Nifty
:
23349.90
Sensex
:
77155.79
-168.60 (-0.72%)
-422.59 (-0.54%)
Nifty
Sensex
:
:
23349.90
77155.79
-168.60 (-0.72%)
-422.59 (-0.54%)

Brigade Enterprises Ltd.

Construction - Real Estate

Rating :
N/A

BSE: 532929 | NSE: BRIGADE

NSE BSE
1344.45
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1380.10
  •  1384.95
  •  1334.00
  •  1384.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  267605
  •  3618.42
  •  1453.10
  •  728.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 28,846.18
  • 59.81
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 30,449.32
  • 0.17%
  • 5.57

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.37%
  • 0.21%
  • 11.42%
  • FII
  • DII
  • Others
  • 18.47%
  • 23.60%
  • 4.93%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.09
  • 13.22
  • 17.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.04
  • 12.48
  • 9.28

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.02
  • 28.48
  • 76.05

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.71
  • 45.30
  • 58.08

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.95
  • 3.77
  • 4.87

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.71
  • 17.98
  • 19.52

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
1,072.16
1,366.58
-21.54%
1,077.72
653.97
64.80%
1,702.37
842.57
102.04%
1,173.77
820.31
43.09%
Expenses
780.22
1,041.81
-25.11%
785.14
479.16
63.86%
1,269.64
640.59
98.20%
911.73
612.39
48.88%
EBITDA
291.94
324.77
-10.11%
292.58
174.81
67.37%
432.73
201.98
114.24%
262.04
207.92
26.03%
EBIDTM
27.23%
23.77%
27.15%
26.73%
25.42%
23.97%
22.32%
25.35%
Other Income
65.97
41.34
59.58%
35.72
31.46
13.54%
60.25
29.54
103.96%
34.41
38.32
-10.20%
Interest
122.63
110.03
11.45%
151.94
108.12
40.53%
137.98
100.00
37.98%
134.91
118.43
13.92%
Depreciation
68.93
75.73
-8.98%
67.92
68.11
-0.28%
76.17
83.38
-8.65%
82.08
78.13
5.06%
PBT
166.35
180.35
-7.76%
108.44
30.04
260.99%
278.83
65.14
328.05%
79.46
49.68
59.94%
Tax
51.27
67.85
-24.44%
27.91
8.15
242.45%
67.97
2.05
3,215.61%
23.67
7.00
238.14%
PAT
115.08
112.50
2.29%
80.53
21.89
267.88%
210.86
63.09
234.22%
55.79
42.68
30.72%
PATM
10.73%
8.23%
7.47%
3.35%
12.39%
7.49%
4.75%
5.20%
EPS
4.87
5.78
-15.74%
3.62
1.67
116.77%
8.92
3.00
197.33%
3.18
2.47
28.74%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
5,026.02
4,896.69
3,444.61
2,998.78
1,949.97
2,632.16
2,972.78
1,897.20
2,024.14
2,037.92
1,310.83
Net Sales Growth
36.45%
42.16%
14.87%
53.79%
-25.92%
-11.46%
56.69%
-6.27%
-0.68%
55.47%
 
