BRIGADE ENTERPRISES
|
BRIGADE ENTERPRISES Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹5,076 Cr | ₹4,904 Cr | ₹3,445 Cr | ₹2,999 Cr | ₹1,950 Cr |
Revenue from property development | ₹3,278 Cr | ₹3,460 Cr | ₹2,245 Cr | ₹2,203 Cr | ₹1,498 Cr |
Sale of Development Rights | - | - | - | - | - |
Development Charges | - | - | - | - | - |
Income From Investment in Properties | - | - | - | - | - |
Other Operational Income | ₹1,797 Cr | ₹1,444 Cr | ₹1,200 Cr | ₹796 Cr | ₹452 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹5,074 Cr | ₹4,897 Cr | ₹3,445 Cr | ₹2,999 Cr | ₹1,950 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-1,348 Cr | ₹-811 Cr | ₹-1,103 Cr | ₹-426 Cr | ₹-695 Cr |
Cost of Construction and Development | ₹2,131 Cr | ₹2,160 Cr | ₹1,169 Cr | ₹694 Cr | ₹917 Cr |
Opening Raw Materials | ₹52 Cr | ₹46 Cr | ₹45 Cr | ₹39 Cr | ₹40 Cr |
Cost of Land & Construction Materials | ₹2,137 Cr | ₹2,165 Cr | ₹1,170 Cr | ₹700 Cr | ₹916 Cr |
Closing Stock | ₹57 Cr | ₹52 Cr | ₹46 Cr | ₹45 Cr | ₹39 Cr |
Cost of Constructed property Sold | - | - | - | - | - |
Development Rights | - | - | - | - | - |
Other Construction Expenses | - | - | - | - | - |
Power & Fuel Cost | ₹55 Cr | ₹62 Cr | ₹54 Cr | ₹59 Cr | ₹32 Cr |
Electricity & Power | ₹55 Cr | ₹62 Cr | ₹54 Cr | ₹59 Cr | ₹32 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹402 Cr | ₹318 Cr | ₹268 Cr | ₹207 Cr | ₹151 Cr |
Salaries, Wages & Bonus | ₹363 Cr | ₹283 Cr | ₹240 Cr | ₹192 Cr | ₹139 Cr |
Contributions to EPF & Pension Funds | ₹8.04 Cr | ₹4.91 Cr | ₹8.94 Cr | ₹6.53 Cr | ₹5.56 Cr |
Workmen and Staff Welfare Expenses | ₹23 Cr | ₹16 Cr | ₹13 Cr | ₹6.19 Cr | ₹4.50 Cr |
Other Employees Cost | ₹8.08 Cr | ₹13 Cr | ₹6.10 Cr | ₹2.26 Cr | ₹2.03 Cr |
Operating Expenses | ₹1,666 Cr | ₹1,479 Cr | ₹1,783 Cr | ₹1,370 Cr | ₹869 Cr |
Sub-contracted / Out sourced services | ₹1,534 Cr | ₹1,390 Cr | ₹1,697 Cr | ₹1,317 Cr | ₹831 Cr |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹132 Cr | ₹89 Cr | ₹86 Cr | ₹53 Cr | ₹38 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Manufacturing expenses | - | - | - | - | - |
General and Administration Expenses | ₹444 Cr | ₹306 Cr | ₹258 Cr | ₹205 Cr | ₹134 Cr |
Rent , Rates & Taxes | ₹88 Cr | ₹75 Cr | ₹80 Cr | ₹72 Cr | ₹31 Cr |
Insurance | ₹6.35 Cr | ₹5.13 Cr | ₹5.45 Cr | ₹5.37 Cr | ₹4.38 Cr |
Printing and stationery | ₹3.62 Cr | ₹2.68 Cr | ₹2.99 Cr | ₹2.13 Cr | ₹2.01 Cr |
Professional and legal fees | ₹265 Cr | ₹158 Cr | ₹110 Cr | ₹86 Cr | ₹63 Cr |
Other Administration | ₹81 Cr | ₹65 Cr | ₹60 Cr | ₹40 Cr | ₹34 Cr |
Selling and Distribution Expenses | ₹220 Cr | ₹145 Cr | ₹113 Cr | ₹96 Cr | ₹45 Cr |
Advertisement & Sales Promotion | ₹106 Cr | ₹68 Cr | ₹60 Cr | ₹50 Cr | ₹30 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹115 Cr | ₹76 Cr | ₹53 Cr | ₹46 Cr | ₹15 Cr |
Miscellaneous Expenses | ₹90 Cr | ₹44 Cr | ₹42 Cr | ₹27 Cr | ₹25 Cr |
Bad debts /advances written off | ₹0.52 Cr | ₹1.86 Cr | ₹0.56 Cr | ₹0.11 Cr | ₹0.41 Cr |
Provision for doubtful debts | ₹19 Cr | ₹1.63 Cr | ₹2.60 Cr | ₹2.78 Cr | ₹3.04 Cr |
Losson disposal of fixed assets(net) | ₹1.02 Cr | ₹2.15 Cr | ₹0.10 Cr | - | - |
Losson foreign exchange fluctuations | ₹0.55 Cr | ₹0.29 Cr | ₹0.58 Cr | ₹0.13 Cr | ₹0.93 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹69 Cr | ₹38 Cr | ₹38 Cr | ₹24 Cr | ₹20 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹3,660 Cr | ₹3,702 Cr | ₹2,586 Cr | ₹2,232 Cr | ₹1,478 Cr |
