Construction - Real Estate · Founded 1995 · www.brigadegroup.com · BSE 532929 · NSE BRIGADE · ISIN INE791I01019
No Notes Added Yet
Business
Brigade Enterprises Ltd. is a leading real estate developer primarily operating in South India, with a significant presence in Bengaluru, Chennai, Hyderabad, Mysuru, Kochi, and Mangaluru. The company's core business involves the development of various property types, including residential apartments and villas, commercial office spaces, retail malls, hospitality (hotels and convention centres), and education facilities. Its business model revolves around developing, constructing, and selling residential units, and developing, leasing, and operating commercial, retail, and hospitality assets. Brigade generates revenue primarily through the sale of developed residential properties and land parcels, as well as recurring income from leasing commercial office spaces, retail malls, and hospitality operations.
Revenue Mix
Brigade Enterprises' revenue mix is diversified across several key segments:
Residential: This segment involves the development and sale of apartments, villas, and integrated townships, typically forming a significant portion of the company's sales revenue.
Commercial (Office & Retail): The company develops and leases out office spaces to corporations and IT/ITeS firms, and operates retail malls. This segment contributes to recurring rental income.
Hospitality: Brigade owns, develops, and operates hotels in partnership with international brands, generating revenue from room sales, food and beverage, and other services.
Other (Education & Property Management): This includes the development and operation of educational institutions and property management services for its various developments.
The exact percentage contribution varies by financial period based on project completions and sales cycles, but the residential segment often drives a large part of the sales, while commercial and hospitality provide stable, recurring income.
Industry
The Indian real estate industry is highly competitive, fragmented in certain segments, and cyclical, but increasingly organized with the implementation of RERA (Real Estate Regulatory Authority). Brigade Enterprises is positioned as one of the prominent and reputable organized developers, particularly strong in South India. It competes with other large national and regional developers. The company is known for its diversified portfolio, encompassing residential, commercial, and hospitality projects, which provides a degree of insulation from downturns in any single segment. Its focus on integrated developments and a track record of quality and timely delivery helps differentiate it in a crowded market.
MOAT
Brigade Enterprises possesses several competitive advantages:
Brand Reputation & Track Record: A well-established brand in South India, known for quality construction, design, and timely project delivery, fostering customer trust and preference.
Diversified Portfolio: Presence across residential, commercial, retail, and hospitality segments reduces reliance on a single market cycle and provides stable annuity income streams from leased assets.
Integrated Project Expertise: Capability to execute large-scale, complex integrated townships and mixed-use developments, which few developers can match.
Land Bank & Development Expertise: Strategic land acquisitions and efficient utilization of a significant land bank in key growth corridors.
Execution Capabilities: Proven ability to manage large-scale projects, maintain quality, and adhere to timelines, which is crucial in real estate.
Growth Drivers
Urbanization & Demographic Tailwinds: Continued migration to urban centers and a growing middle class with increasing disposable incomes will fuel demand for housing and commercial spaces.
Economic Growth & IT/ITeS Sector Expansion: Robust economic growth, especially the thriving IT/ITeS sector in South India, drives demand for high-quality office spaces and residential properties.
Infrastructure Development: Government focus on improving urban infrastructure (e.g., metro rail, road networks) enhances connectivity and attractiveness of Brigade's project locations.
Rental Income Growth: Expansion and stabilization of commercial and retail assets contribute to increasing recurring rental and hospitality income.
New Project Launches: Monetization of existing land bank through strategic new residential and commercial project launches.
Favorable Regulatory Environment: RERA has brought transparency and buyer confidence, benefiting organized players.
Risks
Cyclical Nature of Real Estate: The industry is highly sensitive to economic downturns, changes in interest rates, and consumer sentiment, impacting sales and pricing.
Regulatory & Environmental Risks: Changes in government policies, land acquisition laws, environmental regulations, and RERA norms can impact project approvals, costs, and timelines.
Execution & Project Delays: Large-scale projects are susceptible to construction delays, cost overruns, and availability of labor and materials, affecting profitability.
Interest Rate Fluctuations: High reliance on debt for project financing makes the company vulnerable to rising interest rates, increasing borrowing costs.
