BRIGADE ENTERPRISES
|
BRIGADE ENTERPRISES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹4,897 Cr | ₹3,445 Cr | ₹2,999 Cr | ₹1,950 Cr | ₹2,632 Cr |
Revenue from property development | ₹3,482 Cr | ₹2,245 Cr | ₹2,203 Cr | ₹1,498 Cr | ₹1,914 Cr |
Sale of Development Rights | - | - | - | - | - |
Development Charges | - | - | - | - | - |
Income From Investment in Properties | - | - | - | - | - |
Other Operational Income | ₹1,414 Cr | ₹1,200 Cr | ₹796 Cr | ₹452 Cr | ₹718 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹4,897 Cr | ₹3,445 Cr | ₹2,999 Cr | ₹1,950 Cr | ₹2,632 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-811 Cr | ₹-1,103 Cr | ₹-426 Cr | ₹-695 Cr | ₹-402 Cr |
Cost of Construction and Development | ₹1,941 Cr | ₹1,169 Cr | ₹694 Cr | ₹917 Cr | ₹922 Cr |
Opening Raw Materials | ₹46 Cr | ₹45 Cr | ₹39 Cr | ₹40 Cr | ₹58 Cr |
Cost of Land & Construction Materials | ₹1,947 Cr | ₹1,170 Cr | ₹700 Cr | ₹916 Cr | ₹904 Cr |
Closing Stock | ₹52 Cr | ₹46 Cr | ₹45 Cr | ₹39 Cr | ₹40 Cr |
Cost of Constructed property Sold | - | - | - | - | - |
Development Rights | - | - | - | - | - |
Other Construction Expenses | - | - | - | - | - |
Power & Fuel Cost | ₹62 Cr | ₹54 Cr | ₹59 Cr | ₹32 Cr | ₹43 Cr |
Electricity & Power | ₹62 Cr | ₹54 Cr | ₹59 Cr | ₹32 Cr | ₹43 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹318 Cr | ₹268 Cr | ₹207 Cr | ₹151 Cr | ₹216 Cr |
Salaries, Wages & Bonus | ₹281 Cr | ₹240 Cr | ₹192 Cr | ₹139 Cr | ₹196 Cr |
Contributions to EPF & Pension Funds | ₹9.54 Cr | ₹8.94 Cr | ₹6.53 Cr | ₹5.56 Cr | ₹8.64 Cr |
Workmen and Staff Welfare Expenses | ₹15 Cr | ₹13 Cr | ₹6.19 Cr | ₹4.50 Cr | ₹9.11 Cr |
Other Employees Cost | ₹11 Cr | ₹6.10 Cr | ₹2.26 Cr | ₹2.03 Cr | ₹2.01 Cr |
Operating Expenses | ₹1,697 Cr | ₹1,783 Cr | ₹1,370 Cr | ₹869 Cr | ₹853 Cr |
Sub-contracted / Out sourced services | ₹1,608 Cr | ₹1,697 Cr | ₹1,317 Cr | ₹831 Cr | ₹795 Cr |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹89 Cr | ₹86 Cr | ₹53 Cr | ₹38 Cr | ₹58 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Manufacturing expenses | - | - | - | - | - |
General and Administration Expenses | ₹306 Cr | ₹258 Cr | ₹205 Cr | ₹134 Cr | ₹199 Cr |
Rent , Rates & Taxes | ₹75 Cr | ₹80 Cr | ₹72 Cr | ₹31 Cr | ₹36 Cr |
Insurance | ₹5.13 Cr | ₹5.45 Cr | ₹5.37 Cr | ₹4.38 Cr | ₹4.98 Cr |
Printing and stationery | ₹2.68 Cr | ₹2.99 Cr | ₹2.13 Cr | ₹2.01 Cr | ₹2.66 Cr |
Professional and legal fees | ₹158 Cr | ₹110 Cr | ₹86 Cr | ₹63 Cr | ₹105 Cr |
Other Administration | ₹65 Cr | ₹60 Cr | ₹40 Cr | ₹34 Cr | ₹50 Cr |
Selling and Distribution Expenses | ₹145 Cr | ₹113 Cr | ₹96 Cr | ₹45 Cr | ₹89 Cr |
Advertisement & Sales Promotion | ₹68 Cr | ₹60 Cr | ₹50 Cr | ₹30 Cr | ₹68 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹76 Cr | ₹53 Cr | ₹46 Cr | ₹15 Cr | ₹20 Cr |
Miscellaneous Expenses | ₹44 Cr | ₹42 Cr | ₹27 Cr | ₹25 Cr | ₹49 Cr |
Bad debts /advances written off | ₹1.86 Cr | ₹0.56 Cr | ₹0.11 Cr | ₹0.41 Cr | ₹0.55 Cr |
Provision for doubtful debts | ₹1.63 Cr | ₹2.60 Cr | ₹2.78 Cr | ₹3.04 Cr | ₹1.62 Cr |
Losson disposal of fixed assets(net) | ₹2.15 Cr | ₹0.10 Cr | - | - | - |
Losson foreign exchange fluctuations | ₹0.29 Cr | ₹0.58 Cr | ₹0.13 Cr | ₹0.93 Cr | ₹0.57 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹38 Cr | ₹38 Cr | ₹24 Cr | ₹20 Cr | ₹46 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹3,702 Cr | ₹2,586 Cr | ₹2,232 Cr | ₹1,478 Cr | ₹1,969 Cr |
