Brigade Enterprises Ltd.

Financial

	Brigade Enterprises	Anant Raj	Sobha
Operational Metrics
Hotels & Hospitality Sectors
Revenue Per Available Room per Day (RevPAR)	4674.75 Rs	n/a	n/a
Occupancy Rate	75.0 %	n/a	n/a
Real Estate Sector
Leasable Area	9.38 Mn Sqft	1.98 Mn Sqft	n/a
Sales Realization Per Sqft (Residential / Non-Residential)	12082.0 Rs/Sqft	n/a	n/a
Sales Realization / Sqft - Non-Residential	11518.99 Rs/Sqft	n/a	n/a
Sales Realization / Sqft - Residential	12105.8 Rs/Sqft	n/a	14395.0 Rs/Sqft
Total Area Under Construction	26.28 Mn Sqft	n/a	n/a
Non-Residential Area Under Construction	2.01 Mn Sqft	1.85 Mn Sqft	n/a
Residential Projects Under Construction	24.27 Mn Sqft	n/a	39.81 Mn Sqft
Cost of Borrowing	8.67 %	n/a	8.86 %
Unclassified
Average Daily Rate (ADR)	6233.0 Rs	n/a	n/a
Financials
5 yr Average ROE	6.95 %	5.07 %	3.59 %
5yr average Equity Multiplier	4.93	1.53	4.71
5yr Average Asset Turnover Ratio	0.21	0.21	0.23
5yr Avg Net Profit Margin	6.3 %	14.11 %	3.36 %
Price to Book	4.25	4.65	3.72
P/E	35.15	42.03	165.73
5yr Avg Cash Conversion Cycle	277.38 Days	242.56 Days	821.12 Days
Inventory Days	730.67 Days	819.36 Days	1031.0 Days
Days Receivable	40.59 Days	19.97 Days	15.86 Days
Days Payable	1223.76 Days	6.77 Days	304.53 Days
5yr Average Interest Coverage Ratio	1.63	13.59	1.49
5yr Avg ROCE	9.24 %	5.58 %	14.43 %
5yr Avg Operating Profit Margin	25.39 %	19.51 %	16.04 %
5 yr average Debt to Equity	1.52	0.36	0.82
5yr CAGR Net Profit	n/a	109.11 %	8.74 %
5yr Average Return on Assets	1.55 %	3.71 %	0.76 %
Shareholdings
Promoter Holding	41.13 %	60.12 %	52.88 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	-2.72 %	-4.99 %	0.89 %
Change in Mutual Fund Holding (3 Yrs)	-1.81 %	4.46 %	12.62 %

Business

	Brigade Enterprises	Anant Raj	Sobha
Product Wise Break-Up	Product Wise Break-Up Real Estate 66.17 Leasing 23.45 Accommodation 10.38 Rental and services receipts 0 Contractual 0 Manufacturing 0 Real estate 0	Product Wise Break-Up Real Estate 95.89 Contractual 0 Real estate 0 Real Estate 4.11 Manufacturing 0 Accommodation 0 Leasing 0	Product Wise Break-Up Real Estate 0 Contractual 0 Real Estate 82.21 Rental and services receipts 0 Manufacturing 17.79 Accommodation 0 Leasing 0
Location Wise Break-Up	Location Wise Break-Up Bangalore 66.73 Chennai 24.18 Kochi 3.87 Mysore 2.9 Hyderabad 1.93 GIFT City 0.39 Thiruvananthapuram 0 Rest of the World 0 India 0 Kerala 0 Kozhokode 0 Pune 0 Gurugram 0 Coimbatore 0 Thrissur 0 NCR 0 Calicut 0	Location Wise Break-Up Coimbatore 0 India 100.0 Thrissur 0 Chennai 0 Kozhokode 0 Calicut 0 NCR 0 Gurugram 0 Mysore 0 Bangalore 0 Kochi 0 Thiruvananthapuram 0 Rest of the World 0 Pune 0 Hyderabad 0 Kerala 0 GIFT City 0	Location Wise Break-Up Coimbatore 0 India 0 Thrissur 0 Chennai 0 Kozhokode 0 Calicut 0 NCR 2.06 Gurugram 0 Mysore 0 Bangalore 82.25 Kochi 0 Thiruvananthapuram 0 Rest of the World 0 Pune 1.74 Hyderabad 3.33 Kerala 8.87 GIFT City 1.74 Others 0.01
Operating Profit Break-Up	Operating Profit Break-Up Real Estate 55.94 Leasing 35.39 Accommodation 8.67 Contractual & Manufacturing 0	-	Operating Profit Break-Up Real Estate 77.54 Leasing 0 Accommodation 0 Contractual & Manufacturing 22.46
Capex	Capex Leasing 83.32 Accommodation 14.57 Real Estate 2.11 Contractual & Manufacturing 0	-	Capex Real Estate 78.14 Leasing 0 Accommodation 0 Contractual & Manufacturing 13.7 Others 8.16
Asset Break-Up	Asset Break-Up Real Estate 54.32 Leasing 27.42 Accommodation 4.98 Contractual & Manufacturing 0 Others 13.28	-	Asset Break-Up Real Estate 77.4 Leasing 0 Accommodation 0 Contractual & Manufacturing 4.93 Others 17.67

Brigade Enterprises Ltd.

SIGN UP FOR FREE