Intense Competition: The presence of numerous national and regional developers can lead to pricing pressure and impact market share.
Funding & Liquidity Risk: Access to timely and cost-effective funding is crucial for a capital-intensive business; any constraint can impact growth.
Management & Ownership
Brigade Enterprises is promoted by the Brigade Group, founded by Mr. M.R. Jaishankar. The management team has a long tenure and significant experience in the real estate sector, particularly in South India. The company is professionally managed with a clear organizational structure. The promoter group holds a majority stake in the company, ensuring alignment of long-term interests. Institutional investors and the public hold the remaining shares.
Outlook
Brigade Enterprises is well-positioned to capitalize on the long-term structural growth drivers of the Indian real estate market, particularly in South India. Its diversified portfolio across residential, commercial, retail, and hospitality segments provides resilience against segment-specific downturns and offers a mix of capital appreciation and stable annuity income. The company's established brand, strong execution capabilities, and strategic land bank are key strengths. However, the business remains inherently cyclical and capital-intensive, susceptible to economic headwinds, interest rate movements, and regulatory changes. Successful project execution and efficient capital allocation will be critical for sustained growth amidst an increasingly competitive environment.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1702 | 1078 | 1072 | 1464 | 1460 | 1281 | 1383 | 1575 | 1458 | 1116 |
| Other Income | 60 | 36 | 66 | 66 | 72 | 52 | 46 | 48 | 66 | 64 |
| Total Income | 1763 | 1113 | 1138 | 1530 | 1532 | 1333 | 1430 | 1623 | 1523 | 1179 |
| Total Expenditure | 1270 | 785 | 780 | 1050 | 1044 | 957 | 1055 | 1164 | 1093 | 754 |
| Operating Profit | 493 | 328 | 358 | 479 | 488 | 375 | 375 | 459 | 430 | 425 |
| Interest | 138 | 152 | 123 | 114 | 107 | 106 | 102 | 90 | 112 | 109 |
| Depreciation | 76 | 68 | 69 | 76 | 76 | 76 | 76 | 80 | 80 | 73 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19 | 5 | 43 |
| Profit Before Tax | 279 | 108 | 166 | 289 | 306 | 194 | 196 | 270 | 244 | 286 |
| Provision for Tax | 68 | 28 | 51 | 53 | 56 | 36 | 25 | 64 | 54 | 68 |
| Profit After Tax | 211 | 81 | 115 | 236 | 249 | 158 | 171 | 206 | 189 | 218 |
| Adjustments | -5 | 3 | 4 | 1 | -3 | -8 | -8 | -20 | -44 | -17 |
| Profit After Adjustments | 206 | 84 | 119 | 236 | 247 | 150 | 163 | 187 | 145 | 200 |
| Adjusted Earnings Per Share | 6.7 | 2.7 | 3.7 | 7.3 | 7.6 | 4.6 | 5 | 5.7 | 4.5 | 6.1 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 2038 | 2024 | 1897 | 2973 | 2632 | 1950 | 2999 | 3445 | 4897 | 5074 | 5697 | 5532 |
