Nifty
Sensex
:
:
11752.80
39140.28
-34.35 (-0.29%)
-135.36 (-0.34%)

Construction - Real Estate

Rating :
65/99  (View)

BSE: 532929 | NSE: BRIGADE

244.75
-2.05 (-0.83%)
18-Apr-2019 | 3:53PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  248.00
  •  248.00
  •  239.05
  •  246.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  31444
  •  76.96
  •  309.00
  •  156.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,339.85
  • 17.00
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,582.96
  • 0.82%
  • 1.66

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 46.84%
  • 0.98%
  • 23.30%
  • FII
  • DII
  • Others
  • 0.62%
  • 15.27%
  • 12.99%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.94
  • 14.91
  • -2.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 34.09
  • 13.18
  • 2.50

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.67
  • 9.63
  • 3.93

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.09
  • 16.30
  • 17.03

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.04
  • 1.32
  • 1.43

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.26
  • 8.29
  • 8.88

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
687.73
423.91
62.23%
825.90
484.71
70.39%
699.11
555.04
25.96%
433.54
553.74
-21.71%
Expenses
511.79
264.65
93.38%
607.11
350.60
73.16%
519.58
428.76
21.18%
298.73
355.63
-16.00%
EBITDA
175.94
159.26
10.47%
218.79
134.11
63.14%
179.53
126.28
42.17%
134.81
198.11
-31.95%
EBIDTM
25.58%
37.57%
26.49%
27.67%
25.68%
22.75%
31.10%
35.78%
Other Income
10.25
9.73
5.34%
17.67
14.76
19.72%
8.77
9.68
-9.40%
14.14
6.94
103.75%
Interest
69.70
63.59
9.61%
69.71
60.45
15.32%
62.81
60.75
3.39%
74.61
59.23
25.97%
Depreciation
31.98
36.63
-12.69%
33.87
32.06
5.65%
31.67
31.73
-0.19%
37.24
32.83
13.43%
PBT
84.51
68.77
22.89%
132.88
56.36
135.77%
93.82
43.48
115.78%
25.56
112.99
-77.38%
Tax
25.07
23.67
5.91%
46.36
14.74
214.52%
31.31
14.20
120.49%
10.21
30.48
-66.50%
PAT
59.44
45.10
31.80%
86.52
41.62
107.88%
62.51
29.28
113.49%
15.35
82.51
-81.40%
PATM
8.64%
10.64%
10.48%
8.59%
8.94%
5.28%
3.54%
14.90%
EPS
3.59
3.59
0.00%
5.02
3.01
66.78%
4.63
2.32
99.57%
1.33
6.52
-79.60%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
2,646.28
1,897.20
2,024.14
2,037.92
1,310.83
946.76
822.69
613.00
482.04
324.69
364.38
Net Sales Growth
31.17%
-6.27%
-0.68%
55.47%
38.45%
15.08%
34.21%
27.17%
48.46%
-10.89%
 
