Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 2:44 am
Author: Getaka|Social: XLinkedIn

Brigade Enterprises Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹688.00Fairly Valued by 2.23%vs CMP ₹673.00

P/E (21.7) × ROE (14.9%) × BV (₹265.00) × DY (0.37%)

₹556.73Overvalued by 17.28%vs CMP ₹673.00
MoS: -20.9% (Negative)Confidence: 59/100 (Moderate)Models: 1 Under, 7 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹1,055.4926%Under (+56.8%)
Graham NumberEarnings₹426.5219%Over (-36.6%)
DCFCash Flow₹566.0013%Over (-15.9%)
Net Asset ValueAssets₹265.138%Over (-60.6%)
EV/EBITDAEnterprise₹479.6611%Over (-28.7%)
Earnings YieldEarnings₹305.108%Over (-54.7%)
ROCE CapitalReturns₹178.658%Over (-73.5%)
Revenue MultipleRevenue₹207.576%Over (-69.2%)
Consensus (8 models)₹556.73100%Overvalued
Key Drivers: EPS CAGR 53.4% lifts DCF — verify sustainability. | Wide model spread (₹179–₹1,055) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 53.4%

*Investments are subject to market risks

Investment Snapshot

57
Brigade Enterprises Ltd scores 57/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health54/100 · Moderate
ROCE 13.3% GoodROE 14.9% GoodD/E 1.71 High debtInterest Coverage 0.0x RiskyProfitable 3/5 years Mixed
Smart Money45/100 · Moderate
FII holding down -2.07% (6mo) SellingDII holding up 0.68% MF buyingPromoter holding at 41.1% Stable
Earnings Quality60/100 · Moderate
OPM stable around 27% SteadyWorking capital: -66 days (improving) Efficient
Quarterly Momentum68/100 · Strong
Revenue (4Q): +7% YoY GrowingProfit (4Q): +22% YoY Positive
Industry Rank50/100 · Moderate
P/E 21.7 vs industry 28.7 In-lineROCE 13.3% vs industry 12.3% Average3Y sales CAGR: 19% Moderate

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 2:44 am

Market Cap 16,451 Cr.
Current Price 673
Intrinsic Value₹556.73
High / Low 1,332/601
Stock P/E21.7
Book Value 265
Dividend Yield0.37 %
ROCE13.3 %
ROE14.9 %
Face Value 10.0
PEG Ratio0.41

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Brigade Enterprises Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Brigade Enterprises Ltd 16,451 Cr. 673 1,332/60121.7 2650.37 %13.3 %14.9 % 10.0
Anant Raj Ltd 16,130 Cr. 448 744/36630.6 1220.16 %11.2 %10.9 % 2.00
Sobha Ltd 12,809 Cr. 1,198 1,732/1,07589.9 4310.25 %6.44 %2.68 % 10.0
Ganesh Housing Corporation Ltd 7,378 Cr. 885 1,485/77412.8 2200.57 %44.0 %37.8 % 10.0
Mahindra Lifespace Developers Ltd 6,729 Cr. 315 428/25424.8 1600.89 %2.20 %2.19 % 10.0
Industry Average14,426.24 Cr370.0328.73148.620.68%12.33%12.56%6.13

All Competitor Stocks of Brigade Enterprises Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 8208436541,3671,1741,7021,0781,0721,4641,4601,2811,3831,575
Expenses 6126414791,0429121,2707857801,0501,0449581,0561,164
Operating Profit 208202175325262433293292414416323328411
OPM % 25%24%27%24%22%25%27%27%28%28%25%24%26%
Other Income 38473141346036666672524629
Interest 11810010811013513815212311410710610290
Depreciation 78836876827668697676767680
Profit before tax 50653018079279108166289306194196270
Tax % 14%3%27%38%30%24%26%31%18%18%18%13%24%
Net Profit 4363221125621181115236249158170206
EPS in Rs 2.473.001.675.783.188.923.624.879.6710.106.136.657.63

Last Updated: February 6, 2026, 10:46 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 23, 2026, 4:16 pm

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 9471,3112,0382,0241,8972,9732,6321,9502,9993,4454,8975,0745,700
Expenses 6489281,5481,4441,3412,1741,9651,4742,2292,5783,6953,6544,222
Operating Profit 2983834905805577996674767708661,2021,4211,478
OPM % 32%29%24%29%29%27%25%24%26%25%25%28%26%
Other Income 20203429364727-179161160233199
Interest 113131199246259278340347444434491495404
Depreciation 8299106123138140192237351315302289308
Profit before tax 124172219240196427161-125-15278569869965
Tax % 28%33%37%31%32%34%29%-23%331%20%29%22%
Net Profit 90116139167133282114-96-65222401680783
EPS in Rs 5.465.637.308.986.8211.746.39-2.203.5912.6319.5428.0630.51
Dividend Payout % 24%24%18%19%20%11%31%-55%42%16%10%9%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)28.89%19.83%20.14%-20.36%112.03%-59.57%-184.21%32.29%441.54%80.63%69.58%
Change in YoY Net Profit Growth (%)0.00%-9.06%0.32%-40.50%132.39%-171.60%-124.64%216.50%409.25%-360.91%-11.05%