Cost Of Goods Sold
916.65
1,130.36
65.87
267.67
221.82
520.50
861.65
204.07
254.73
392.60
583.59
Gross Profit
4,109.37
3,766.33
3,378.74
2,731.11
1,728.15
2,111.66
2,111.13
1,693.13
1,769.41
1,645.32
727.24
GP Margin
81.76%
76.92%
98.09%
91.07%
88.62%
80.23%
71.02%
89.24%
87.42%
80.74%
55.48%
Total Expenditure
3,746.73
3,702.34
2,585.60
2,232.45
1,478.04
1,968.93
2,183.11
1,342.74
1,449.78
1,547.76
927.79
Power & Fuel Cost
-
62.07
54.06
59.37
32.38
42.91
33.68
32.09
26.18
23.12
25.28
% Of Sales
-
1.27%
1.57%
1.98%
1.66%
1.63%
1.13%
1.69%
1.29%
1.13%
1.93%
Employee Cost
-
317.67
268.28
206.85
150.88
216.00
187.90
154.50
143.32
125.22
104.75
% Of Sales
-
6.49%
7.79%
6.90%
7.74%
8.21%
6.32%
8.14%
7.08%
6.14%
7.99%
Manufacturing Exp.
-
1,697.05
1,783.39
1,369.73
868.84
852.84
773.62
673.82
775.54
792.42
20.87
% Of Sales
-
34.66%
51.77%
45.68%
44.56%
32.40%
26.02%
35.52%
38.31%
38.88%
1.59%
General & Admin Exp.
-
306.26
258.37
205.37
134.15
199.25
204.24
160.85
122.98
110.80
96.45
% Of Sales
-
6.25%
7.50%
6.85%
6.88%
7.57%
6.87%
8.48%
6.08%
5.44%
7.36%
Selling & Distn. Exp.
-
144.81
113.30
96.21
45.21
88.50
80.62
77.91
80.99
83.50
73.74
% Of Sales
-
2.96%
3.29%
3.21%
2.32%
3.36%
2.71%
4.11%
4.00%
4.10%
5.63%
Miscellaneous Exp.
-
44.12
42.33
27.25
24.76
48.93
41.40
39.50
46.04
20.10
73.74
% Of Sales
-
0.90%
1.23%
0.91%
1.27%
1.86%
1.39%
2.08%
2.27%
0.99%
1.76%
EBITDA
1,279.29
1,194.35
859.01
766.33
471.93
663.23
789.67
554.46
574.36
490.16
383.04
EBITDA Margin
25.45%
24.39%
24.94%
25.55%
24.20%
25.20%
26.56%
29.23%
28.38%
24.05%
29.22%
Other Income
196.35
167.46
118.60
66.73
60.42
49.40
55.39
50.15
34.24
32.75
20.01
Interest
547.46
491.04
434.15
443.60
346.81
340.34
278.50
259.40
246.48
199.01
131.39
Depreciation
295.10
302.09
314.58
350.54
236.93
192.04
140.00
137.66
122.55
105.92
99.18
PBT
633.08
568.68
228.88
38.92
-51.39
180.25
426.56
207.55
239.57
217.98
172.48
Tax
170.82
167.64
55.82
49.72
-28.69
47.35
145.76
63.53
73.16
80.19
57.53
Tax Rate
26.98%
29.48%
20.38%
-280.27%
22.47%
29.64%
34.17%
32.41%
30.54%
36.79%
33.35%
PAT
462.26
451.61
291.41
82.77
-48.89
128.98
238.81
138.80
152.29
122.65
93.76
PAT before Minority Interest
482.28
401.04
222.17
-64.76
-98.98
112.40
280.80
132.48
166.41
137.79
114.95
Minority Interest
20.02
50.57
69.24
147.53
50.09
16.58
-41.99
6.32
-14.12
-15.14
-21.19
PAT Margin
9.20%
9.22%
8.46%
2.76%
-2.51%
4.90%
8.03%
7.32%
7.52%
6.02%
7.15%
PAT Growth
92.48%
54.97%
252.07%
-
-
-45.99%
72.05%
-8.86%
24.17%
30.81%
 
