WEBSITE BSE:532929 NSE: BRIGADE Inc. Year: 1995 Industry: Construction - Real Estate
Last updated: 15:57
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 developme...Read More
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 Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹19626 Cr.
Stock P/E 28.8
P/B 2.9
Current Price ₹802.4
Book Value ₹ 273.1
Face Value 10
52W High ₹1332.4
Dividend Yield 0.31%
52W Low ₹ 710.8
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1367 | 1174 | 1702 | 1078 | 1072 | 1464 | 1460 | 1281 | 1383 | 1575 |
| Other Income | 41 | 34 | 60 | 36 | 66 | 66 | 72 | 52 | 46 | 48 |
| Total Income | 1408 | 1208 | 1763 | 1113 | 1138 | 1530 | 1532 | 1333 | 1430 | 1623 |
| Total Expenditure | 1042 | 912 | 1270 | 785 | 780 | 1050 | 1044 | 957 | 1055 | 1164 |
| Operating Profit | 366 | 296 | 493 | 328 | 358 | 479 | 488 | 375 | 375 | 459 |
| Interest | 110 | 135 | 138 | 152 | 123 | 114 | 107 | 106 | 102 | 90 |
| Depreciation | 76 | 82 | 76 | 68 | 69 | 76 | 76 | 76 | 76 | 80 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19 |
| Profit Before Tax | 180 | 79 | 279 | 108 | 166 | 289 | 306 | 194 | 196 | 270 |
| Provision for Tax | 68 | 24 | 68 | 28 | 51 | 53 | 56 | 36 | 25 | 64 |
| Profit After Tax | 113 | 56 | 211 | 81 | 115 | 236 | 249 | 158 | 171 | 206 |
| Adjustments | 21 | 18 | -5 | 3 | 4 | 1 | -3 | -8 | -8 | -20 |
| Profit After Adjustments | 134 | 73 | 206 | 84 | 119 | 236 | 247 | 150 | 163 | 187 |
| Adjusted Earnings Per Share | 5.8 | 3.2 | 8.9 | 3.6 | 4.9 | 9.7 | 10.1 | 6.1 | 6.6 | 7.6 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1311 | 2038 | 2024 | 1897 | 2973 | 2632 | 1950 | 2999 | 3445 | 4897 | 5074 | 5699 |
| Other Income | 20 | 33 | 34 | 48 | 54 | 49 | 60 | 67 | 119 | 167 | 239 | 218 |
| Total Income | 1331 | 2071 | 2058 | 1946 | 3027 | 2682 | 2010 | 3066 | 3563 | 5064 | 5314 | 5918 |
| Total Expenditure | 928 | 1548 | 1450 | 1343 | 2183 | 1969 | 1478 | 2232 | 2586 | 3702 | 3660 | 4220 |
| Operating Profit | 403 | 523 | 609 | 603 | 844 | 713 | 532 | 833 | 978 | 1362 | 1654 | 1697 |
| Interest | 131 | 199 | 246 | 259 | 279 | 340 | 347 | 444 | 434 | 491 | 495 | 405 |
| Depreciation | 99 | 106 | 123 | 138 | 140 | 192 | 237 | 351 | 315 | 302 | 289 | 308 |
| Exceptional Income / Expenses | 0 | 0 | 0 | -12 | 0 | -21 | -76 | -57 | 45 | 0 | 0 | -19 |
| Profit Before Tax | 172 | 219 | 240 | 196 | 427 | 161 | -125 | -15 | 278 | 569 | 869 | 966 |
| Provision for Tax | 58 | 80 | 73 | 63 | 146 | 47 | -29 | 50 | 56 | 168 | 189 | 181 |
| Profit After Tax | 115 | 139 | 166 | 133 | 282 | 114 | -96 | -65 | 222 | 401 | 680 | 784 |
| Adjustments | -20 | -15 | -13 | 7 | -42 | 17 | 50 | 148 | 69 | 50 | 1 | -39 |
| Profit After Adjustments | 95 | 124 | 153 | 140 | 240 | 131 | -46 | 83 | 291 | 451 | 681 | 747 |
| Adjusted Earnings Per Share | 5.6 | 7.3 | 9 | 6.9 | 11.8 | 6.4 | -2.2 | 3.6 | 12.6 | 19.5 | 27.9 | 30.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 4% | 19% | 14% | 14% |
