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 | ₹23,132.1 Cr | -2.2% | -1.1% | -14.3% | Stock Analytics | |
| DLF | ₹190,228.0 Cr | 0.5% | 1.7% | -1.5% | Stock Analytics | |
| MACROTECH DEVELOPERS | ₹121,968.0 Cr | 0.1% | 4.2% | 1.7% | Stock Analytics | |
| GODREJ PROPERTIES | ₹65,934.1 Cr | 1.4% | 2.5% | -17.9% | Stock Analytics | |
| OBEROI REALTY | ₹63,492.2 Cr | -1% | 9.1% | -12.9% | Stock Analytics | |
| THE PHOENIX MILLS | ₹62,412.4 Cr | 0.6% | 4.1% | 18.9% | Stock Analytics | |
BRIGADE ENTERPRISES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BRIGADE ENTERPRISES | -2.2% |
-1.1% |
-14.3% |
| SENSEX | 1.7% |
3.6% |
6.9% |
You may also like the below Video Courses