Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Construction - Real Estate

Rating :
50/99

BSE: 532929 | NSE: BRIGADE

449.65
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  434.65
  •  452.95
  •  434.65
  •  433.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  294617
  •  1322.60
  •  554.70
  •  257.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,357.55
  • 124.19
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 14,730.64
  • 0.33%
  • 3.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.88%
  • 0.42%
  • 17.37%
  • FII
  • DII
  • Others
  • 13.64%
  • 23.30%
  • 1.39%

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
  • 15.89
  • 17.20
  • 14.32

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.72
  • 2.02
  • 2.36

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.97
  • 12.89
  • 15.25

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
942.31
791.24
19.09%
921.02
644.63
42.88%
752.66
310.77
142.19%
382.79
203.33
88.26%
Expenses
737.12
602.50
22.34%
663.51
496.19
33.72%
560.29
223.42
150.78%
271.53
155.93
74.14%
EBITDA
205.19
188.74
8.72%
257.51
148.44
73.48%
192.37
87.35
120.23%
111.26
47.40
134.73%
EBIDTM
21.78%
23.85%
27.96%
23.03%
25.56%
28.11%
29.07%
23.31%
Other Income
22.41
29.62
-24.34%
12.17
9.02
34.92%
23.42
11.29
107.44%
8.73
10.49
-16.78%
Interest
109.41
89.96
21.62%
108.23
85.60
26.44%
112.80
82.14
37.33%
113.16
89.11
26.99%
Depreciation
90.80
66.08
37.41%
87.09
59.12
47.31%
88.13
56.15
56.95%
84.52
55.58
52.07%
PBT
7.43
26.04
-71.47%
74.36
-27.26
-
-0.90
-39.65
-
-98.63
-86.80
-
Tax
19.15
6.97
174.75%
28.74
-5.20
-
13.54
-8.56
-
-11.71
-21.90
-
PAT
-11.72
19.07
-
45.62
-22.06
-
-14.44
-31.09
-
-86.92
-64.90
-
PATM
-1.24%
2.41%
4.95%
-3.42%
-1.92%
-10.00%
-22.71%
-31.92%
EPS
1.41
1.88
-25.00%
3.41
-0.77
-
0.52
-0.83
-
-1.75
-2.58
-

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
2,998.78
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
613.00
Net Sales Growth
53.79%
-25.92%
-11.46%
56.69%
-6.27%
-0.68%
55.47%
38.45%
15.08%
34.21%
 
Cost Of Goods Sold
267.67
221.82
520.50
861.65
204.07
254.73
392.60
583.59
346.20
379.13
251.17
Gross Profit
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
361.83
GP Margin
91.07%
88.62%
80.23%
71.02%
89.24%
87.42%
80.74%
55.48%
63.43%
53.92%
59.03%
Total Expenditure
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
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
766.33
471.93
663.23
789.67
554.46
574.36
490.16
383.04
298.49
208.89
142.87
EBITDA Margin
25.55%
24.20%
25.20%
26.56%
29.23%
28.38%
24.05%
29.22%
31.53%
25.39%
23.31%
Other Income
66.73
60.42
49.40
55.39
50.15
34.24
32.75
20.01
19.93
11.92
38.03
Interest
443.60
346.81
340.34
278.50
259.40
246.48
199.01
131.39
113.07
89.82
60.39
Depreciation
350.54
236.93
192.04
140.00
137.66
122.55
105.92
99.18
81.76
77.33
53.23
PBT
-17.74
-51.39
180.25
426.56
207.55
239.57
217.98
172.48
123.59
53.66
67.28
Tax
49.72
-28.69
47.35
145.76
63.53
73.16
80.19
57.53
34.64
-6.44
10.35
Tax Rate
-280.27%
22.47%
29.64%
34.17%
32.41%
30.54%
36.79%
33.35%
28.03%
-12.02%
15.38%
PAT
-67.46
-48.89
128.98
238.81
138.80
152.29
122.65
93.76
86.92
59.91
56.93
PAT before Minority Interest
80.07
-98.98
112.40
280.80
132.48
166.41
137.79
114.95
88.95
60.02
56.93
Minority Interest
147.53
50.09
16.58
-41.99
6.32
-14.12
-15.14
-21.19
-2.03
-0.11
0.00
PAT Margin
-2.25%
-2.51%
4.90%
8.03%
7.32%
7.52%
6.02%
7.15%
9.18%
7.28%
9.29%
PAT Growth
0.00%
-
-45.99%
72.05%
-8.86%
24.17%
30.81%
7.87%
45.08%
5.23%
 
EPS
-2.93
-2.12
5.60
10.37
6.03
6.61
5.33
4.07
3.77
2.60
2.47

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
886.46
128.93
281.02
117.38
107.66
97.53
137.06
86.83
59.86
64.99
Cash Conversion Cycle
243.10
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

News Update:


  • Brigade Enterprises' sales bookings grow by 9% during last fiscal year
    20th May 2022, 14:57 PM

    The average realisation increased by 7 per cent Y-o-Y (year-on-year) to Rs 6,411 per square feet in FY22

    Read More
  • Brigade Enterprises’ arm incorporates wholly owned subsidiary
    5th May 2022, 17:58 PM

    BCV Real Estates has become a step down subsidiary of the company

    Read More
  • Brigade Group forays into plotted development space
    22nd Mar 2022, 17:25 PM

    The project is a strategic Joint Development that will offer plot sizes ranging from 1,200 square feet to 2,400 square feet and will be an excellent proposition for buyers

    Read More
  • Brigade Enterprises incorporates wholly owned subsidiary
    28th Feb 2022, 14:39 PM

    The said incorporation is to undertake real estate development business

    Read More
  • Brigade Enterprises reports 14% rise in sales bookings in first nine months of this fiscal
    28th Feb 2022, 10:38 AM

    Sales of commercial properties fell 54 percent to Rs 37.4 crore from Rs 80.9 crore

    Read More
  • Brigade Enterprises incorporates wholly owned subsidiary company
    23rd Feb 2022, 09:22 AM

    The company has incorporated wholly owned subsidiary to undertake real estate development business

    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.