Nifty
Sensex
:
:
18696.10
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)

Construction - Real Estate

Rating :
55/99

BSE: 532929 | NSE: BRIGADE

494.30
02-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 503.00
  • 503.00
  • 491.45
  • 501.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  264618
  •  1311.05
  •  585.00
  •  376.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 11,415.50
  • 41.53
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 15,303.40
  • 0.30%
  • 3.74

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.82%
  • 0.41%
  • 15.29%
  • FII
  • DII
  • Others
  • 13.44%
  • 24.61%
  • 2.43%

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
  • 16.31
  • 17.30
  • 20.64

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.91
  • 2.26
  • 2.73

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.59
  • 13.61
  • 16.67

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
879.24
752.66
16.82%
902.49
382.79
135.77%
942.31
791.24
19.09%
921.02
644.63
42.88%
Expenses
662.78
560.29
18.29%
669.84
271.53
146.69%
737.12
602.50
22.34%
663.51
496.19
33.72%
EBITDA
216.46
192.37
12.52%
232.65
111.26
109.10%
205.19
188.74
8.72%
257.51
148.44
73.48%
EBIDTM
24.62%
25.56%
25.78%
29.07%
21.78%
23.85%
27.96%
23.03%
Other Income
32.95
23.42
40.69%
17.79
8.73
103.78%
22.41
29.62
-24.34%
12.17
9.02
34.92%
Interest
109.63
112.80
-2.81%
106.09
113.16
-6.25%
109.41
89.96
21.62%
108.23
85.60
26.44%
Depreciation
77.99
88.13
-11.51%
75.08
84.52
-11.17%
90.80
66.08
37.41%
87.09
59.12
47.31%
PBT
80.08
-0.90
-
78.99
-98.63
-
7.43
26.04
-71.47%
74.36
-27.26
-
Tax
28.33
13.54
109.23%
18.44
-11.71
-
19.15
6.97
174.75%
28.74
-5.20
-
PAT
51.75
-14.44
-
60.55
-86.92
-
-11.72
19.07
-
45.62
-22.06
-
PATM
5.89%
-1.92%
6.71%
-22.71%
-1.24%
2.41%
4.95%
-3.42%
EPS
3.36
0.52
546.15%
3.81
-1.75
-
1.41
1.88
-25.00%
3.41
-0.77
-

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
3,645.06
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
41.76%
53.79%
-25.92%
-11.46%
56.69%
-6.27%
-0.68%
55.47%
38.45%
15.08%
 
Cost Of Goods Sold
407.28
267.67
221.82
520.50
861.65
204.07
254.73
392.60
583.59
346.20
379.13
Gross Profit
3,237.78
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
88.83%
91.07%
88.62%
80.23%
71.02%
89.24%
87.42%
80.74%
55.48%
63.43%
53.92%
Total Expenditure
2,733.25
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
911.81
766.33
471.93
663.23
789.67
554.46
574.36
490.16
383.04
298.49
208.89
EBITDA Margin
25.01%
25.55%
24.20%
25.20%
26.56%
29.23%
28.38%
24.05%
29.22%
31.53%
25.39%
Other Income
85.32
66.73
60.42
49.40
55.39
50.15
34.24
32.75
20.01
19.93
11.92
Interest
433.36
443.60
346.81
340.34
278.50
259.40
246.48
199.01
131.39
113.07
89.82
Depreciation
330.96
350.54
236.93
192.04
140.00
137.66
122.55
105.92
99.18
81.76
77.33
PBT
240.86
38.92
-51.39
180.25
426.56
207.55
239.57
217.98
172.48
123.59
53.66
Tax
94.66
49.72
-28.69
47.35
145.76
63.53
73.16
80.19
57.53
34.64
-6.44
Tax Rate
39.30%
-280.27%
22.47%
29.64%
34.17%
32.41%
30.54%
36.79%
33.35%
28.03%
-12.02%
PAT
146.20
80.07
-48.89
128.98
238.81
138.80
152.29
122.65
93.76
86.92
59.91
PAT before Minority Interest
271.11
-67.46
-98.98
112.40
280.80
132.48
166.41
137.79
114.95
88.95
60.02
Minority Interest
124.91
147.53
50.09
16.58
-41.99
6.32
-14.12
-15.14
-21.19
-2.03
-0.11
PAT Margin
4.01%
2.67%
-2.51%
4.90%
8.03%
7.32%
7.52%
6.02%
7.15%
9.18%
7.28%
PAT Growth
240.11%
-
-
-45.99%
72.05%
-8.86%
24.17%
30.81%
7.87%
45.08%
 
EPS
6.34
3.47
-2.12
5.59
10.36
6.02
6.60
5.32
4.07
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

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.