Cost Of Goods Sold
709.88
204.07
254.73
392.60
583.59
346.20
379.13
251.17
126.56
151.53
189.55
Gross Profit
1,936.40
1,693.13
1,769.41
1,645.32
727.24
600.56
443.56
361.83
355.48
173.16
174.82
GP Margin
73.17%
89.24%
87.42%
80.74%
55.48%
63.43%
53.92%
59.03%
73.74%
53.33%
47.98%
Total Expenditure
1,937.21
1,342.74
1,449.78
1,547.76
927.79
648.27
613.80
470.13
330.35
314.75
334.88
Power & Fuel Cost
-
32.09
26.18
23.12
25.28
16.11
3.33
4.13
0.41
0.34
51.82
% Of Sales
-
1.69%
1.29%
1.13%
1.93%
1.70%
0.40%
0.67%
0.09%
0.10%
14.22%
Employee Cost
-
154.50
143.32
125.22
104.75
91.44
75.69
59.50
38.66
21.36
18.83
% Of Sales
-
8.14%
7.08%
6.14%
7.99%
9.66%
9.20%
9.71%
8.02%
6.58%
5.17%
Manufacturing Exp.
-
673.82
775.54
792.42
20.87
20.43
92.40
111.86
121.15
98.07
21.07
% Of Sales
-
35.52%
38.31%
38.88%
1.59%
2.16%
11.23%
18.25%
25.13%
30.20%
5.78%
General & Admin Exp.
-
160.85
122.98
110.80
96.45
100.15
9.88
6.36
7.61
19.60
24.33
% Of Sales
-
8.48%
6.08%
5.44%
7.36%
10.58%
1.20%
1.04%
1.58%
6.04%
6.68%
Selling & Distn. Exp.
-
77.91
80.99
83.50
73.74
60.32
45.12
30.45
25.24
12.97
18.64
% Of Sales
-
4.11%
4.00%
4.10%
5.63%
6.37%
5.48%
4.97%
5.24%
3.99%
5.12%
Miscellaneous Exp.
-
39.50
46.04
20.10
23.11
13.62
8.25
6.66
10.71
10.89
18.64
% Of Sales
-
2.08%
2.27%
0.99%
1.76%
1.44%
1.00%
1.09%
2.22%
3.35%
2.92%
EBITDA
709.07
554.46
574.36
490.16
383.04
298.49
208.89
142.87
151.69
9.94
29.50
EBITDA Margin
26.79%
29.23%
28.38%
24.05%
29.22%
31.53%
25.39%
23.31%
31.47%
3.06%
8.10%
Other Income
50.83
48.31
34.24
32.75
20.01
19.93
11.92
38.03
47.88
66.68
44.41
Interest
276.83
259.40
246.48
199.01
131.39
113.07
89.82
60.39
16.82
9.03
3.12
Depreciation
134.76
137.66
122.55
105.92
99.18
81.76
77.33
53.23
20.04
20.59
15.12
PBT
336.77
205.71
239.57
217.98
172.48
123.59
53.66
67.28
162.72
47.00
55.67
Tax
112.95
62.82
73.16
80.19
57.53
34.64
-6.44
10.35
42.19
0.42
17.44
Tax Rate
33.54%
32.35%
30.54%
36.79%
33.35%
28.03%
-12.02%
15.38%
25.93%
0.89%
31.33%
PAT
223.82
137.67
152.29
122.65
93.76
86.92
59.91
56.93
120.52
46.57
38.22
PAT before Minority Interest
196.81
131.35
166.41
137.79
114.95
88.95
60.02
56.93
120.52
46.57
38.22
Minority Interest
-27.01
6.32
-14.12
-15.14
-21.19
-2.03
-0.11
0.00
0.00
0.00
0.00
PAT Margin
8.46%
7.26%
7.52%
6.02%
7.15%
9.18%
7.28%
9.29%
25.00%
14.34%
10.49%
PAT Growth
12.75%
-9.60%
24.17%
30.81%
7.87%
45.08%
5.23%
-52.76%
158.79%
21.85%
 
Unadjusted EPS
14.57
10.40
13.50
10.90
8.47
8.01
5.45
5.07
10.74
4.22
3.42

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
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
997.10
Share Capital
136.07
113.66
113.18
112.74
112.25
112.25
112.25
112.25
112.25
112.25
Total Reserves
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
884.84
Non-Current Liabilities
2,831.55
1,763.10
1,677.59
1,050.05
687.26
1,056.51
919.12
885.97
765.33
538.95
Secured Loans
2,196.53
1,203.16
1,041.12
624.10
374.71
785.47
683.47
704.01
654.74
428.60
Unsecured Loans
436.55
385.31
459.24
268.45
157.95
57.25
0.00
0.00
111.87
111.87
Long Term Provisions
1.42
0.73
0.71
0.53
0.47
0.63
2.57
28.02
0.00
0.00
Current Liabilities
2,468.11
2,664.50
2,657.40
1,865.50
1,373.82
682.49
652.19
627.37
382.31
385.49
Trade Payables
526.46
516.12
423.96
298.40
203.25
84.99
116.40
167.28
206.90
204.38
Other Current Liabilities
1,670.14
1,905.78
2,037.82
1,473.20
1,125.09
532.36
499.40
402.01
124.54
146.76
Short Term Borrowings
244.97
228.58
176.56
60.93
16.39
26.84
9.98
11.54
0.00
0.00
Short Term Provisions
26.54
14.02
19.06
32.97
29.09
38.30
26.41
46.53
50.87
34.35
Total Liabilities
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
1,921.54
Net Block
821.37
483.74
340.13
1,361.92
1,226.63
1,053.18
507.97
395.42
173.93
141.43
Gross Block
978.12
569.42
372.44
1,714.30
1,477.03
1,226.46
607.93
460.56
235.83
186.54
Accumulated Depreciation
156.75
85.68
32.31
352.38
250.40
173.28
99.96
65.14
61.90
45.11
Non Current Assets
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
821.12
Capital Work in Progress
2,129.12
1,563.68
1,410.83
485.65
245.99
388.56
925.00
833.85
910.93
677.45
Non Current Investment
1,038.02
1,000.92
968.13
34.47
32.84
3.37
1.81
1.11
2.78
2.24
Long Term Loans & Adv.
634.67
431.39
383.90
427.72
399.92
190.11
31.33
307.58
0.00
0.00
Other Non Current Assets
81.80
70.25
63.44
78.81
78.49
31.50
31.50
208.33
0.00
0.00
Current Assets
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
1,073.47
Current Investments
181.28
0.00
25.89
0.00
49.33
4.05
0.00
0.00
0.00
20.00
Inventories
2,179.47
2,263.91
2,306.69
1,544.38
1,123.09
909.88
819.96
611.69
629.56
603.98
Sundry Debtors
176.95
37.37
42.94
14.96
37.19
19.75
35.57
16.28
8.08
4.54
Cash & Bank
146.58
136.33
108.93
82.93
38.29
47.03
48.90
45.12
40.31
44.35
Other Current Assets
420.48
243.27
209.52
133.38
109.54
305.76
332.35
218.50
391.52
400.61
Short Term Loans & Adv.
189.69
119.09
136.22
133.86
78.85
297.21
329.19
128.20
391.52
400.61
Net Current Assets
636.65
135.47
172.79
44.01
-16.38
603.98
584.59
264.23
687.17
687.98
Total Assets
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
1,921.54