| Other Income | 33 | 34 | 48 | 54 | 49 | 60 | 67 | 119 | 167 | 239 | 212 | 224 |
| Total Income | 2071 | 2058 | 1946 | 3027 | 2682 | 2010 | 3066 | 3563 | 5064 | 5314 | 5909 | 5755 |
| Total Expenditure | 1548 | 1450 | 1343 | 2183 | 1969 | 1478 | 2232 | 2586 | 3702 | 3660 | 4270 | 4066 |
| Operating Profit | 523 | 609 | 603 | 844 | 713 | 532 | 833 | 978 | 1362 | 1654 | 1639 | 1689 |
| Interest | 199 | 246 | 259 | 279 | 340 | 347 | 444 | 434 | 491 | 495 | 409 | 413 |
| Depreciation | 106 | 123 | 138 | 140 | 192 | 237 | 351 | 315 | 302 | 289 | 312 | 309 |
| Exceptional Income / Expenses | 0 | 0 | -12 | 0 | -21 | -76 | -57 | 45 | 0 | 0 | -14 | 29 |
| Profit Before Tax | 219 | 240 | 196 | 427 | 161 | -125 | -15 | 278 | 569 | 869 | 904 | 996 |
| Provision for Tax | 80 | 73 | 63 | 146 | 47 | -29 | 50 | 56 | 168 | 189 | 179 | 211 |
| Profit After Tax | 139 | 166 | 133 | 282 | 114 | -96 | -65 | 222 | 401 | 680 | 725 | 784 |
| Adjustments | -15 | -13 | 7 | -42 | 17 | 50 | 148 | 69 | 50 | 5 | -80 | -89 |
| Profit After Adjustments | 124 | 153 | 140 | 240 | 131 | -46 | 83 | 291 | 451 | 686 | 644 | 695 |
| Adjusted Earnings Per Share | 5.5 | 6.7 | 5.2 | 8.8 | 4.8 | -1.6 | 2.7 | 9.5 | 14.6 | 21 | 19.8 | 21.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 12% | 18% | 24% | 11% |
| Operating Profit CAGR | -1% | 19% | 25% | 12% |
| PAT CAGR | 7% | 48% | 0% | 18% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -15% | 9% | 13% | 21% |
| ROE Average | 12% | 13% | 9% | 8% |
| ROCE Average | 11% | 13% | 11% | 10% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 1538 | 1695 | 2287 | 2169 | 2281 | 2348 | 2910 | 3245 | 3516 | 5638 | 6820 |
| Minority's Interest | 124 | 227 | 223 | 188 | 166 | 116 | -32 | -101 | 42 | 277 | 704 |
| Borrowings | 1500 | 1588 | 2633 | 3316 | 3867 | 3934 | 4385 | 4193 | 4887 | 4361 | 5268 |
| Other Non-Current Liabilities | 177 | 175 | 198 | 54 | 101 | 59 | -11 | -55 | 34 | -54 | -259 |
| Total Current Liabilities | 2657 | 2665 | 2468 | 4958 | 5698 | 7142 | 7585 | 8752 | 9039 | 11408 | 12980 |
| Total Liabilities | 5997 | 6350 | 7810 | 10686 | 12114 | 13598 | 14837 | 16034 | 17517 | 21631 | 25513 |
| Fixed Assets | 340 | 484 | 821 | 929 | 1029 | 1016 | 945 | 919 | 936 | 1028 | 1094 |
| Other Non-Current Assets | 2826 | 3066 | 3884 | 3995 | 4773 | 5171 | 5371 | 5403 | 5650 | 6802 | 8306 |
| Total Current Assets | 2830 | 2800 | 3105 | 5762 | 6312 | 7410 | 8521 | 9712 | 10930 | 13801 | 16114 |
| Total Assets | 5997 | 6350 | 7810 | 10686 | 12114 | 13598 | 14837 | 16034 | 17517 | 21631 | 25513 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 44 | 65 | 71 | 67 | 127 | 196 | 280 | 374 | 375 | 570 | 1835 |
| Cash Flow from Operating Activities | 339 | 398 | 49 | 467 | 465 | 803 | 1032 | 966 | 334 | 995 | -137 |
