Nifty
Sensex
:
:
11930.35
40685.50
33.90 (0.28%)
127.01 (0.31%)

Construction - Real Estate

Rating :
46/99  (View)

BSE: 532929 | NSE: BRIGADE

175.00
-2.45 (-1.38%)
23-Oct-2020 | 4:11PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  177.50
  •  178.30
  •  172.50
  •  177.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  114897
  •  201.07
  •  254.90
  •  90.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,641.07
  • 98.51
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,857.75
  • 0.57%
  • 1.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 47.33%
  • 0.27%
  • 19.90%
  • FII
  • DII
  • Others
  • 11.36%
  • 20.02%
  • 1.12%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.50
  • 5.25
  • 11.53

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.90
  • 6.23
  • 3.65

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.56
  • 0.77
  • -2.80

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.65
  • 16.85
  • 18.44

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.23
  • 1.45
  • 1.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.51
  • 8.79
  • 9.18

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
203
709
-71%
636
760
-16%
552
688
-20%
735
826
-11%
Expenses
156
526
-70%
501
545
-8%
397
512
-22%
545
607
-10%
EBITDA
47
182
-74%
135
215
-37%
156
176
-12%
190
219
-13%
EBIDTM
23%
26%
14%
28%
28%
26%
26%
26%
Other Income
10
8
27%
8
18
-53%
16
10
60%
16
18
-8%
Interest
89
80
12%
81
76
6%
86
70
24%
94
70
35%
Depreciation
56
38
45%
56
42
33%
50
32
57%
47
34
40%
PBT
-87
73
-
-14
114
-
36
85
-58%
65
133
-51%
Tax
-22
27
-
-3
43
-
-5
25
-
28
46
-39%
PAT
-65
46
-
-11
72
-
40
59
-32%
37
87
-57%
PATM
-32%
6%
7%
9%
7%
9%
5%
10%
EPS
-3.14
2.22
-
-0.53
3.47
-
1.96
2.88
-32%
1.80
4.19
-57%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
2,127
2,632
2,973
1,897
2,024
2,038
1,311
947
823
613
482
Net Sales Growth
-29%
-11%
57%
-6%
-1%
55%
38%
15%
34%
27%
 
Cost Of Goods Sold
4,847
520
862
204
255
393
584
346
379
251
127
Gross Profit
-2,720
2,112
2,111
1,693
1,769
1,645
727
601
444
362
355
GP Margin
-128%
80%
71%
89%
87%
81%
55%
63%
54%
59%
74%
Total Expenditure
1,598
1,969
2,183
1,343
1,450
1,548
928
648
614
470
330
Power & Fuel Cost
-
43
34
32
26
23
25
16
3
4
0
% Of Sales
-
2%
1%
2%
1%
1%
2%
2%
0%
1%
0%
Employee Cost
-
216
188
154
143
125
105
91
76
60
39
% Of Sales
-
8%
6%
8%
7%
6%
8%
10%
9%
10%
8%
Manufacturing Exp.
-
853
774
674
776
792
21
20
92
112
121
% Of Sales
-
32%
26%
36%
38%
39%
2%
2%
11%
18%
25%
General & Admin Exp.
-
199
204
161
123
111
96
100
10
6
8
% Of Sales
-
8%
7%
8%
6%
5%
7%
11%
1%
1%
2%
Selling & Distn. Exp.
-
88
81
78
81
84
74
60
45
30
25
% Of Sales
-
3%
3%
4%
4%
4%
6%
6%
5%
5%
5%
Miscellaneous Exp.
-
49
41
40
46
20
23
14
8
7
25
% Of Sales
-
2%
1%
2%
2%
1%
2%
1%
1%
1%
2%
EBITDA
528
663
790
554
574
490
383
298
209
143
152
EBITDA Margin
25%
25%
27%
29%
28%
24%
29%
32%
25%
23%
31%
Other Income
52
47
55
50
34
33
20
20
12
38
48
Interest
350
340
278
259
246
199
131
113
90
60
17
Depreciation
209
192
140
138
123
106
99
82
77
53
20
PBT
0
178
427
208
240
218
172
124
54
67
163
Tax
-1
47
146
64
73
80
58
35
-6
10
42
Tax Rate
-477%
30%
34%
32%
31%
37%
33%
28%
-12%
15%
26%
PAT
2
127
239
139
152
123
94
87
60
57
121
PAT before Minority Interest
21
111
281
132
166
138
115
89
60
57
121
Minority Interest
20
17
-42
6
-14
-15
-21
-2
0
0
0
PAT Margin
0%
5%
8%
7%
8%
6%
7%
9%
7%
9%
25%
PAT Growth
-99%
-47%
72%
-9%
24%
31%
8%
45%
5%
-53%
 