Operating Profit (Excl OI) | ₹1,414 Cr | ₹1,194 Cr | ₹859 Cr | ₹766 Cr | ₹472 Cr |
Other Income | ₹239 Cr | ₹167 Cr | ₹119 Cr | ₹67 Cr | ₹60 Cr |
Interest Received | ₹195 Cr | ₹119 Cr | ₹78 Cr | ₹34 Cr | ₹30 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | ₹0.20 Cr | ₹0.93 Cr | ₹0.02 Cr | ₹15 Cr |
Profits on sale of Investments | ₹13 Cr | ₹3.74 Cr | ₹19 Cr | - | - |
Provision Written Back | ₹3.61 Cr | ₹0.81 Cr | ₹1.98 Cr | ₹3.03 Cr | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹28 Cr | ₹44 Cr | ₹19 Cr | ₹30 Cr | ₹16 Cr |
Operating Profit | ₹1,654 Cr | ₹1,362 Cr | ₹978 Cr | ₹833 Cr | ₹532 Cr |
Interest | ₹495 Cr | ₹491 Cr | ₹434 Cr | ₹444 Cr | ₹347 Cr |
InterestonDebenture / Bonds | ₹67 Cr | ₹71 Cr | ₹69 Cr | ₹71 Cr | ₹59 Cr |
Interest on Term Loan | ₹436 Cr | ₹398 Cr | ₹341 Cr | ₹342 Cr | ₹399 Cr |
Intereston Fixed deposits | ₹24 Cr | ₹23 Cr | ₹18 Cr | ₹18 Cr | ₹12 Cr |
Bank Charges etc | ₹13 Cr | ₹17 Cr | ₹17 Cr | ₹13 Cr | ₹9.18 Cr |
Other Interest | ₹-45 Cr | ₹-19 Cr | ₹-11 Cr | ₹-1.13 Cr | ₹-133 Cr |
PBDT | ₹1,158 Cr | ₹871 Cr | ₹543 Cr | ₹389 Cr | ₹186 Cr |
Depreciation | ₹289 Cr | ₹302 Cr | ₹315 Cr | ₹351 Cr | ₹237 Cr |
Profit Before Taxation & Exceptional Items | ₹869 Cr | ₹569 Cr | ₹229 Cr | ₹39 Cr | ₹-51 Cr |
Exceptional Income / Expenses | - | - | ₹45 Cr | ₹-57 Cr | ₹-76 Cr |
Profit Before Tax | ₹869 Cr | ₹569 Cr | ₹278 Cr | ₹-15 Cr | ₹-125 Cr |
Provision for Tax | ₹189 Cr | ₹168 Cr | ₹56 Cr | ₹50 Cr | ₹-29 Cr |
Current Income Tax | ₹303 Cr | ₹201 Cr | ₹147 Cr | ₹87 Cr | ₹58 Cr |
Deferred Tax | ₹-114 Cr | ₹-33 Cr | ₹-95 Cr | ₹-49 Cr | ₹-86 Cr |
Other taxes | - | - | ₹3.08 Cr | ₹12 Cr | - |
Profit After Tax | ₹680 Cr | ₹401 Cr | ₹222 Cr | ₹-65 Cr | ₹-96 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹5.29 Cr | ₹51 Cr | ₹69 Cr | ₹148 Cr | ₹50 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | ₹-4.29 Cr | ₹-0.44 Cr | - | - | - |
Consolidated Net Profit | ₹681 Cr | ₹451 Cr | ₹291 Cr | ₹83 Cr | ₹-46 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹1,409 Cr | ₹1,024 Cr | ₹767 Cr | ₹711 Cr | ₹757 Cr |
Appropriations | ₹2,090 Cr | ₹1,476 Cr | ₹1,059 Cr | ₹793 Cr | ₹711 Cr |
General Reserve | - | - | ₹0.05 Cr | ₹0.03 Cr | ₹-0.66 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹2,090 Cr | ₹1,476 Cr | ₹1,058 Cr | ₹793 Cr | ₹711 Cr |
Equity Dividend % | ₹25.00 | ₹20.00 | ₹20.00 | ₹15.00 | ₹12.00 |
Earnings Per Share | ₹27.89 | ₹19.52 | ₹12.63 | ₹3.59 | ₹-2.20 |
Adjusted EPS | ₹27.89 | ₹19.52 | ₹12.63 | ₹3.59 | ₹-2.20 |
Compare Income Statement of peers of BRIGADE ENTERPRISES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BRIGADE ENTERPRISES | ₹23,950.0 Cr | -3.4% | -6.8% | -19.8% | Stock Analytics | |
DLF | ₹192,369.0 Cr | -1.3% | -6.3% | -11.8% | Stock Analytics | |
MACROTECH DEVELOPERS | ₹120,398.0 Cr | 0.4% | -11.9% | -5.8% | Stock Analytics | |
GODREJ PROPERTIES | ₹61,724.7 Cr | -3.2% | -9.6% | -34.7% | Stock Analytics | |
OBEROI REALTY | ₹57,789.1 Cr | -2.2% | -15.1% | -12.6% | Stock Analytics | |
THE PHOENIX MILLS | ₹51,931.4 Cr | -3.4% | -4% | -17.4% | Stock Analytics |
BRIGADE ENTERPRISES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BRIGADE ENTERPRISES | -3.4% |
-6.8% |
-19.8% |
SENSEX | -1.1% |
-3.4% |
-1.1% |
You may also like the below Video Courses