Brigade Enterprises Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:14%
5 Years:14%
3 Years:19%
TTM:-1%
Compounded Profit Growth
10 Years:22%
5 Years:37%
3 Years:47%
TTM:51%
Stock Price CAGR
10 Years:27%
5 Years:41%
3 Years:20%
1 Year:-27%
Return on Equity
10 Years:9%
5 Years:10%
3 Years:13%
Last Year:15%

Last Updated: September 5, 2025, 1:20 am

Balance Sheet

Last Updated: December 10, 2025, 2:29 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 112113113114136136204211230231231244244
Reserves 1,1681,2441,4251,5812,1512,0332,0772,1372,6803,0143,2855,3946,237
Borrowings 1,0211,6632,4592,5763,3903,7854,5225,0054,9064,6345,4705,4645,375
Other Liabilities 1,0401,2782,0002,0792,1334,8455,4486,4617,2858,4868,87410,97312,409
Total Liabilities 3,3414,2985,9976,3507,81010,80012,25113,81415,10116,36517,86022,07624,266
Fixed Assets 1,2271,3623401,4311,8052,2772,9985,0204,9054,6815,7476,8998,097
CWIP 2464861,4111,5642,1292,0102,09749554174078138154
Investments 8234994542369872895096250437
Other Assets 1,7872,4163,2523,3023,6406,4167,0838,2109,14710,88211,98514,99516,008
Total Assets 3,3414,2985,9976,3507,81010,80012,25113,81415,10116,36517,86022,07624,266

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 49026339398494674658031,032966334995
Cash from Investing Activity + -234-384-948-335-1,084-452-717-748-971-271-379-590
Cash from Financing Activity + -262373631-581,032453213033-695241860
Net Cash Flow -516215-46069849411951,265
Free Cash Flow 336-193-57029-865-133-26833682470166358
CFO/OP 173%20%69%82%26%72%79%180%148%130%48%93%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow297.00382.00488.00578.00554.00796.00663.00471.00766.00862.00-4.00-4.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 144873452609961493745
Inventory Days 3,0423,2443,8982,0403,6539,7128,4862,0944,134
Days Payable 559740942258351949885206366
Cash Conversion Cycle 1442,4912,5112,9911,8343,3628,8617,662491,9263,813
Working Capital Days -40-117-0596641-64-57-618-66
ROCE %10%11%12%11%9%12%8%4%6%8%13%13%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 43.79%43.78%43.77%43.75%43.73%43.72%41.37%41.37%41.14%41.13%41.13%41.12%
FIIs 14.31%13.67%13.40%13.73%14.86%16.17%18.47%20.23%20.21%19.33%18.67%18.14%
DIIs 24.62%25.45%25.41%25.01%23.84%22.86%24.02%22.91%22.87%23.44%23.28%23.55%
Public 17.27%17.09%17.44%17.50%17.58%17.26%16.14%15.50%15.77%16.09%16.95%17.19%
No. of Shareholders 62,61160,92063,53568,71276,97786,13086,8031,12,7601,28,0081,32,6901,74,5851,59,156

