Brookfield IndiaReal

₹291.8 -1.1 | 0.4%

WEBSITE BSE:543261 NSE : BIRET 18 Mar, 16:01

Market Cap ₹- Cr.

Stock P/E

P/B -

Current Price ₹291.8

Book Value ₹ 0

Face Value 275

52W High ₹310

Dividend Yield 0%

52W Low ₹ 242.9

Edit Ratio

Brookfield IndiaReal Research see more...

Overview Inc. Year: 2020Industry: Finance - Investment

Brookfield IndiaReal Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Brookfield IndiaReal Quarterly Results

#(Fig in Cr.)
Net Sales
Other Income
Total Income
Total Expenditure
Operating Profit
Interest
Depreciation
Exceptional Income / Expenses
Profit Before Tax
Provision for Tax
Profit After Tax
Adjustments
Profit After Adjustments
Adjusted Earnings Per Share

Brookfield IndiaReal Profit & Loss

#(Fig in Cr.)	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Net Sales	131	877	1197	1780
Other Income	5	22	32	79
Total Income	136	899	1229	1859
Total Expenditure	48	258	381	532
Operating Profit	88	641	848	1327
Interest	41	208	432	852
Depreciation	32	208	275	411
Exceptional Income / Expenses	0	0	0	0
Profit Before Tax	15	224	140	64
Provision for Tax	-10	-22	9	68
Profit After Tax	25	246	131	-4
Adjustments	-0	0	0	27
Profit After Adjustments	25	246	131	24
Adjusted Earnings Per Share	0.8	7.4	3.9	0.5

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	49%	139%	0%	0%
Operating Profit CAGR	56%	147%	0%	0%
PAT CAGR	-103%	NAN%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	17%	-1%	NA%	NA%
ROE Average	-0%	1%	1%	1%
ROCE Average	5%	4%	3%	3%

Brookfield IndiaReal Balance Sheet

#(Fig in Cr.)	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Shareholder's Funds	8203	8882	8334	10256
Minority's Interest	0	0	0	2006
Borrowings	2102	5099	5398	11185
Other Non-Current Liabilities	-74	-154	-125	-11
Total Current Liabilities	501	583	664	1715
Total Liabilities	10731	14410	14272	25150
Fixed Assets	10	16	19	41
Other Non-Current Assets	10334	14019	13833	24366
Total Current Assets	387	375	420	743
Total Assets	10731	14410	14272	25150

Brookfield IndiaReal Cash Flow

#(Fig in Cr.)	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Opening Cash & Cash Equivalents	0	316	204	210
Cash Flow from Operating Activities	140	606	953	1433
Cash Flow from Investing Activities	-48	-1403	-109	-2144
Cash Flow from Financing Activities	146	667	-838	756
Net Cash Inflow / Outflow	238	-130	5	45
Closing Cash & Cash Equivalent	316	204	210	370

Brookfield IndiaReal Ratios

#	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Earnings Per Share (Rs)	0.83	7.35	3.92	0.54
CEPS(Rs)	1.88	13.57	12.13	9.27
DPS(Rs)	0	0	0	0
Book NAV/Share(Rs)	270.89	265.07	248.7	233.57
Core EBITDA Margin(%)	63.03	70.52	68.13	70.13
EBIT Margin(%)	42.78	49.3	47.86	51.46
Pre Tax Margin(%)	11.41	25.57	11.73	3.62
PAT Margin (%)	19.32	28.09	10.96	-0.22
Cash Profit Margin (%)	43.51	51.87	33.95	22.87
ROA(%)	0.24	1.96	0.92	-0.02
ROE(%)	0.31	2.88	1.52	-0.04
ROCE(%)	0.54	3.55	4.12	5.08
Receivable days	67.28	9.7	11.29	12.78
Inventory Days	0	0	0	0
Payable days	0	8228.53	4301.16	4206.1
PER(x)	267.4	42.51	71.28	473.62
Price/Book(x)	0.82	1.18	1.12	1.09
Dividend Yield(%)	0	0	0	0
EV/Net Sales(x)	65.14	17.55	12.16	12.74
EV/Core EBITDA(x)	97.26	24.01	17.16	17.09
Net Sales Growth(%)	0	569.6	36.52	48.75
EBIT Growth(%)	0	671.63	32.52	59.95
PAT Growth(%)	0	873.34	-46.72	-102.94
EPS Growth(%)	0	780.89	-46.71	-86.28
Debt/Equity(x)	0.26	0.58	0.65	1.17
Current Ratio(x)	0.77	0.64	0.63	0.43
Quick Ratio(x)	0.77	0.64	0.63	0.43
Interest Cover(x)	1.36	2.08	1.32	1.08
Total Debt/Mcap(x)	0	0	0	0

Brookfield IndiaReal Shareholding Pattern

#
Promoter
FII
DII
Public
Others
Total

Pros

Debtor days have improved from 4301.16 to 4206.1days.

Cons

Company has a low return on equity of 1% over the last 3 years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.