Operating Profit (Excl OI) | ₹1,194 Cr | ₹859 Cr | ₹766 Cr | ₹472 Cr | ₹663 Cr |
Other Income | ₹167 Cr | ₹119 Cr | ₹67 Cr | ₹60 Cr | ₹49 Cr |
Interest Received | ₹119 Cr | ₹78 Cr | ₹34 Cr | ₹30 Cr | ₹24 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.20 Cr | ₹0.93 Cr | ₹0.02 Cr | ₹15 Cr | ₹0.06 Cr |
Profits on sale of Investments | ₹3.74 Cr | ₹19 Cr | - | - | - |
Provision Written Back | ₹0.81 Cr | ₹1.98 Cr | ₹3.03 Cr | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹44 Cr | ₹19 Cr | ₹30 Cr | ₹16 Cr | ₹25 Cr |
Operating Profit | ₹1,362 Cr | ₹978 Cr | ₹833 Cr | ₹532 Cr | ₹713 Cr |
Interest | ₹491 Cr | ₹434 Cr | ₹444 Cr | ₹347 Cr | ₹340 Cr |
InterestonDebenture / Bonds | ₹71 Cr | ₹69 Cr | ₹71 Cr | ₹59 Cr | ₹51 Cr |
Interest on Term Loan | ₹398 Cr | ₹341 Cr | ₹342 Cr | ₹399 Cr | ₹367 Cr |
Intereston Fixed deposits | ₹23 Cr | ₹18 Cr | ₹18 Cr | ₹12 Cr | ₹8.08 Cr |
Bank Charges etc | ₹17 Cr | ₹17 Cr | ₹13 Cr | ₹9.18 Cr | ₹22 Cr |
Other Interest | ₹-19 Cr | ₹-11 Cr | ₹-1.13 Cr | ₹-133 Cr | ₹-108 Cr |
PBDT | ₹871 Cr | ₹543 Cr | ₹389 Cr | ₹186 Cr | ₹372 Cr |
Depreciation | ₹302 Cr | ₹315 Cr | ₹351 Cr | ₹237 Cr | ₹192 Cr |
Profit Before Taxation & Exceptional Items | ₹569 Cr | ₹229 Cr | ₹39 Cr | ₹-51 Cr | ₹180 Cr |
Exceptional Income / Expenses | - | ₹45 Cr | ₹-57 Cr | ₹-76 Cr | ₹-21 Cr |
Profit Before Tax | ₹569 Cr | ₹278 Cr | ₹-15 Cr | ₹-125 Cr | ₹161 Cr |
Provision for Tax | ₹168 Cr | ₹56 Cr | ₹50 Cr | ₹-29 Cr | ₹47 Cr |
Current Income Tax | ₹201 Cr | ₹147 Cr | ₹87 Cr | ₹58 Cr | ₹72 Cr |
Deferred Tax | ₹-33 Cr | ₹-95 Cr | ₹-49 Cr | ₹-86 Cr | ₹-25 Cr |
Other taxes | - | ₹3.08 Cr | ₹12 Cr | - | - |
Profit After Tax | ₹401 Cr | ₹222 Cr | ₹-65 Cr | ₹-96 Cr | ₹114 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹51 Cr | ₹69 Cr | ₹148 Cr | ₹50 Cr | ₹17 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹452 Cr | ₹291 Cr | ₹83 Cr | ₹-46 Cr | ₹131 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹1,024 Cr | ₹767 Cr | ₹711 Cr | ₹757 Cr | ₹681 Cr |
Appropriations | ₹1,476 Cr | ₹1,059 Cr | ₹793 Cr | ₹711 Cr | ₹812 Cr |
General Reserve | - | ₹0.05 Cr | ₹0.03 Cr | ₹-0.66 Cr | ₹1.53 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹3.68 Cr |
Other Appropriation | ₹1,476 Cr | ₹1,058 Cr | ₹793 Cr | ₹711 Cr | ₹806 Cr |
Equity Dividend % | ₹20.00 | ₹20.00 | ₹15.00 | ₹12.00 | ₹10.00 |
Earnings Per Share | ₹19.54 | ₹12.63 | ₹3.59 | ₹-2.20 | ₹6.39 |
Adjusted EPS | ₹19.54 | ₹12.63 | ₹3.59 | ₹-2.20 | ₹6.39 |
Compare Income Statement of peers of BRIGADE ENTERPRISES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BRIGADE ENTERPRISES | ₹30,394.6 Cr | -4.6% | 3% | 46.2% | Stock Analytics | |
DLF | ₹207,468.0 Cr | -3% | 1.3% | 21.3% | Stock Analytics | |
MACROTECH DEVELOPERS | ₹140,842.0 Cr | -4.3% | 10.7% | 51.8% | Stock Analytics | |
GODREJ PROPERTIES | ₹85,962.3 Cr | -4.3% | -1.6% | 46.1% | Stock Analytics | |
OBEROI REALTY | ₹84,488.4 Cr | 1.6% | 17.5% | 64.3% | Stock Analytics | |
THE PHOENIX MILLS | ₹61,796.1 Cr | 3.3% | 5.2% | 53.9% | Stock Analytics |
BRIGADE ENTERPRISES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BRIGADE ENTERPRISES | -4.6% |
3% |
46.2% |
SENSEX | -2.1% |
-2% |
11.3% |
You may also like the below Video Courses