EPS
18.93
18.49
11.93
3.39
-2.00
5.28
9.78
5.68
6.24
5.02
3.84

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
3,649.24
3,245.01
2,909.93
2,347.66
2,281.13
2,169.40
2,287.02
1,694.91
1,537.81
1,356.69
Share Capital
231.10
230.73
230.26
210.91
204.38
136.18
136.07
113.66
113.18
112.74
Total Reserves
3,405.21
3,007.02
2,676.19
2,131.85
2,044.62
2,031.31
2,150.46
1,580.27
1,423.41
1,243.79
Non-Current Liabilities
4,920.11
4,138.02
4,374.22
3,993.11
3,968.31
3,370.04
2,831.55
1,763.10
1,677.59
1,050.05
Secured Loans
4,377.45
3,466.09
3,659.23
3,297.15
3,298.46
2,865.41
2,196.53
1,203.16
1,041.12
624.10
Unsecured Loans
509.11
727.21
725.83
636.99
568.59
450.14
436.55
385.31
459.24
268.45
Long Term Provisions
2.12
1.70
1.74
2.08
1.75
1.69
1.42
0.73
0.71
0.53
Current Liabilities
9,038.76
8,752.05
7,585.12
7,141.67
5,698.19
4,957.91
2,468.11
2,664.50
2,657.40
1,865.50
Trade Payables
760.07
734.67
649.08
576.96
500.49
608.08
526.46
516.12
423.96
298.40
Other Current Liabilities
8,241.21
7,971.34
6,921.38
6,467.90
5,122.26
4,271.09
1,670.14
1,905.78
2,037.82
1,473.20
Short Term Borrowings
4.02
21.24
2.56
73.22
43.68
62.29
244.97
228.58
176.56
60.93
Short Term Provisions
33.46
24.80
12.10
23.59
31.76
16.45
26.54
14.02
19.06
32.97
Total Liabilities
17,516.67
16,033.76
14,836.99
13,598.00
12,113.50
10,685.78
7,809.74
6,349.95
5,996.62
4,298.08
Net Block
936.09
918.58
944.98
1,016.47
1,028.57
929.13
821.37
483.74
340.13
1,361.92
Gross Block
1,523.52
1,452.20
1,432.72
1,428.49
1,346.68
1,157.87
978.12
569.42
372.44
1,714.30
Accumulated Depreciation
587.43
533.62
470.74
395.02
312.11
228.74
156.75
85.68
32.31
352.38
Non Current Assets
7,010.17
6,321.63
6,316.14
6,187.71
5,801.98
4,923.95
4,704.98
3,549.98
3,166.43
2,388.57
Capital Work in Progress
1,231.53
740.47
540.65
494.91
2,097.47
2,009.71
2,129.12
1,563.68
1,410.83
485.65
Non Current Investment
2.61
5.52
48.82
4,041.12
2,025.21
1,403.88
1,038.02
1,000.92
968.13
34.47
Long Term Loans & Adv.
1,148.25
852.20
618.94
519.78
565.99
492.28
634.67
431.39
383.90
427.72
Other Non Current Assets
34.50
42.32
202.59
115.43
84.74
88.95
81.80
70.25
63.44
78.81
Current Assets
10,506.50
9,712.13
8,520.85
7,410.29
6,311.52
5,761.83
3,104.76
2,799.97
2,830.19
1,909.51
Current Investments
47.05
56.18
459.80
51.29
16.20
41.33
181.28
0.00
25.89
0.00
Inventories
7,735.88
7,327.31
6,222.80
5,901.97
5,209.36
4,816.06
2,179.47
2,263.91
2,306.69
1,544.38
Sundry Debtors
499.71
461.60
504.17
527.19
430.61
420.82
176.95
37.37
42.94
14.96
Cash & Bank
1,737.27
1,478.08
944.75
559.42
304.91
222.22
146.58
136.33
108.93
82.93
Other Current Assets
486.59
184.27
107.09
60.01
350.44
261.40
420.48
362.36
345.74
267.24
Short Term Loans & Adv.
303.58
204.69
282.24
310.41
307.33
232.03
189.69
119.09
136.22
133.86
Net Current Assets
1,467.74
960.08
935.73
268.62
613.33
803.92
636.65
135.47
172.79
44.01
Total Assets
17,516.67
16,033.76
14,836.99
13,598.00
12,113.50
10,685.78
7,809.74
6,349.95
5,996.62
4,298.08

