| Key Financial Ratios of Brigade Enterprises (in Rs. Cr.) |
Mar 20 |
Mar 19 |
Mar 18 |
Mar 17 |
Mar 16 |
|
| Per Share Ratios |
|
|
|
|
|
|
| Basic EPS (Rs.) |
12.76 |
17.20 |
13.48 |
14.46 |
12.97 |
|
| Diluted EPS (Rs.) |
12.66 |
17.17 |
13.46 |
14.41 |
12.88 |
|
| Cash EPS (Rs.) |
16.46 |
22.21 |
18.34 |
21.12 |
21.59 |
|
| Book Value [ExclRevalReserve]/Share (Rs.) |
124.45 |
169.41 |
171.10 |
149.06 |
127.56 |
|
| Book Value [InclRevalReserve]/Share (Rs.) |
124.45 |
169.41 |
171.10 |
149.06 |
127.56 |
|
| Dividend / Share(Rs.) |
1.00 |
2.00 |
2.00 |
2.50 |
2.00 |
|
| Revenue from Operations/Share (Rs.) |
90.48 |
132.61 |
92.98 |
131.84 |
108.36 |
|
| PBDIT/Share (Rs.) |
31.07 |
44.40 |
37.05 |
43.11 |
40.21 |
|
| PBIT/Share (Rs.) |
27.37 |
39.39 |
31.98 |
36.42 |
31.55 |
|
| PBT/Share (Rs.) |
16.85 |
26.33 |
18.51 |
20.63 |
18.58 |
|
| Net Profit/Share (Rs.) |
12.76 |
17.20 |
13.27 |
14.43 |
12.93 |
|
| Profitability Ratios |
|
|
|
|
|
|
| PBDIT Margin (%) |
34.33 |
33.48 |
39.84 |
32.69 |
37.10 |
|
| PBIT Margin (%) |
30.24 |
29.70 |
34.39 |
27.62 |
29.11 |
|
| PBT Margin (%) |
18.62 |
19.85 |
19.90 |
15.64 |
17.14 |
|
| Net Profit Margin (%) |
14.10 |
12.96 |
14.26 |
10.94 |
11.93 |
|
| Return on Networth / Equity (%) |
10.25 |
10.15 |
7.75 |
9.67 |
10.13 |
|
| Return on Capital Employed (%) |
13.44 |
13.46 |
4.75 |
15.43 |
5.82 |
|
| Return on Assets (%) |
3.40 |
3.13 |
3.13 |
3.47 |
3.35 |
|
| Total Debt/Equity (X) |
0.60 |
0.71 |
0.67 |
0.56 |
0.68 |
|
| Asset Turnover Ratio (%) |
24.12 |
24.20 |
21.97 |
31.73 |
28.09 |
|
| Liquidity Ratios |
|
|
|
|
|
|
| Current Ratio (X) |
1.07 |
1.14 |
1.12 |
0.93 |
0.83 |
|
| Quick Ratio (X) |
0.22 |
0.27 |
0.37 |
0.18 |
0.14 |
|
| Inventory Turnover Ratio (X) |
0.62 |
0.59 |
0.86 |
0.98 |
0.96 |
|
| Dividend Payout Ratio (NP) (%) |
21.60 |
13.15 |
18.79 |
0.00 |
15.46 |
|
| Dividend Payout Ratio (CP) (%) |
16.75 |
10.19 |
13.59 |
0.00 |
9.26 |
|
| Earnings Retention Ratio (%) |
78.40 |
86.85 |
81.21 |
0.00 |
84.54 |
|
| Cash Earnings Retention Ratio (%) |
83.25 |
89.81 |
86.41 |
0.00 |
90.74 |
|
| Valuation Ratios |
|
|
|
|
|
|
| Enterprise Value (Cr.) |
4,084.53 |
4,928.56 |
4,849.39 |
3,563.23 |
2,602.45 |
|
| EV/Net Operating Revenue (X) |
2.21 |
2.73 |
3.83 |
2.38 |
2.12 |
|
| EV/EBITDA (X) |
6.43 |
8.15 |
9.62 |
7.27 |
5.72 |
|
| MarketCap/Net Operating Revenue (X) |
1.46 |
1.88 |
2.64 |
1.77 |
1.35 |
|
| Retention Ratios (%) |
78.39 |
86.84 |
81.20 |
0.00 |
84.53 |
|
| Price/BV (X) |
1.06 |
1.47 |
1.43 |
1.57 |
1.15 |
|
| Price/Net Operating Revenue |
1.46 |
1.88 |
2.64 |
1.77 |
1.35 |
|
| Earnings Yield |
0.10 |
0.07 |
0.05 |
0.06 |
0.09 |
|
Source : Dion Global Solutions Limited
