Nifty
Sensex
:
:
10773.45
36360.71
-67.20 (-0.62%)
-203.17 (-0.56%)

Construction - Real Estate

Rating :
71/99

BSE: 532929 | NSE: BRIGADE

191.10
18-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  193.35
  •  194.25
  •  187.90
  •  192.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  59903
  •  113.52
  •  206.00
  •  104.33

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,907.33
  • 17.92
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,470.58
  • 0.70%
  • 1.72

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 46.84%
  • 0.93%
  • 23.15%
  • FII
  • DII
  • Others
  • 0.63%
  • 15.32%
  • 13.13%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.79
  • 17.79
  • 13.67

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 54.88
  • 15.57
  • 6.57

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.76
  • 20.56
  • 16.18

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.49
  • 16.16
  • 17.41

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.09
  • 1.37
  • 1.48

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.24
  • 8.39
  • 8.92

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
708.72
699.11
1.37%
760.04
433.54
75.31%
687.73
423.91
62.23%
825.90
484.71
70.39%
Expenses
526.42
519.58
1.32%
544.63
298.73
82.32%
511.79
264.65
93.38%
607.11
350.60
73.16%
EBITDA
182.30
179.53
1.54%
215.41
134.81
59.79%
175.94
159.26
10.47%
218.79
134.11
63.14%
EBIDTM
25.72%
25.68%
28.34%
31.10%
25.58%
37.57%
26.49%
27.67%
Other Income
8.27
8.77
-5.70%
17.79
14.14
25.81%
10.25
9.73
5.34%
17.67
14.76
19.72%
Interest
79.58
62.81
26.70%
76.28
74.61
2.24%
69.70
63.59
9.61%
69.71
60.45
15.32%
Depreciation
38.34
31.67
21.06%
42.48
37.24
14.07%
31.98
36.63
-12.69%
33.87
32.06
5.65%
PBT
72.65
93.82
-22.56%
114.44
25.56
347.73%
84.51
68.77
22.89%
132.88
56.36
135.77%
Tax
26.88
31.31
-14.15%
42.78
10.21
319.00%
25.07
23.67
5.91%
46.36
14.74
214.52%
PAT
45.77
62.51
-26.78%
71.66
15.35
366.84%
59.44
45.10
31.80%
86.52
41.62
107.88%
PATM
6.46%
8.94%
9.43%
3.54%
8.64%
10.64%
10.48%
8.59%
EPS
2.02
4.63
-56.37%
4.38
1.33
229.32%
3.59
3.59
0.00%
5.02
3.01
66.78%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
2,982.39
2,972.78
1,897.20
2,024.14
2,037.92
1,310.83
946.76
822.69
613.00
482.04
324.69
Net Sales Growth
46.10%
56.69%
-6.27%
-0.68%
55.47%
38.45%
15.08%
34.21%
27.17%
48.46%
 
Cost Of Goods Sold
866.69
861.65
204.07
254.73
392.60
583.59
346.20
379.13
251.17
126.56
151.53
Gross Profit
2,115.70
2,111.13
1,693.13
1,769.41
1,645.32
727.24
600.56
443.56
361.83
355.48
173.16
GP Margin
70.94%
71.02%
89.24%
87.42%
80.74%
55.48%
63.43%
53.92%
59.03%
73.74%
53.33%
Total Expenditure
2,189.95
2,183.11
1,342.74
1,449.78
1,547.76
927.79
648.27
613.80
470.13
330.35
314.75
Power & Fuel Cost
-
33.68
32.09
26.18
23.12
25.28
16.11
3.33
4.13
0.41
0.34
% Of Sales
-
1.13%
1.69%
1.29%
1.13%
1.93%
1.70%
0.40%
0.67%
0.09%
0.10%
Employee Cost
-
187.90
154.50
143.32
125.22
104.75
91.44
75.69
59.50
38.66
21.36
% Of Sales
-
6.32%
8.14%
7.08%
6.14%
7.99%
9.66%
9.20%
9.71%
8.02%
6.58%
Manufacturing Exp.
-
773.62
673.82
775.54
792.42
20.87
20.43
92.40
111.86
121.15
98.07
% Of Sales
-
26.02%
35.52%
38.31%
38.88%
1.59%
2.16%
11.23%
18.25%
25.13%
30.20%
General & Admin Exp.
-
203.26
160.85
122.98
110.80
96.45
100.15
9.88
6.36
7.61
19.60
% Of Sales
-
6.84%
8.48%
6.08%
5.44%
7.36%
10.58%
1.20%
1.04%
1.58%
6.04%
Selling & Distn. Exp.
-
80.62
77.91
80.99
83.50
73.74
60.32
45.12
30.45
25.24
12.97
% Of Sales
-
2.71%
4.11%
4.00%
4.10%
5.63%
6.37%
5.48%
4.97%
5.24%
3.99%
Miscellaneous Exp.
-
42.38
39.50
46.04
20.10
23.11
13.62
8.25
6.66
10.71
12.97
% Of Sales
-
1.43%
2.08%
2.27%
0.99%
1.76%
1.44%
1.00%
1.09%
2.22%
3.35%
EBITDA
792.44
789.67
554.46
574.36
490.16
383.04
298.49
208.89
142.87
151.69
9.94
EBITDA Margin
26.57%
26.56%
29.23%
28.38%
24.05%
29.22%
31.53%
25.39%
23.31%
31.47%
3.06%
Other Income
53.98
55.39
48.31
34.24
32.75
20.01
19.93
11.92
38.03
47.88
66.68
Interest
295.27
278.50
259.40
246.48
199.01
131.39
113.07
89.82
60.39
16.82
9.03
Depreciation
146.67
140.00
137.66
122.55
105.92
99.18
81.76
77.33
53.23
20.04
20.59
PBT
404.48
426.56
205.71
239.57
217.98
172.48
123.59
53.66
67.28
162.72
47.00
Tax
141.09
145.76
62.82
73.16
80.19
57.53
34.64
-6.44
10.35
42.19
0.42
Tax Rate
34.88%
34.17%
32.35%
30.54%
36.79%
33.35%
28.03%
-12.02%
15.38%
25.93%
0.89%
PAT
263.39
238.81
137.67
152.29
122.65
93.76
86.92
59.91
56.93
120.52
46.57
PAT before Minority Interest
216.18
280.80
131.35
166.41
137.79
114.95
88.95
60.02
56.93
120.52
46.57
Minority Interest
-47.21
-41.99
6.32
-14.12
-15.14
-21.19
-2.03
-0.11
0.00
0.00
0.00
PAT Margin
8.83%
8.03%
7.26%
7.52%
6.02%
7.15%
9.18%
7.28%
9.29%
25.00%
14.34%
PAT Growth
60.04%
73.47%
-9.60%
24.17%
30.81%
7.87%
45.08%
5.23%
-52.76%
158.79%
 
