Brigade Enterprises Limited
BRIGADE · Real Estate · NSE
₹739
Current Market Price
Fair Value (DCF)
₹545
Margin of Safety
-26.2%
Updated just now
YieldIQ Score
41/100
Piotroski F-Score
4/9
Economic Moat
Narrow
Confidence
28%
ROE
11.6%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.18 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.7%
Return on capital employed
EV / EBITDA
17.9×
Enterprise multiple
Debt / EBITDA
4.6×
Leverage vs earnings
Interest Coverage
2.8×
EBIT covers interest
Current Ratio
1.21×
Short-term liquidity
Asset Turnover
0.22×
Revenue per ₹ of assets
Revenue CAGR (3Y)
11.8%
3-year revenue growth
Revenue CAGR (5Y)
25.9%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹739.2
Bear case
₹257.69
MoS -186.9%
Base case
₹545.19
MoS -35.6%
Bull case
₹846.49
MoS +12.7%
Ratio Trends
BRIGADE · last 8 annual periods
ROE
11.6%
ROCE
13.8%
Operating Margin
—
Debt / Equity
1.01×
PE
184.0×
EV / EBITDA
11.5×
Historical Financials
BRIGADE · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1524 Cr | ₹2999 Cr | ₹3445 Cr | ₹2024 Cr | ₹5034 Cr | +34.8% |
| EBITDA | — | ₹766 Cr | ₹1010 Cr | ₹1344 Cr | ₹1641 Cr | +21.0% |
| EBIT | ₹375 Cr | ₹426 Cr | ₹708 Cr | ₹573 Cr | — | +11.2% |
| PAT | ₹145 Cr | ₹-64.8 Cr | ₹222 Cr | ₹318 Cr | ₹686 Cr | +47.6% |
| EPS (diluted) | ₹6.96 | ₹3.66 | ₹12.61 | ₹13.75 | — | +18.6% |
| CFO | ₹419 Cr | ₹1032 Cr | ₹966 Cr | ₹-113 Cr | ₹995 Cr | +24.1% |
| CapEx | — | — | — | — | ₹-639 Cr | — |
| FCF | — | — | — | — | ₹356 Cr | +0.0% |
| Total Assets | — | ₹15.2K Cr | ₹16.4K Cr | ₹10.5K Cr | ₹22.1K Cr | +9.9% |
| Total Debt | — | — | ₹355 Cr | ₹78.4 Cr | ₹5950 Cr | +102.3% |
| Shareholders' Equity | — | — | ₹3245 Cr | ₹4220 Cr | ₹5915 Cr | +16.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
BRIGADE vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| ANANTRAJ ANANTRAJ | — | — | Pending | 10.2% | — |
| SOBHA SOBHA | — | — | Pending | 2.1% | — |
| SIGNATURE SIGNATURE | — | — | Pending | 13.9% | — |
| MAHLIFE MAHLIFE | — | — | Pending | 3.2% | — |
| KALPATARU KALPATARU | — | — | Pending | -10.4% | — |
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
0.34%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Brigade Enterprises Limited (BRIGADE.NS) trades at 739.20 vs a model fair value of 545.19, a gap of -26.2%. Piotroski F-score: 4/9. Moat ...
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.