| Cash Flow from Investing Activities | -948 | -335 | -1084 | -452 | -717 | -748 | -971 | -271 | -379 | -590 | -1436 |
| Cash Flow from Financing Activities | 631 | -58 | 1032 | 45 | 321 | 30 | 33 | -695 | 241 | 860 | 942 |
| Net Cash Inflow / Outflow | 21 | 5 | -4 | 60 | 69 | 84 | 94 | 1 | 195 | 1265 | -631 |
| Closing Cash & Cash Equivalent | 65 | 71 | 67 | 127 | 196 | 280 | 374 | 375 | 570 | 1835 | 1204 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 5.48 | 6.73 | 5.16 | 8.83 | 4.79 | -1.65 | 2.7 | 9.47 | 14.64 | 21.05 | 19.76 |
| CEPS(Rs) | 10.82 | 12.71 | 9.94 | 15.49 | 11.23 | 5 | 9.31 | 17.45 | 22.82 | 29.75 | 31.8 |
| DPS(Rs) | 1 | 1.25 | 1 | 1 | 0.75 | 0.9 | 1.13 | 1.5 | 1.5 | 1.88 | 1.5 |
| Book NAV/Share(Rs) | 67.52 | 74.15 | 83.72 | 79.28 | 82.23 | 83.01 | 94.4 | 104.98 | 113.42 | 172.3 | 208.4 |
| Core EBITDA Margin(%) | 24.05 | 28.38 | 29.23 | 26.56 | 25.2 | 24.2 | 25.55 | 24.94 | 24.36 | 27.86 | 25.04 |
| EBIT Margin(%) | 20.52 | 24.01 | 23.99 | 23.75 | 19.06 | 11.37 | 14.29 | 20.67 | 21.61 | 26.89 | 23.04 |
| Pre Tax Margin(%) | 10.76 | 11.84 | 10.32 | 14.38 | 6.13 | -6.42 | -0.5 | 8.07 | 11.6 | 17.13 | 15.86 |
| PAT Margin (%) | 6.82 | 8.22 | 7 | 9.48 | 4.33 | -4.94 | -2.16 | 6.45 | 8.18 | 13.41 | 12.72 |
| Cash Profit Margin (%) | 12.02 | 14.28 | 14.26 | 14.19 | 11.63 | 7.21 | 9.53 | 15.58 | 14.34 | 19.1 | 18.2 |
| ROA(%) | 2.7 | 2.7 | 1.88 | 3.05 | 1 | -0.75 | -0.46 | 1.44 | 2.39 | 3.48 | 3.07 |
| ROE(%) | 9.64 | 10.36 | 6.7 | 12.71 | 5.18 | -4.21 | -2.48 | 7.25 | 11.93 | 14.94 | 11.68 |
| ROCE(%) | 11.94 | 11.78 | 9.16 | 12.16 | 7.88 | 3.15 | 5.71 | 9.18 | 12.74 | 13.82 | 11.02 |
| Receivable days | 5.19 | 7.24 | 20.62 | 36.7 | 59.03 | 89.64 | 62.77 | 51.17 | 35.78 | 40.59 | 39.38 |
| Inventory Days | 344.87 | 412.09 | 427.43 | 429.46 | 695.11 | 1039.92 | 737.89 | 717.9 | 560.6 | 597.7 | 649.66 |
| Payable days | 335.79 | 673.52 | 932.38 | 240.3 | 388.69 | 886.46 | 835.93 | 3833.83 | 202.31 | 360.25 | 341.32 |
| PER(x) | 13.35 | 17.37 | 23.78 | 14.13 | 20.66 | 0 | 143.97 | 37.55 | 47.93 | 34.82 | 24.7 |
| Price/Book(x) | 1.08 | 1.58 | 1.46 | 1.57 | 1.2 | 2.49 | 4.11 | 3.39 | 6.19 | 4.25 | 2.34 |
| Dividend Yield(%) | 1.37 | 1.07 | 0.82 | 0.8 | 0.76 | 0.44 | 0.29 | 0.42 | 0.21 | 0.26 | 0.31 |
| EV/Net Sales(x) | 1.97 | 2.52 | 3.47 | 2.34 | 2.63 | 5.23 | 5.27 | 4.07 | 5.15 | 5.1 | 3.4 |
| EV/Core EBITDA(x) | 7.66 | 8.38 | 10.92 | 8.25 | 9.7 | 19.14 | 18.97 | 14.33 | 18.52 | 15.66 | 11.8 |
| Net Sales Growth(%) | 55.47 | -0.68 | -6.27 | 56.69 | -11.46 | -25.92 | 53.79 | 14.87 | 42.16 | 3.63 | 12.28 |
| EBIT Growth(%) | 37.65 | 16.2 | -6.37 | 55.11 | -28.93 | -55.81 | 93.3 | 66.17 | 48.81 | 28.79 | -3.77 |
| PAT Growth(%) | 20.99 | 19.65 | -20.15 | 112.15 | -59.56 | -184.57 | 32.83 | 443.07 | 80.51 | 69.68 | 6.51 |
