Market Cap ₹19365 Cr.
Stock P/E 0.0
P/B 5.7
Current Price ₹838.6
Book Value ₹ 146.1
Face Value 10
52W High ₹933.6
Dividend Yield 0.24%
52W Low ₹ 431
Brigade Enterprises Ltd is an primarily India-based business enterprise, that is carrying on the commercial enterprise of real estate improvement, leasing and associated offerings. The Company operates via two segments: Residential and Lease Rental. The Company's portfolio covers assets development, assets control offerings, hospitality and education. Its projects are positioned in towns in South India, which includes Chennai, Chikmagalur, Hyderabad, Kochi, Mangalore and Mysore. The Company's commercial tasks are designed for software development and enterprise functions. All its buildings are state of art and are provided on a built-to-suit and geared up-to-occupy foundation. They are placed in high commercial, enterprise and information technology (IT) localities. The Company through its subsidiary, Brigade Hospitality Services Ltd (BHSL) operates its hospitality tasks.
Price goes above X
Price falls below X
₹ | |
#(Fig in Cr.) | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 383 | 753 | 921 | 942 | 902 | 879 | 820 | 843 | 654 | 1367 |
Other Income | 9 | 23 | 12 | 22 | 18 | 33 | 38 | 30 | 31 | 41 |
Total Income | 392 | 776 | 933 | 965 | 920 | 912 | 859 | 872 | 685 | 1408 |
Total Expenditure | 272 | 560 | 664 | 737 | 670 | 663 | 612 | 641 | 479 | 1042 |
Operating Profit | 120 | 216 | 270 | 228 | 250 | 249 | 246 | 232 | 206 | 366 |
Interest | 113 | 113 | 108 | 109 | 106 | 110 | 118 | 100 | 108 | 110 |
Depreciation | 85 | 88 | 87 | 91 | 75 | 78 | 78 | 83 | 68 | 76 |
Exceptional Income / Expenses | -21 | -16 | 0 | -20 | 10 | 18 | 0 | 17 | 0 | 0 |
Profit Before Tax | -99 | -1 | 74 | 7 | 79 | 80 | 50 | 65 | 30 | 180 |
Provision for Tax | -12 | 14 | 29 | 19 | 18 | 28 | 7 | 2 | 8 | 68 |
Profit After Tax | -87 | -14 | 46 | -12 | 61 | 52 | 43 | 63 | 22 | 113 |
Adjustments | 47 | 26 | 33 | 44 | 27 | 26 | 14 | 6 | 17 | 21 |
Profit After Adjustments | -40 | 12 | 78 | 32 | 88 | 78 | 57 | 69 | 39 | 134 |
Adjusted Earnings Per Share | -1.7 | 0.5 | 3.4 | 1.4 | 3.8 | 3.4 | 2.5 | 3 | 1.7 | 5.8 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 823 | 947 | 1311 | 2038 | 2024 | 1897 | 2973 | 2632 | 1950 | 2999 | 3445 | 3684 |
Other Income | 12 | 20 | 20 | 33 | 34 | 50 | 55 | 49 | 60 | 67 | 119 | 140 |
Total Income | 835 | 967 | 1331 | 2071 | 2058 | 1947 | 3028 | 2682 | 2010 | 3066 | 3563 | 3824 |
Total Expenditure | 614 | 648 | 928 | 1548 | 1450 | 1343 | 2183 | 1969 | 1478 | 2232 | 2586 | 2774 |
Operating Profit | 221 | 318 | 403 | 523 | 609 | 605 | 845 | 713 | 532 | 833 | 978 | 1050 |
Interest | 90 | 113 | 131 | 199 | 246 | 259 | 279 | 340 | 347 | 444 | 434 | 436 |
Depreciation | 77 | 82 | 99 | 106 | 123 | 138 | 140 | 192 | 237 | 351 | 315 | 305 |
Exceptional Income / Expenses | -0 | 0 | 0 | 0 | 0 | -12 | 0 | -21 | -76 | -57 | 45 | 17 |
Profit Before Tax | 54 | 124 | 172 | 219 | 240 | 198 | 428 | 161 | -125 | -15 | 278 | 325 |
Provision for Tax | -6 | 35 | 58 | 80 | 73 | 64 | 146 | 47 | -29 | 50 | 56 | 85 |