| Operating Profit CAGR | 21% | 26% | 18% | 15% |
| PAT CAGR | 70% | 0% | 43% | 19% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -27% | 17% | 23% | 24% |
| ROE Average | 15% | 11% | 5% | 7% |
| ROCE Average | 14% | 12% | 9% | 10% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 1357 | 1538 | 1695 | 2287 | 2169 | 2281 | 2348 | 2910 | 3245 | 3516 | 5638 |
| Minority's Interest | 26 | 124 | 227 | 223 | 188 | 166 | 116 | -32 | -101 | 42 | 277 |
| Borrowings | 893 | 1500 | 1588 | 2633 | 3316 | 3867 | 3934 | 4385 | 4193 | 4887 | 4361 |
| Other Non-Current Liabilities | 158 | 177 | 175 | 198 | 54 | 101 | 59 | -11 | -55 | 34 | -54 |
| Total Current Liabilities | 1866 | 2657 | 2665 | 2468 | 4958 | 5698 | 7142 | 7585 | 8752 | 9039 | 11408 |
| Total Liabilities | 4298 | 5997 | 6350 | 7810 | 10686 | 12114 | 13598 | 14837 | 16034 | 17517 | 21631 |
| Fixed Assets | 1362 | 340 | 484 | 821 | 929 | 1029 | 1016 | 945 | 919 | 936 | 1028 |
| Other Non-Current Assets | 1027 | 2826 | 3066 | 3884 | 3995 | 4773 | 5171 | 5371 | 5403 | 5650 | 6821 |
| Total Current Assets | 1910 | 2830 | 2800 | 3105 | 5762 | 6312 | 7410 | 8521 | 9712 | 10930 | 13782 |
| Total Assets | 4298 | 5997 | 6350 | 7810 | 10686 | 12114 | 13598 | 14837 | 16034 | 17517 | 21631 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 38 | 44 | 65 | 71 | 67 | 127 | 196 | 280 | 374 | 375 | 570 |
| Cash Flow from Operating Activities | 26 | 339 | 398 | 49 | 467 | 465 | 803 | 1032 | 966 | 334 | 995 |
| Cash Flow from Investing Activities | -388 | -948 | -335 | -1084 | -452 | -717 | -748 | -971 | -271 | -379 | -590 |
| Cash Flow from Financing Activities | 373 | 631 | -58 | 1032 | 45 | 321 | 30 | 33 | -695 | 241 | 860 |
| Net Cash Inflow / Outflow | 12 | 21 | 5 | -4 | 60 | 69 | 84 | 94 | 1 | 195 | 1265 |
| Closing Cash & Cash Equivalent | 54 | 65 | 71 | 67 | 127 | 196 | 280 | 374 | 375 | 570 | 1835 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 5.63 | 7.3 | 8.98 | 6.88 | 11.78 | 6.39 | -2.2 | 3.59 | 12.63 | 19.52 | 27.89 |
| CEPS(Rs) | 12.66 | 14.43 | 16.95 | 13.25 | 20.65 | 14.97 | 6.66 | 12.41 | 23.26 | 30.43 | 39.66 |
| DPS(Rs) | 1.33 | 1.33 | 1.67 | 1.33 | 1.33 | 1 | 1.2 | 1.5 | 2 | 2 | 2.5 |
| Book NAV/Share(Rs) | 80.22 | 90.02 | 98.87 | 111.62 | 105.7 | 109.63 | 110.69 | 125.86 | 139.97 | 151.23 | 229.74 |
| Core EBITDA Margin(%) | 29.22 | 24.05 | 28.38 | 29.23 | 26.56 | 25.2 | 24.2 | 25.55 | 24.94 | 24.36 | 27.86 |
| EBIT Margin(%) | 23.18 | 20.52 | 24.01 | 23.99 | 23.75 | 19.06 | 11.37 | 14.29 | 20.67 | 21.61 | 26.89 |
| Pre Tax Margin(%) | 13.16 | 10.76 | 11.84 | 10.32 | 14.38 | 6.13 | -6.42 | -0.5 | 8.07 | 11.6 | 17.13 |
| PAT Margin (%) | 8.77 | 6.82 | 8.22 | 7 | 9.48 | 4.33 | -4.94 | -2.16 | 6.45 | 8.18 | 13.41 |
| Cash Profit Margin (%) | 16.34 | 12.02 | 14.28 | 14.26 | 14.19 | 11.63 | 7.21 | 9.53 | 15.58 | 14.34 | 19.1 |
| ROA(%) | 3.01 | 2.7 | 2.7 | 1.88 | 3.05 | 1 | -0.75 | -0.46 | 1.44 | 2.39 | 3.48 |
