Stocx Research Club logo ×
Screener Research Unlisted Startup Funding

Brigade Enterprises

₹453.3 -12.1 | 2.6%

Market Cap ₹10493 Cr.

Stock P/E 41.0

P/B 3.4

Current Price ₹453.3

Book Value ₹ 134.7

Face Value 10

52W High ₹585

Dividend Yield 0.33%

52W Low ₹ 376.2

Overview Inc. Year: 1995Industry: Construction - Real Estate

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.

Read More..

Brigade Enterprises Share Price

| |

Volume
Price

Quarterly Price

Show Value Show %

Brigade Enterprises Quarterly Results

#(Fig in Cr.) Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
Net Sales 311 645 791 383 753 921 942 902 879 820
Other Income 11 9 30 9 23 12 22 18 33 38
Total Income 322 654 821 392 776 933 965 920 912 859
Total Expenditure 223 496 603 272 560 664 737 670 663 612
Operating Profit 99 157 218 120 216 270 228 250 249 246
Interest 82 86 90 113 113 108 109 106 110 118
Depreciation 56 59 66 85 88 87 91 75 78 78
Exceptional Income / Expenses 0 -40 -36 -21 -16 0 -20 10 18 0
Profit Before Tax -40 -27 26 -99 -1 74 7 79 80 50
Provision for Tax -9 -5 7 -12 14 29 19 18 28 7
Profit After Tax -31 -22 19 -87 -14 46 -12 61 52 43
Adjustments 14 6 21 47 26 33 44 27 26 14
Profit After Adjustments -17 -16 40 -40 12 78 32 88 78 57
Adjusted Earnings Per Share -0.8 -0.8 1.9 -1.7 0.5 3.4 1.4 3.8 3.4 2.5

Brigade Enterprises Profit & Loss

#(Fig in Cr.) Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
Net Sales 613 823 947 1311 2038 2024 1897 2973 2632 1950 2999 3543
Other Income 38 12 20 20 33 34 50 55 49 60 67 111
Total Income 651 835 967 1331 2071 2058 1947 3028 2682 2010 3066 3656
Total Expenditure 470 614 648 928 1548 1450 1343 2183 1969 1478 2232 2682
Operating Profit 181 221 318 403 523 609 605 845 713 532 833 973
Interest 60 90 113 131 199 246 259 279 340 347 444 443
Depreciation 53 77 82 99 106 123 138 140 192 237 351 322
Exceptional Income / Expenses 0 -0 0 0 0 0 -12 0 -21 -76 -57 8
Profit Before Tax 67 54 124 172 218 240 196 427 160 -128 -18 216
Provision for Tax 10 -6 35 58 80 73 64 146 47 -29 50 72
Profit After Tax 57 60 89 115 138 166 132 281 112 -99 -67 144
Adjustments 0 1 -1 -20 -14 -13 8 -40 18 53 150 111
Profit After Adjustments 57 61 88 95 124 153 140 240 131 -46 83 255
Adjusted Earnings Per Share 3.4 3.6 5.2 5.6 7.3 9 6.9 11.8 6.4 -2.2 3.6 11.1

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 54% 0% 8% 17%
Operating Profit CAGR 57% -0% 6% 16%
PAT CAGR 0% NAN% NAN% NAN%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR -11% 55% 23% 28%
ROE Average -3% -1% 4% 6%
ROCE Average 6% 6% 8% 9%

Brigade Enterprises Balance Sheet

#(Fig in Cr.) Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Shareholder's Funds 1166 1212 1280 1357 1538 1695 2287 2169 2281 2348 2910
Minority's Interest 0 5 0 26 124 227 223 188 166 116 -32
Borrowings 683 843 533 893 1500 1588 2633 3316 3867 3934 4385
Other Non-Current Liabilities 236 214 155 158 177 175 198 54 101 59 -11
Total Current Liabilities 652 682 1374 1866 2657 2665 2468 4958 5698 7142 7585
Total Liabilities 2738 2957 3341 4298 5997 6350 7810 10686 12114 13598 14837
Fixed Assets 508 1053 1227 1362 340 484 821 929 1029 1016 945
Other Non-Current Assets 990 614 757 1027 2826 3066 3884 3995 4773 5171 5371
Total Current Assets 1237 1286 1357 1910 2830 2800 3105 5762 6312 7410 8521
Total Assets 2738 2957 3341 4298 5997 6350 7810 10686 12114 13598 14837

Brigade Enterprises Cash Flow

#(Fig in Cr.) Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Opening Cash & Cash Equivalents 45 49 43 38 44 65 71 67 127 196 280
Cash Flow from Operating Activities 249 29 490 26 339 398 49 467 465 803 1032
Cash Flow from Investing Activities -223 -84 -234 -388 -948 -335 -1084 -452 -717 -748 -971
Cash Flow from Financing Activities -23 54 -262 373 631 -58 1032 45 321 30 33
Net Cash Inflow / Outflow 4 -2 -5 12 21 5 -4 60 69 84 94
Closing Cash & Cash Equivalent 49 47 38 54 65 71 67 127 196 280 374