Profit After Tax | 60 | 89 | 115 | 139 | 166 | 134 | 283 | 114 | -96 | -65 | 222 | 241 |
Adjustments | 1 | -1 | -20 | -15 | -13 | 6 | -42 | 17 | 50 | 148 | 69 | 58 |
Profit After Adjustments | 61 | 88 | 95 | 124 | 153 | 140 | 240 | 131 | -46 | 83 | 291 | 299 |
Adjusted Earnings Per Share | 3.6 | 5.2 | 5.6 | 7.3 | 9 | 6.9 | 11.8 | 6.4 | -2.2 | 3.6 | 12.6 | 13 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 15% | 9% | 13% | 15% |
Operating Profit CAGR | 17% | 11% | 10% | 16% |
PAT CAGR | 0% | 25% | 11% | 14% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 67% | 56% | 45% | 36% |
ROE Average | 7% | 0% | 4% | 6% |
ROCE Average | 9% | 6% | 8% | 9% |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 1212 | 1280 | 1357 | 1538 | 1695 | 2287 | 2169 | 2281 | 2348 | 2910 | 3245 |
Minority's Interest | 5 | 0 | 26 | 124 | 227 | 223 | 188 | 166 | 116 | -32 | -101 |
Borrowings | 843 | 533 | 893 | 1500 | 1588 | 2633 | 3316 | 3867 | 3934 | 4385 | 4193 |
Other Non-Current Liabilities | 214 | 155 | 158 | 177 | 175 | 198 | 54 | 101 | 59 | -11 | -55 |
Total Current Liabilities | 682 | 1374 | 1866 | 2657 | 2665 | 2468 | 4958 | 5698 | 7142 | 7585 | 8752 |
Total Liabilities | 2957 | 3341 | 4298 | 5997 | 6350 | 7810 | 10686 | 12114 | 13598 | 14837 | 16034 |
Fixed Assets | 1053 | 1227 | 1362 | 340 | 484 | 821 | 929 | 1029 | 1016 | 945 | 919 |
Other Non-Current Assets | 614 | 757 | 1027 | 2826 | 3066 | 3884 | 3995 | 4773 | 5171 | 5371 | 5403 |
Total Current Assets | 1286 | 1357 | 1910 | 2830 | 2800 | 3105 | 5762 | 6312 | 7410 | 8521 | 9712 |
Total Assets | 2957 | 3341 | 4298 | 5997 | 6350 | 7810 | 10686 | 12114 | 13598 | 14837 | 16034 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 49 | 43 | 38 | 44 | 65 | 71 | 67 | 127 | 196 | 280 | 374 |
Cash Flow from Operating Activities | 29 | 490 | 26 | 339 | 398 | 49 | 467 | 465 | 803 | 1032 | 966 |
Cash Flow from Investing Activities | -84 | -234 | -388 | -948 | -335 | -1084 | -452 | -717 | -748 | -971 | -271 |
Cash Flow from Financing Activities | 54 | -262 | 373 | 631 | -58 | 1032 | 45 | 321 | 30 | 33 | -695 |
Net Cash Inflow / Outflow | -2 | -5 | 12 | 21 | 5 | -4 | 60 | 69 | 84 | 94 | 1 |
Closing Cash & Cash Equivalent | 47 | 38 | 54 | 65 | 71 | 67 | 127 | 196 | 280 | 374 | 375 |
# | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 3.64 | 5.22 | 5.63 | 7.3 | 8.98 | 6.88 | 11.78 | 6.39 | -2.2 | 3.59 | 12.63 |
CEPS(Rs) | 8.16 | 10.14 | 12.66 | 14.43 | 16.95 | 13.31 | 20.69 | 14.97 | 6.66 | 12.41 | 23.26 |
DPS(Rs) | 1.5 | 2 | 2 | 2 | 2.5 | 2 | 2 | 1 | 1.2 | 1.5 | 2 |
Book NAV/Share(Rs) | 71.79 | 76.03 | 80.22 | 90.02 | 98.87 | 111.62 | 105.7 | 109.63 | 110.69 | 125.86 | 139.96 |
Core EBITDA Margin(%) | 25.39 | 31.53 | 29.22 | 24.05 | 28.38 | 29.23 | 26.56 | 25.2 | 24.2 | 25.55 | 24.94 |
EBIT Margin(%) | 17.43 | 25 | 23.18 | 20.52 | 24.01 | 24.08 | 23.78 | 19.06 | 11.37 | 14.29 | 20.67 |
Pre Tax Margin(%) | 6.51 | 13.05 | 13.16 | 10.76 | 11.84 | 10.41 | 14.41 | 6.13 | -6.42 | -0.5 | 8.07 |
PAT Margin (%) | 7.3 | 9.4 | 8.77 | 6.82 | 8.22 | 7.06 | 9.51 | 4.33 | -4.94 | -2.16 | 6.45 |