| EPS Growth(%) | 29.64 | 22.99 | -23.43 | 71.3 | -45.75 | -134.37 | 263.67 | 251.36 | 54.58 | 43.74 | -6.12 |
| Debt/Equity(x) | 1.61 | 1.53 | 1.49 | 1.75 | 2.02 | 2.11 | 1.67 | 1.41 | 1.53 | 0.94 | 0.9 |
| Current Ratio(x) | 1.07 | 1.05 | 1.26 | 1.16 | 1.11 | 1.04 | 1.12 | 1.11 | 1.21 | 1.21 | 1.24 |
| Quick Ratio(x) | 0.2 | 0.2 | 0.37 | 0.19 | 0.19 | 0.21 | 0.3 | 0.27 | 0.35 | 0.43 | 0.36 |
| Interest Cover(x) | 2.1 | 1.97 | 1.75 | 2.53 | 1.47 | 0.64 | 0.97 | 1.64 | 2.16 | 2.75 | 3.21 |
| Total Debt/Mcap(x) | 1.49 | 0.97 | 1.02 | 1.11 | 1.68 | 0.85 | 0.41 | 0.42 | 0.25 | 0.22 | 0.38 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 43.72 | 43.72 | 41.37 | 41.37 | 41.14 | 41.13 | 41.12 | 41.12 | 41.11 | 41.1 |
| FII | 14.87 | 16.17 | 18.46 | 20.23 | 20.21 | 19.33 | 18.66 | 18.14 | 16.75 | 15.63 |
| DII | 23.84 | 22.86 | 24.02 | 22.92 | 22.87 | 23.44 | 23.28 | 23.54 | 24.74 | 25.47 |
| Public | 17.57 | 17.25 | 16.14 | 15.49 | 15.78 | 16.09 | 16.94 | 17.19 | 17.41 | 17.81 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 10.1 | 10.1 | 10.1 | 10.1 | 10.05 | 10.05 | 10.05 | 10.05 | 10.05 | 13.41 |
| FII | 3.44 | 3.74 | 4.51 | 4.94 | 4.94 | 4.73 | 4.56 | 4.44 | 4.1 | 5.1 |
| DII | 5.51 | 5.28 | 5.87 | 5.6 | 5.59 | 5.73 | 5.69 | 5.76 | 6.05 | 8.31 |
| Public | 4.06 | 3.99 | 3.94 | 3.78 | 3.86 | 3.93 | 4.14 | 4.2 | 4.26 | 5.81 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 23.11 | 23.11 | 24.42 | 24.43 | 24.44 | 24.44 | 24.45 | 24.45 | 24.46 | 32.62 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +12% | +18% | +24% | +11% |
| Operating Profit CAGR | -1% | +19% | +25% | +12% |
| PAT CAGR | +7% | +48% | — | +18% |
| Share Price CAGR | -15% | +9% | +13% | +21% |
| ROE Average | +12% | +13% | +9% | +8% |
| ROCE Average | +11% | +13% | +11% | +10% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 43.72 | 43.72 | 41.37 | 41.37 | 41.14 | 41.13 | 41.12 | 41.12 | 41.11 | 41.1 |
| FII | 14.87 | 16.17 | 18.46 | 20.23 | 20.21 | 19.33 | 18.66 | 18.14 | 16.75 | 15.63 |
| DII | 23.84 | 22.86 | 24.02 | 22.92 | 22.87 | 23.44 | 23.28 | 23.54 | 24.74 | 25.47 |
| Public | 17.57 | 17.25 | 16.14 | 15.49 | 15.78 | 16.09 | 16.94 | 17.19 | 17.41 | 17.81 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 10.1 | 10.1 | 10.1 | 10.1 | 10.05 | 10.05 | 10.05 | 10.05 | 10.05 | 13.41 |
| FII | 3.44 | 3.74 | 4.51 | 4.94 | 4.94 | 4.73 | 4.56 | 4.44 | 4.1 | 5.1 |
| DII | 5.51 | 5.28 | 5.87 | 5.6 | 5.59 | 5.73 | 5.69 | 5.76 | 6.05 | 8.31 |
| Public | 4.06 | 3.99 | 3.94 | 3.78 | 3.86 | 3.93 | 4.14 | 4.2 | 4.26 | 5.81 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 23.11 | 23.11 | 24.42 | 24.43 | 24.44 | 24.44 | 24.45 | 24.45 | 24.46 | 32.62 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
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.
Your relationship manager will connect with you shortly.