Shareholding Pattern Chart

No. of Shareholders

Brigade Enterprises Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Axis Small Cap Fund 6,154,986 1.81 463.017,939,8462025-12-08 00:34:05-22.48%
SBI Small Cap Fund 4,434,913 0.97 333.623,435,0132025-12-08 00:34:0529.11%
Kotak Small Cap Fund 4,112,297 1.89 309.35N/AN/AN/A
Franklin India Small Cap Fund 3,868,691 2.28 291.02N/AN/AN/A
ICICI Prudential Multi Asset Fund 2,648,761 0.25 199.25N/AN/AN/A
ICICI Prudential Infrastructure Fund 2,411,936 2.25 181.44N/AN/AN/A
Nippon India Small Cap Fund 1,832,799 0.21 137.871,509,5482025-12-08 00:34:0521.41%
Invesco India Smallcap Fund 1,812,778 1.51 136.37N/AN/AN/A
ICICI Prudential Innovation Fund - Direct Fund 1,709,614 1.69 128.61N/AN/AN/A
UTI Value Fund 1,267,380 0.97 95.341,669,5062025-12-08 00:34:05-24.09%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 28.7419.5612.643.67-2.24
Diluted EPS (Rs.) 28.6819.5112.643.66-2.24
Cash EPS (Rs.) 39.6630.4323.0912.296.54
Book Value[Excl.RevalReserv]/Share (Rs.) 230.39147.83133.10121.64116.40
Book Value[Incl.RevalReserv]/Share (Rs.) 230.73148.19133.46122.00116.79
Revenue From Operations / Share (Rs.) 207.64211.89149.29130.2392.45
PBDIT / Share (Rs.) 67.6758.9342.3736.1825.24
PBIT / Share (Rs.) 55.8545.8528.7420.9514.01
PBT / Share (Rs.) 35.5724.6111.87-0.77-6.05
Net Profit / Share (Rs.) 27.8417.359.45-2.93-4.69
NP After MI And SOA / Share (Rs.) 28.0619.5412.633.59-2.20
PBDIT Margin (%) 32.5827.8128.3827.7727.30
PBIT Margin (%) 26.8921.6419.2416.0915.14
PBT Margin (%) 17.1311.617.95-0.59-6.54
Net Profit Margin (%) 13.418.196.33-2.24-5.07
NP After MI And SOA Margin (%) 13.519.228.452.76-2.37
Return on Networth / Equity (%) 12.1812.879.182.92-1.98
Return on Capital Employeed (%) 12.7711.978.696.374.42
Return On Assets (%) 3.102.521.770.54-0.33
Long Term Debt / Equity (X) 0.771.391.321.551.68
Total Debt / Equity (X) 0.931.521.431.711.71
Asset Turnover Ratio (%) 0.250.280.180.190.14
Current Ratio (X) 1.211.161.111.121.04
Quick Ratio (X) 0.430.300.270.300.21
Inventory Turnover Ratio (X) 0.610.020.000.010.01
Dividend Payout Ratio (NP) (%) 6.7410.2211.8533.280.00
Dividend Payout Ratio (CP) (%) 4.746.125.706.350.00
Earning Retention Ratio (%) 93.2689.7888.1566.720.00
Cash Earning Retention Ratio (%) 95.2693.8894.3093.650.00
Interest Coverage Ratio (X) 3.342.772.251.881.53
Interest Coverage Ratio (Post Tax) (X) 2.371.821.400.970.93
Enterprise Value (Cr.) 26165.3025130.7813910.6115771.589380.40
EV / Net Operating Revenue (X) 5.165.134.045.264.81
EV / EBITDA (X) 15.8218.4514.2318.9317.62
MarketCap / Net Operating Revenue (X) 4.714.423.183.972.98
Retention Ratios (%) 93.2589.7788.1466.710.00
Price / BV (X) 4.246.163.454.212.49
Price / Net Operating Revenue (X) 4.714.423.183.972.98
EarningsYield 0.020.020.020.01-0.01

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Brigade Enterprises Ltd. is a Public Limited Listed company incorporated on 08/11/1995 and has its registered office in the State of Karnataka, India. Company's Corporate Identification Number(CIN) is L85110KA1995PLC019126 and registration number is 019126. Currently Company is involved in the business activities of Real estate activities with own or leased property. Company's Total Operating Revenue is Rs. 2116.93 Cr. and Equity Capital is Rs. 244.37 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Realty29th & 30th Floor, World Trade Center, Bengaluru Karnataka 560055Contact not found
Management
NamePosition Held
Mr. M R JaishankarExecutive Chairman
Ms. Pavitra ShankarManaging Director
Ms. Nirupa ShankarJoint Managing Director
Mr. Amar MysoreExecutive Director
Mr. Roshin MathewExecutive Director
Mr. Pradyumna Krishna KumarExecutive Director
Ms. Lakshmi VenkatachalamIndependent Director
Mr. Pradeep Kumar PanjaIndependent Director
Dr. Venkatesh PanchapagesanIndependent Director
Mr. Abraham StephanosIndependent Director
Mr. Velloor Venkatakrishnan RanganathanIndependent Director
Ms. Padmaja ChunduruIndependent Director

FAQ

What is the intrinsic value of Brigade Enterprises Ltd and is it undervalued?

As of 18 April 2026, Brigade Enterprises Ltd's intrinsic value is ₹556.73, which is 17.28% lower than the current market price of ₹673.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (14.9 %), book value (₹265), dividend yield (0.37 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Brigade Enterprises Ltd?

Brigade Enterprises Ltd is trading at ₹673.00 as of 18 April 2026, with a FY2026-2027 high of ₹1,332 and low of ₹601. The stock is currently near its 52-week low. Market cap stands at ₹16,451 Cr..

How does Brigade Enterprises Ltd's P/E ratio compare to its industry?

Brigade Enterprises Ltd has a P/E ratio of 21.7, which is below the industry average of 28.73. This is broadly in line with or below the industry average.

Is Brigade Enterprises Ltd financially healthy?

Key indicators for Brigade Enterprises Ltd: ROCE of 13.3 % is moderate. Dividend yield is 0.37 %.

Is Brigade Enterprises Ltd profitable and how is the profit trend?

Brigade Enterprises Ltd reported a net profit of ₹680 Cr in Mar 2025 on revenue of ₹5,074 Cr. Compared to ₹-65 Cr in Mar 2022, the net profit shows an improving trend.

Does Brigade Enterprises Ltd pay dividends?

Brigade Enterprises Ltd has a dividend yield of 0.37 % at the current price of ₹673.00. The company pays dividends, though the yield is modest.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Brigade Enterprises Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports