Brigade Enterprises Limited
BRIGADE · Real Estate · NSE
₹648
Current Market Price
Fair Value (DCF)
₹621
Discount to FV
-4.3%
Updated 5h ago
YieldIQ Score
50/100
Piotroski F-Score
3/9
Economic Moat
Narrow
Confidence
24%
ROE
9.4%
Debt/Equity
0.93
WACC
9.8%
Market Cap
₹15,862 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.3%
Return on capital employed
EV / EBITDA
12.8×
Enterprise multiple
Debt / EBITDA
3.7×
Leverage vs earnings
Interest Coverage
2.8×
EBIT covers interest
Current Ratio
1.21×
Short-term liquidity
Asset Turnover
0.23×
Revenue per ₹ of assets
Revenue CAGR (3Y)
18.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹648.45
Bear case
Discount -154.0%
Base case
Discount -4.5%
Bull case
Discount +13.0%
Ratio Trends
BRIGADE · last 9 annual periods
ROE
9.4%
ROCE
12.3%
Operating Margin
—
Debt / Equity
0.93×
PE
24.7×
EV / EBITDA
12.8×
Historical Financials
BRIGADE · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹2944 Cr | ₹3397 Cr | ₹4866 Cr | ₹5074 Cr | ₹5697 Cr | +17.9% |
| EBITDA | ₹766 Cr | ₹1010 Cr | ₹1344 Cr | ₹1654 Cr | ₹1626 Cr | +20.7% |
| EBIT | ₹426 Cr | ₹708 Cr | ₹1060 Cr | — | — | +25.6% |
| PAT | ₹82.8 Cr | ₹291 Cr | ₹452 Cr | ₹686 Cr | ₹644 Cr | +67.0% |
| EPS (diluted) | ₹3.66 | ₹12.61 | ₹19.51 | — | — | +51.9% |
| CFO | ₹1032 Cr | ₹966 Cr | ₹334 Cr | ₹995 Cr | ₹-137 Cr | — |
| CapEx | ₹-208 Cr | ₹-323 Cr | ₹-269 Cr | ₹-639 Cr | ₹-1739 Cr | — |
| FCF | ₹824 Cr | ₹644 Cr | ₹65.4 Cr | ₹356 Cr | ₹-1876 Cr | — |
| Total Assets | ₹15.2K Cr | ₹16.4K Cr | ₹17.9K Cr | ₹22.1K Cr | ₹26.3K Cr | +14.7% |
| Total Debt | ₹5181 Cr | ₹4988 Cr | ₹5886 Cr | ₹5950 Cr | ₹6344 Cr | +5.2% |
| Shareholders' Equity | ₹2910 Cr | ₹3245 Cr | ₹3516 Cr | ₹5638 Cr | ₹6820 Cr | +23.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
BRIGADE vs 3 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 SOBHA Sobha Limited | -39.9% | 27 | Above Fair Value | 2.1% | — |
 ANANTRAJ Anant Raj Limited | -51.8% | 40 | Above Fair Value | 9.6% | — |
 ABREL Aditya Birla Real Estate Limited | -30.0% | 32 | Above Fair Value | -2.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
9 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹9.20/sh
Last payout
2025-08-13
₹2.50
Peak payout
₹2.50
Trailing yield
0.39%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Brigade Enterprises Limited (BRIGADE.NS) trades at 648.45 vs a model fair value of 620.79, a gap of -4.3%. Piotroski F-score: 3/9. Moat l...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of BRIGADE →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for BRIGADE →
Compare
Head-to-head with peers
Compare BRIGADE side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse BRIGADENow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.