Cash Profit Margin (%) | 16.7 | 18.03 | 16.34 | 12.02 | 14.28 | 14.32 | 14.21 | 11.63 | 7.21 | 9.53 | 15.58 |
ROA(%) | 2.11 | 2.82 | 3.01 | 2.7 | 2.7 | 1.89 | 3.06 | 1 | -0.75 | -0.46 | 1.44 |
ROE(%) | 5.06 | 7.15 | 8.72 | 9.64 | 10.36 | 6.76 | 12.74 | 5.18 | -4.21 | -2.48 | 7.25 |
ROCE(%) | 6.48 | 10.04 | 11.42 | 11.94 | 11.78 | 9.2 | 12.17 | 7.88 | 3.15 | 5.71 | 9.18 |
Receivable days | 12.27 | 10.98 | 7.26 | 5.19 | 7.24 | 20.62 | 36.7 | 59.03 | 89.64 | 62.77 | 51.17 |
Inventory Days | 383.74 | 391.88 | 371.38 | 344.87 | 412.09 | 427.43 | 429.46 | 695.11 | 1039.92 | 737.89 | 717.9 |
Payable days | 99.55 | 2455.83 | 3670.86 | 335.79 | 673.52 | 932.38 | 240.3 | 388.69 | 886.46 | 835.93 | 3833.83 |
PER(x) | 10.43 | 7.81 | 16.98 | 13.35 | 17.37 | 23.78 | 14.13 | 20.66 | 0 | 143.97 | 37.55 |
Price/Book(x) | 0.53 | 0.54 | 1.19 | 1.08 | 1.58 | 1.46 | 1.57 | 1.2 | 2.49 | 4.11 | 3.39 |
Dividend Yield(%) | 2.64 | 3.27 | 1.39 | 1.37 | 1.07 | 0.82 | 0.8 | 0.76 | 0.44 | 0.29 | 0.42 |
EV/Net Sales(x) | 2.18 | 1.76 | 2.44 | 1.96 | 2.52 | 3.47 | 2.34 | 2.63 | 5.23 | 5.27 | 4.07 |
EV/Core EBITDA(x) | 8.13 | 5.25 | 7.93 | 7.66 | 8.38 | 10.88 | 8.24 | 9.7 | 19.14 | 18.97 | 14.33 |
Net Sales Growth(%) | 34.21 | 15.08 | 38.45 | 55.47 | -0.68 | -6.27 | 56.69 | -11.46 | -25.92 | 53.79 | 14.87 |
EBIT Growth(%) | 12.32 | 65.03 | 28.4 | 37.65 | 16.2 | -5.99 | 54.69 | -29.02 | -55.81 | 93.3 | 66.17 |
PAT Growth(%) | 5.43 | 48.2 | 29.23 | 20.99 | 19.65 | -19.47 | 110.86 | -59.66 | -184.57 | 32.83 | 443.07 |
EPS Growth(%) | 7.54 | 43.6 | 7.86 | 29.64 | 22.99 | -23.43 | 71.3 | -45.75 | -134.37 | 263.67 | 251.36 |
Debt/Equity(x) | 1 | 0.8 | 1.23 | 1.61 | 1.53 | 1.49 | 1.75 | 2.02 | 2.11 | 1.67 | 1.41 |
Current Ratio(x) | 1.88 | 0.99 | 1.02 | 1.07 | 1.05 | 1.26 | 1.16 | 1.11 | 1.04 | 1.12 | 1.11 |
Quick Ratio(x) | 0.55 | 0.17 | 0.2 | 0.2 | 0.2 | 0.37 | 0.19 | 0.19 | 0.21 | 0.3 | 0.27 |
Interest Cover(x) | 1.6 | 2.09 | 2.31 | 2.1 | 1.97 | 1.76 | 2.54 | 1.47 | 0.64 | 0.97 | 1.64 |
Total Debt/Mcap(x) | 1.89 | 1.49 | 1.03 | 1.49 | 0.97 | 1.02 | 1.11 | 1.68 | 0.85 | 0.41 | 0.42 |
# | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 44.11 | 43.96 | 43.91 | 43.88 | 43.85 | 43.82 | 43.81 | 43.79 | 43.78 | 43.77 |
FII | 12.89 | 13.08 | 13.93 | 13.64 | 13.31 | 13.44 | 14.24 | 14.32 | 13.68 | 13.4 |
DII | 25.2 | 24.97 | 23.86 | 23.86 | 24.69 | 25.28 | 24.55 | 24.62 | 25.45 | 25.4 |
Public | 17.8 | 17.99 | 18.3 | 18.62 | 18.15 | 17.46 | 17.4 | 17.27 | 17.09 | 17.43 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 10.13 | 10.1 | 10.1 | 10.1 | 10.1 | 10.1 | 10.1 | 10.1 | 10.1 | 10.1 |
FII | 2.96 | 3.01 | 3.2 | 3.14 | 3.07 | 3.1 | 3.28 | 3.3 | 3.16 | 3.09 |
DII | 5.79 | 5.74 | 5.49 | 5.49 | 5.69 | 5.83 | 5.66 | 5.68 | 5.87 | 5.86 |
Public | 4.09 | 4.13 | 4.21 | 4.29 | 4.18 | 4.03 | 4.01 | 3.98 | 3.94 | 4.02 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 22.96 | 22.98 | 23.01 | 23.03 | 23.04 | 23.06 | 23.07 | 23.07 | 23.08 | 23.09 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
See More Unlisted Share Articles
You May Also Know About