EPS
0.08
6.17
11.57
6.72
7.38
5.94
4.54
4.21
2.90
2.76
5.84

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
2,281
2,169
2,287
1,695
1,538
1,357
1,280
1,212
1,166
1,125
Share Capital
204
136
136
114
113
113
112
112
112
112
Total Reserves
2,045
2,031
2,150
1,580
1,423
1,244
1,168
1,100
1,054
1,012
Non-Current Liabilities
3,968
3,370
2,832
1,763
1,678
1,050
687
1,057
919
886
Secured Loans
3,298
2,865
2,197
1,203
1,041
624
375
785
683
704
Unsecured Loans
569
450
437
385
459
268
158
57
0
0
Long Term Provisions
2
2
1
1
1
1
0
1
3
28
Current Liabilities
5,698
4,958
2,468
2,664
2,657
1,866
1,374
682
652
627
Trade Payables
500
608
526
516
424
298
203
85
116
167
Other Current Liabilities
5,122
4,271
1,670
1,906
2,038
1,473
1,125
532
499
402
Short Term Borrowings
44
62
245
229
177
61
16
27
10
12
Short Term Provisions
32
16
27
14
19
33
29
38
26
47
Total Liabilities
12,114
10,686
7,810
6,350
5,997
4,298
3,341
2,957
2,738
2,638
Net Block
1,029
929
821
484
340
1,362
1,227
1,053
508
395
Gross Block
1,347
1,158
978
569
372
1,714
1,477
1,226
608
461
Accumulated Depreciation
312
229
157
86
32
352
250
173
100
65
Non Current Assets
5,802
4,924
4,705
3,550
3,166
2,389
1,984
1,667
1,498
1,746
Capital Work in Progress
2,097
2,010
2,129
1,564
1,411
486
246
389
925
834
Non Current Investment
2,025
1,404
1,038
1,001
968
34
33
3
2
1
Long Term Loans & Adv.
566
492
635
431
384
428
400
190
31
308
Other Non Current Assets
85
89
82
70
63
79
78
32
32
208
Current Assets
6,312
5,762
3,105
2,800
2,830
1,910
1,357
1,286
1,237
892
Current Investments
16
41
181
0
26
0
49
4
0
0
Inventories
5,209
4,816
2,179
2,264
2,307
1,544
1,123
910
820
612
Sundry Debtors
431
421
177
37
43
15
37
20
36
16
Cash & Bank
305
222
147
136
109
83
38
47
49
45
Other Current Assets
350
29
231
243
346
267
110
306
332
218
Short Term Loans & Adv.
302
232
190
119
136
134
79
297
329
128
Net Current Assets
613
804
637
135
173
44
-16
604
585
264
Total Assets
12,114
10,686
7,810
6,350
5,997
4,298
3,341
2,957
2,738
2,638

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
465
467
49
398
339
26
490
29
249
30
PBT
161
427
196
240
218
172
124
54
67
124
Adjustment
532
388
362
347
281
227
183
199
147
64
Changes in Working Capital
-164
-236
-414
-113
-102
-322
209
-218
48
-124
Cash after chg. in Working capital
529
579
144
473
397
77
516
35
263
64
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-64
-112
-95
-76
-58
-51
-25
-6
-13
-34
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
-717
-452
-1,084
-335
-948
-388
-234
-84
-223
-70
Net Fixed Assets
101
254
-188
397
1,103
-207
-73
-44
-229
-128
Net Investments
-421
-414
-562
-143
-1,439
-59
-41
-72
-1
-5
Others
-397
-292
-334
-589
-612
-122
-120
31
7
63
Cash from Financing Activity
321
45
1,032
-58
631
373
-262
54
-23
45
Net Cash Inflow / Outflow
69
60
-4
5
21
12
-5
-2
4
5
Opening Cash & Equivalents
127
67
71
65
44
38
43
49
45
40
Closing Cash & Equivalent
196
127
67
71
65
54
38
47
49
45

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
110
106
112
99
90
80
76
72
69
67
ROA
1%
3%
2%
3%
3%
3%
3%
2%
2%
5%
ROE
5%
13%
7%
10%
10%
9%
7%
5%
5%
11%
ROCE
8%
12%
9%
12%
12%
11%
10%
6%
6%
9%
Fixed Asset Turnover
2.10
2.78
2.45
4.30
1.95
0.82
0.70
0.90
1.15
1.38
Receivable days
59
37
21
7
5
7
11
12
15
9
Inventory Days
695
429
427
412
345
371
392
384
426
470
Payable days
129
281
117
108
98
137
87
60
65
86
Cash Conversion Cycle
625
185
331
312
253
242
316
336
377
393
Total Debt/Equity
2.02
1.75
1.49
1.53
1.61
1.23
0.80
1.00
0.73
0.82
Interest Cover
1
3
2
2
2
2
2
2
2
11

News Update


  • Brigade Enterprises gets nod to raise Rs 500 crore via various means
    13th Aug 2020, 09:38 AM

    The Board of Directors of the company at its Meeting held on August 12, 2020 has approved the same

    Read More
  • Brigade Enterprises - Quarterly Results
    12th Aug 2020, 16:48 PM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.