Unadjusted EPS
15.01
17.60
10.40
13.50
10.90
8.47
8.01
5.45
5.07
10.74
4.22

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
2,169.40
2,287.02
1,694.91
1,537.81
1,356.69
1,280.23
1,212.10
1,166.45
1,124.55
1,028.89
Share Capital
136.18
136.07
113.66
113.18
112.74
112.25
112.25
112.25
112.25
112.25
Total Reserves
2,031.31
2,150.46
1,580.27
1,423.41
1,243.79
1,167.84
1,099.85
1,054.20
1,012.30
916.64
Non-Current Liabilities
3,370.04
2,831.55
1,763.10
1,677.59
1,050.05
687.26
1,056.51
919.12
885.97
765.33
Secured Loans
2,865.41
2,196.53
1,203.16
1,041.12
624.10
374.71
785.47
683.47
704.01
654.74
Unsecured Loans
450.14
436.55
385.31
459.24
268.45
157.95
57.25
0.00
0.00
111.87
Long Term Provisions
1.69
1.42
0.73
0.71
0.53
0.47
0.63
2.57
28.02
0.00
Current Liabilities
4,957.91
2,468.11
2,664.50
2,657.40
1,865.50
1,373.82
682.49
652.19
627.37
382.31
Trade Payables
608.08
526.46
516.12
423.96
298.40
203.25
84.99
116.40
167.28
206.90
Other Current Liabilities
4,271.09
1,670.14
1,905.78
2,037.82
1,473.20
1,125.09
532.36
499.40
402.01
124.54
Short Term Borrowings
62.29
244.97
228.58
176.56
60.93
16.39
26.84
9.98
11.54
0.00
Short Term Provisions
16.45
26.54
14.02
19.06
32.97
29.09
38.30
26.41
46.53
50.87
Total Liabilities
10,685.78
7,809.74
6,349.95
5,996.62
4,298.08
3,341.31
2,956.55
2,737.76
2,637.89
2,176.53
Net Block
929.13
821.37
483.74
340.13
1,361.92
1,226.63
1,053.18
507.97
395.42
173.93
Gross Block
1,157.87
978.12
569.42
372.44
1,714.30
1,477.03
1,226.46
607.93
460.56
235.83
Accumulated Depreciation
228.74
156.75
85.68
32.31
352.38
250.40
173.28
99.96
65.14
61.90
Non Current Assets
4,923.95
4,704.98
3,549.98
3,166.43
2,388.57
1,983.87
1,666.72
1,497.61
1,746.30
1,087.64
Capital Work in Progress
2,009.71
2,129.12
1,563.68
1,410.83
485.65
245.99
388.56
925.00
833.85
910.93
Non Current Investment
1,403.88
1,038.02
1,000.92
968.13
34.47
32.84
3.37
1.81
1.11
2.78
Long Term Loans & Adv.
492.28
634.67
431.39
383.90
427.72
399.92
190.11
31.33
307.58
0.00
Other Non Current Assets
88.95
81.80
70.25
63.44
78.81
78.49
31.50
31.50
208.33
0.00
Current Assets
5,761.83
3,104.76
2,799.97
2,830.19
1,909.51
1,357.44
1,286.47
1,236.78
891.60
1,069.48
Current Investments
41.33
181.28
0.00
25.89
0.00
49.33
4.05
0.00
0.00
0.00
Inventories
4,816.06
2,179.47
2,263.91
2,306.69
1,544.38
1,123.09
909.88
819.96
611.69
629.56
Sundry Debtors
420.82
176.95
37.37
42.94
14.96
37.19
19.75
35.57
16.28
8.08
Cash & Bank
222.22
146.58
136.33
108.93
82.93
38.29
47.03
48.90
45.12
40.31
Other Current Assets
261.40
230.79
243.27
209.52
267.24
109.54
305.76
332.35
218.50
391.52
Short Term Loans & Adv.
232.03
189.69
119.09
136.22
133.86
78.85
297.21
329.19
128.20
391.52
Net Current Assets
803.92
636.65
135.47
172.79
44.01
-16.38
603.98
584.59
264.23
687.17
Total Assets
10,685.78
7,809.74
6,349.95
5,996.62
4,298.08
3,341.31
2,956.55
2,737.76
2,637.90
2,176.52