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
48.72
397.83
338.69
25.96
490.34
28.81
249.16
30.14
106.28
-201.83
PBT
194.17
239.57
217.98
172.48
123.59
53.58
67.28
123.91
47.00
55.67
Adjustment
363.43
347.27
281.06
226.99
182.62
198.76
147.06
64.34
95.69
84.23
Changes in Working Capital
-414.09
-113.41
-102.46
-322.17
209.44
-217.52
48.31
-124.19
-16.80
-325.78
Cash after chg. in Working capital
143.51
473.43
396.58
77.30
515.65
34.82
262.65
64.06
125.89
-185.89
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-94.79
-75.60
-57.89
-51.34
-25.31
-6.01
-13.49
-33.91
-19.61
-15.94
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
-1,084.22
-334.59
-948.02
-387.56
-233.75
-84.46
-222.52
-70.19
-256.40
42.97
Net Fixed Assets
-187.97
397.07
1,102.56
-206.73
-73.40
-43.56
-228.63
-127.93
-270.72
-329.63
Net Investments
-561.99
-143.04
-1,438.79
-59.15
-40.71
-71.63
-0.96
-5.03
20.11
370.43
Others
-334.26
-588.62
-611.79
-121.68
-119.64
30.73
7.07
62.77
-5.79
2.17
Cash from Financing Activity
1,031.68
-57.87
630.73
373.38
-261.61
53.78
-22.87
44.86
146.08
184.35
Net Cash Inflow / Outflow
-3.82
5.37
21.40
11.78
-5.02
-1.87
3.77
4.81
-4.03
25.49
Opening Cash & Equivalents
70.69
65.32
43.92
38.29
43.31
48.90
45.13
40.31
44.35
18.86
Closing Cash & Equivalent
66.87
70.69
65.32
54.01
38.29
47.03
48.90
45.12
40.31
44.35

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
167.43
148.31
135.03
120.32
114.04
107.68
103.62
100.18
89.93
86.43
ROA
1.86%
2.70%
2.68%
3.01%
2.82%
2.11%
2.12%
5.01%
2.27%
2.15%
ROE
6.63%
10.36%
9.55%
8.72%
7.15%
5.06%
4.98%
11.30%
4.71%
4.10%
ROCE
9.13%
11.78%
11.90%
11.42%
10.04%
6.48%
6.29%
9.39%
3.41%
4.35%
Fixed Asset Turnover
2.45
4.30
1.95
0.82
0.70
0.90
1.15
1.38
1.54
2.35
Receivable days
20.62
7.24
5.19
7.26
10.98
12.27
15.44
9.23
7.10
3.74
Inventory Days
427.43
412.09
344.87
371.38
391.88
383.74
426.23
469.94
693.35
453.94
Payable days
117.38
107.66
97.53
137.06
86.83
59.86
64.99
86.37
128.66
99.54
Cash Conversion Cycle
330.67
311.68
252.52
241.57
316.03
336.15
376.67
392.80
571.79
358.14
Total Debt/Equity
1.49
1.53
1.61
1.23
0.80
1.00
0.73
0.82
0.76
0.56
Interest Cover
1.75
1.97
2.10
2.31
2.09
1.60
2.11
10.68
6.21
18.82

News Update


  • Brigade Group launches 'BuzzWorks'
    14th Mar 2019, 12:24 PM

    BuzzWorks derives its inspiration from the Bee, natures finest example of a collaborative species that works well as a team

    Read More
  • Brigade Group signs MoU with Technopark
    27th Feb 2019, 14:19 PM

    WTC Thiruvananthapuram is being set up on a 13 acre site at Technocity

    Read More
  • Brigade Enterprises - Quarterly Results
    5th Feb 2019, 19:34 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.