening Cash & Equivalents
280.44
196.21
126.92
66.88
70.69
65.32
43.92
38.29
43.31
48.90
Closing Cash & Equivalent
374.45
280.44
196.21
126.92
66.88
70.69
65.32
54.01
38.29
47.03

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
125.86
110.69
109.63
105.70
111.62
98.87
90.02
80.22
76.03
71.79
ROA
-0.47%
-0.77%
0.99%
3.04%
1.87%
2.70%
2.68%
3.01%
2.82%
2.11%
ROE
-2.58%
-4.33%
5.11%
12.66%
6.68%
10.36%
9.55%
8.72%
7.15%
5.06%
ROCE
5.68%
3.12%
7.85%
12.14%
9.17%
11.78%
11.90%
11.42%
10.04%
6.48%
Fixed Asset Turnover
2.10
1.41
2.10
2.78
2.45
4.30
1.95
0.82
0.70
0.90
Receivable days
62.77
89.64
59.03
36.70
20.62
7.24
5.19
7.26
10.98
12.27
Inventory Days
737.89
1039.92
695.11
429.46
427.43
412.09
344.87
371.38
391.88
383.74
Payable days
835.93
886.46
128.93
281.02
117.38
107.66
97.53
137.06
86.83
59.86
Cash Conversion Cycle
-35.27
243.10
625.21
185.14
330.67
311.68
252.52
241.57
316.03
336.15
Total Debt/Equity
1.67
2.11
2.02
1.75
1.49
1.53
1.61
1.23
0.80
1.00
Interest Cover
0.96
0.63
1.47
2.53
1.76
1.97
2.10
2.31
2.09
1.60

News Update:


  • Brigade Group to expand managed office brand ‘BuzzWorks’
    28th Feb 2023, 11:10 AM

    In FY24 BuzzWorks will add seats in Bangalore, Kochi, Chennai and GIFT City

    Read More
  • Brigade Enterprises reports 48% rise in sales bookings during October- December quarter
    13th Feb 2023, 10:29 AM

    The average sales realisation rose 5 per cent to Rs 6,590 per square feet during the third quarter of this fiscal from Rs 6,281 per square feet in the year-ago period

    Read More
  • Brigade Enterprises - Quarterly Results
    9th Feb 2023, 17:57 PM

    Read More
  • Brigade Group launches Brigade Horizon
    20th Jan 2023, 15:59 PM

    Brigade Horizon also comes with a host of amenities like a swimming pool and range of indoor games

    Read More
  • Brigade Enterprises acquires 100% stake in Tetrarch Real Estates
    14th Jan 2023, 10:58 AM

    The acquisition is made with the objective to undertake real estate development projects in the company

    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.