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
467.21
48.72
397.83
338.69
25.96
490.34
28.81
249.16
30.14
106.28
PBT
427.42
194.17
239.57
217.98
172.48
123.59
53.58
67.28
123.91
47.00
Adjustment
387.83
363.43
347.27
281.06
226.99
182.62
198.76
147.06
64.34
95.69
Changes in Working Capital
-236.34
-414.09
-113.41
-102.46
-322.17
209.44
-217.52
48.31
-124.19
-16.80
Cash after chg. in Working capital
578.91
143.51
473.43
396.58
77.30
515.65
34.82
262.65
64.06
125.89
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-111.70
-94.79
-75.60
-57.89
-51.34
-25.31
-6.01
-13.49
-33.91
-19.61
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
-451.96
-1,084.22
-334.59
-948.02
-387.56
-233.75
-84.46
-222.52
-70.19
-256.40
Net Fixed Assets
254.40
-187.97
397.07
1,102.56
-206.73
-73.40
-43.56
-228.63
-127.93
-270.72
Net Investments
-414.46
-561.99
-143.04
-1,438.79
-59.15
-40.71
-71.63
-0.96
-5.03
20.11
Others
-291.90
-334.26
-588.62
-611.79
-121.68
-119.64
30.73
7.07
62.77
-5.79
Cash from Financing Activity
44.79
1,031.68
-57.87
630.73
373.38
-261.61
53.78
-22.87
44.86
146.08
Net Cash Inflow / Outflow
60.04
-3.82
5.37
21.40
11.78
-5.02
-1.87
3.77
4.81
-4.03
Opening Cash & Equivalents
66.88
70.69
65.32
43.92
38.29
43.31
48.90
45.13
40.31
44.35
Closing Cash & Equivalent
126.92
66.87
70.69
65.32
54.01
38.29
47.03
48.90
45.12
40.31

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
105.70
167.43
148.31
135.03
120.32
114.04
107.68
103.62
100.18
89.93
ROA
3.04%
1.86%
2.70%
2.68%
3.01%
2.82%
2.11%
2.12%
5.01%
2.27%
ROE
12.66%
6.63%
10.36%
9.55%
8.72%
7.15%
5.06%
4.98%
11.30%
4.71%
ROCE
12.14%
9.13%
11.78%
11.90%
11.42%
10.04%
6.48%
6.29%
9.39%
3.41%
Fixed Asset Turnover
2.78
2.45
4.30
1.95
0.82
0.70
0.90
1.15
1.38
1.54
Receivable days
36.70
20.62
7.24
5.19
7.26
10.98
12.27
15.44
9.23
7.10
Inventory Days
429.46
427.43
412.09
344.87
371.38
391.88
383.74
426.23
469.94
693.35
Payable days
281.39
117.38
107.66
97.53
137.06
86.83
59.86
64.99
86.37
128.66
Cash Conversion Cycle
184.76
330.67
311.68
252.52
241.57
316.03
336.15
376.67
392.80
571.79
Total Debt/Equity
1.75
1.49
1.53
1.61
1.23
0.80
1.00
0.73
0.82
0.76
Interest Cover
2.53
1.75
1.97
2.10
2.31
2.09
1.60
2.11
10.68
6.21

News Update:


  • Brigade Enterprises - Quarterly Results
    14th Aug 2019, 18:06 PM

    Read More
  • Brigade Enterprises to showcase customer-centric initiatives in ‘Brigade Showcase’ exhibition
    2nd Aug 2019, 10:11 AM

    The event will feature newly launched, ongoing and ready-to-move-in projects across cities in South India

    Read More
  • Brigade Enterprises receives approval to increase authorised share capital
    16th Jul 2019, 09:55 AM

    The Board of Directors of the Company at its meeting held on July 15, 2019 has considered the same

    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.