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
333.98
966.47
1,032.08
802.88
464.89
467.21
48.73
397.83
338.69
25.96
PBT
568.68
277.99
-15.04
-125.10
161.35
427.42
195.70
239.57
217.98
172.48
Adjustment
686.71
610.11
746.62
600.23
532.03
387.83
361.90
347.27
281.06
226.99
Changes in Working Capital
-679.40
237.44
404.43
381.36
-164.29
-236.34
-414.09
-113.41
-102.46
-322.17
Cash after chg. in Working capital
575.99
1,125.54
1,136.01
856.49
529.09
578.91
143.51
473.43
396.58
77.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-242.01
-159.07
-103.93
-53.61
-64.20
-111.70
-94.78
-75.60
-57.89
-51.34
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
-379.46
-270.60
-971.44
-748.39
-716.58
-451.96
-1,084.22
-334.59
-948.02
-387.56
Net Fixed Assets
-659.18
-14.80
-0.14
69.02
100.82
254.40
-187.97
397.07
1,102.56
-206.73
Net Investments
-196.30
247.81
815.89
-240.15
-420.57
-414.46
-561.99
-143.04
-1,438.79
-59.15
Others
476.02
-503.61
-1,787.19
-577.26
-396.83
-291.90
-334.26
-588.62
-611.79
-121.68
Cash from Financing Activity
240.62
-695.23
33.37
29.74
320.98
44.79
1,031.68
-57.87
630.73
373.38
Net Cash Inflow / Outflow
195.14
0.64
94.01
84.23
69.29
60.04
-3.81
5.37
21.40
11.78
Opening Cash & Equivalents
375.09
374.45
280.44
196.21
126.92
66.88
70.69
65.32
43.92
38.29
Closing Cash & Equivalent
570.23
375.09
374.45
280.44
196.21
126.92
66.88
70.69
65.32
54.01

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
156.99
139.97
125.86
110.69
109.63
105.70
111.62
98.87
90.02
80.22
ROA
2.39%
1.44%
-0.46%
-0.77%
0.99%
3.04%
1.87%
2.70%
2.68%
3.01%
ROE
11.70%
7.25%
-2.48%
-4.33%
5.11%
12.66%
6.68%
10.36%
9.55%
8.72%
ROCE
12.64%
9.18%
5.71%
3.12%
7.85%
12.14%
9.17%
11.78%
11.90%
11.42%
Fixed Asset Turnover
3.29
2.39
2.10
1.41
2.10
2.78
2.45
4.30
1.95
0.82
Receivable days
35.83
51.17
62.77
89.64
59.03
36.70
20.62
7.24
5.19
7.26
Inventory Days
561.41
717.90
737.89
1039.92
695.11
429.46
427.43
412.09
344.87
371.38
Payable days
241.33
3833.83
835.93
886.46
128.93
281.02
117.38
107.66
97.53
137.06
Cash Conversion Cycle
355.90
-3064.76
-35.27
243.10
625.21
185.14
330.67
311.68
252.52
241.57
Total Debt/Equity
1.47
1.41
1.67
2.11
2.02
1.75
1.49
1.53
1.61
1.23
Interest Cover
2.16
1.64
0.97
0.63
1.47
2.53
1.76
1.97
2.10
2.31

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Brigade Group signs Joint Development agreement to develop residential project in Chennai
    7th Nov 2024, 17:42 PM

    The project will have a Gross Development Value of about Rs 800 crore

    Read More
  • Brigade Group launches premium flexible workspaces ‘BuzzWorks’
    12th Sep 2024, 11:58 AM

    This expansion aligns with Brigade Group’s strategic vision to reach 1 million sq.ft. of flexible office space by FY26

    Read More
  • Brigade Group launches ibis Styles Mysuru
    19th Aug 2024, 10:13 AM

    ibis Styles Mysuru seeks to redefine hospitality with its fusion of contemporary design and cultural nuances

    Read More
  • Brigade Group inks pact with abCoffee
    16th Aug 2024, 12:30 PM

    Through this partnership, abCoffee will open 6 outlets within Brigade properties, enhancing the cafe experience for tenants and visitors alike

    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.