Brigade Enterprises Ratios

# Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Earnings Per Share (Rs) 3.38 3.64 5.22 5.63 7.3 8.98 6.88 11.78 6.39 -2.2 3.59
CEPS(Rs) 6.54 8.16 10.14 12.66 14.36 16.95 13.24 20.6 14.9 6.54 12.29
DPS(Rs) 1.5 1.5 2 2 2 2.5 2 2 1 1.2 1.5
Book NAV/Share(Rs) 69.08 71.79 76.03 80.22 90.02 98.87 111.62 105.7 109.63 110.69 125.86
Core EBITDA Margin(%) 23.31 25.39 31.53 29.22 24.05 28.38 29.23 26.56 25.2 24.2 25.55
EBIT Margin(%) 20.83 17.43 25 23.18 20.46 24.01 24 23.72 19 11.24 14.2
Pre Tax Margin(%) 10.98 6.51 13.05 13.16 10.7 11.84 10.33 14.35 6.07 -6.55 -0.59
PAT Margin (%) 9.29 7.3 9.4 8.77 6.76 8.22 6.98 9.45 4.27 -5.08 -2.25
Cash Profit Margin (%) 17.97 16.7 18.03 16.34 11.96 14.28 14.24 14.16 11.57 7.07 9.44
ROA(%) 2.12 2.11 2.82 3.01 2.68 2.7 1.87 3.04 0.99 -0.77 -0.47
ROE(%) 4.98 5.06 7.15 8.72 9.55 10.36 6.68 12.66 5.11 -4.33 -2.58
ROCE(%) 6.29 6.48 10.04 11.42 11.9 11.78 9.17 12.14 7.85 3.12 5.68
Receivable days 15.44 12.27 10.98 7.26 5.19 7.24 20.62 36.7 59.03 89.64 62.77
Inventory Days 426.23 383.74 391.88 371.38 344.87 412.09 427.43 429.46 695.11 1039.92 737.89
Payable days 206.12 96.94 151.95 156.88 335.79 673.52 932.38 240.3 388.69 886.46 835.93
PER(x) 11.48 10.43 7.81 16.98 13.35 17.37 23.78 14.13 20.66 0 143.97
Price/Book(x) 0.56 0.53 0.54 1.19 1.08 1.58 1.46 1.57 1.2 2.49 4.11
Dividend Yield(%) 2.58 2.64 3.27 1.39 1.37 1.07 0.82 0.8 0.76 0.44 0.29
EV/Net Sales(x) 2.38 2.18 1.76 2.44 1.96 2.52 3.47 2.34 2.63 5.23 5.27
EV/Core EBITDA(x) 8.05 8.13 5.25 7.93 7.66 8.38 10.88 8.24 9.7 19.14 18.97
Net Sales Growth(%) 27.17 34.21 15.08 38.45 55.47 -0.68 -6.27 56.69 -11.46 -25.92 53.79
EBIT Growth(%) -28.89 12.32 65.03 28.4 37.23 16.56 -6.3 54.82 -29.07 -56.18 94.33
PAT Growth(%) -52.76 5.43 48.2 29.23 19.87 20.77 -20.39 111.96 -59.97 -188.06 31.84
EPS Growth(%) -52.76 7.54 43.6 7.86 29.64 22.99 -23.43 71.3 -45.75 -134.37 263.67
Debt/Equity(x) 0.73 1 0.8 1.23 1.61 1.53 1.49 1.75 2.02 2.11 1.67
Current Ratio(x) 1.9 1.88 0.99 1.02 1.07 1.05 1.26 1.16 1.11 1.04 1.12
Quick Ratio(x) 0.64 0.55 0.17 0.2 0.2 0.2 0.37 0.19 0.19 0.21 0.3
Interest Cover(x) 2.11 1.6 2.09 2.31 2.1 1.97 1.76 2.53 1.47 0.63 0.96
Total Debt/Mcap(x) 1.31 1.89 1.49 1.03 1.49 0.97 1.02 1.11 1.68 0.85 0.41

Brigade Enterprises Shareholding Pattern

# Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
Promoter 47.33 47.79 48.03 44.11 43.96 43.91 43.88 43.85 43.82 43.81
FII 11.36 11.68 11.82 12.89 13.08 13.93 13.64 13.31 13.44 14.24
DII 20.55 20.89 20.54 25.2 24.97 23.86 23.86 24.69 25.28 24.55
Public 20.76 19.64 19.61 17.8 17.99 18.3 18.62 18.15 17.46 17.4
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Brigade Enterprises News