| ROE(%) | 8.72 | 9.64 | 10.36 | 6.7 | 12.71 | 5.18 | -4.21 | -2.48 | 7.25 | 11.93 | 14.94 |
| ROCE(%) | 11.42 | 11.94 | 11.78 | 9.16 | 12.16 | 7.88 | 3.15 | 5.71 | 9.18 | 12.74 | 13.82 |
| Receivable days | 7.26 | 5.19 | 7.24 | 20.62 | 36.7 | 59.03 | 89.64 | 62.77 | 51.17 | 35.78 | 40.59 |
| Inventory Days | 371.38 | 344.87 | 412.09 | 427.43 | 429.46 | 695.11 | 1039.92 | 737.89 | 717.9 | 560.6 | 597.04 |
| Payable days | 3670.86 | 335.79 | 673.52 | 932.38 | 240.3 | 388.69 | 886.46 | 835.93 | 3833.83 | 202.31 | 360.25 |
| PER(x) | 16.98 | 13.35 | 17.37 | 23.78 | 14.13 | 20.66 | 0 | 143.97 | 37.55 | 47.93 | 35.03 |
| Price/Book(x) | 1.19 | 1.08 | 1.58 | 1.46 | 1.57 | 1.2 | 2.49 | 4.11 | 3.39 | 6.19 | 4.25 |
| Dividend Yield(%) | 1.39 | 1.37 | 1.07 | 0.82 | 0.8 | 0.76 | 0.44 | 0.29 | 0.42 | 0.21 | 0.26 |
| EV/Net Sales(x) | 2.44 | 1.97 | 2.52 | 3.47 | 2.34 | 2.63 | 5.23 | 5.27 | 4.07 | 5.15 | 5.1 |
| EV/Core EBITDA(x) | 7.93 | 7.66 | 8.38 | 10.92 | 8.25 | 9.7 | 19.14 | 18.97 | 14.33 | 18.52 | 15.66 |
| Net Sales Growth(%) | 38.45 | 55.47 | -0.68 | -6.27 | 56.69 | -11.46 | -25.92 | 53.79 | 14.87 | 42.16 | 3.63 |
| EBIT Growth(%) | 28.4 | 37.65 | 16.2 | -6.37 | 55.11 | -28.93 | -55.81 | 93.3 | 66.17 | 48.81 | 28.79 |
| PAT Growth(%) | 29.23 | 20.99 | 19.65 | -20.15 | 112.15 | -59.56 | -184.57 | 32.83 | 443.07 | 80.51 | 69.68 |
| EPS Growth(%) | 7.86 | 29.64 | 22.99 | -23.43 | 71.3 | -45.75 | -134.37 | 263.67 | 251.36 | 54.58 | 42.84 |
| Debt/Equity(x) | 1.23 | 1.61 | 1.53 | 1.49 | 1.75 | 2.02 | 2.11 | 1.67 | 1.41 | 1.53 | 0.94 |
| Current Ratio(x) | 1.02 | 1.07 | 1.05 | 1.26 | 1.16 | 1.11 | 1.04 | 1.12 | 1.11 | 1.21 | 1.21 |
| Quick Ratio(x) | 0.2 | 0.2 | 0.2 | 0.37 | 0.19 | 0.19 | 0.21 | 0.3 | 0.27 | 0.35 | 0.43 |
| Interest Cover(x) | 2.31 | 2.1 | 1.97 | 1.75 | 2.53 | 1.47 | 0.64 | 0.97 | 1.64 | 2.16 | 2.75 |
| Total Debt/Mcap(x) | 1.03 | 1.49 | 0.97 | 1.02 | 1.11 | 1.68 | 0.85 | 0.41 | 0.42 | 0.25 | 0.22 |
| # | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 43.77 | 43.75 | 43.72 | 43.72 | 41.37 | 41.37 | 41.14 | 41.13 | 41.12 | 41.12 |
| FII | 13.4 | 13.73 | 14.87 | 16.17 | 18.46 | 20.23 | 20.21 | 19.33 | 18.66 | 18.14 |
| DII | 25.4 | 25.01 | 23.84 | 22.86 | 24.02 | 22.92 | 22.87 | 23.44 | 23.28 | 23.54 |
| Public | 17.43 | 17.51 | 17.57 | 17.25 | 16.14 | 15.49 | 15.78 | 16.09 | 16.94 | 17.19 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 10.1 | 10.1 | 10.1 | 10.1 | 10.1 | 10.1 | 10.05 | 10.05 | 10.05 | 10.05 |
| FII | 3.09 | 3.17 | 3.44 | 3.74 | 4.51 | 4.94 | 4.94 | 4.73 | 4.56 | 4.44 |
| DII | 5.86 | 5.77 | 5.51 | 5.28 | 5.87 | 5.6 | 5.59 | 5.73 | 5.69 | 5.76 |
| Public | 4.02 | 4.04 | 4.06 | 3.99 | 3.94 | 3.78 | 3.86 | 3.93 | 4.14 | 4.2 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 23.09 | 23.09 | 23.11 | 23.11 | 24.42 | 24.43 | 24.44 | 24.44 | 24.45 | 24.45 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
