Brigade Enterprises Ltd., incorporated in 1995, is among South India’s leading real estate developers, headquartered in Bengaluru. The company operates on a diversified business model spanning across residential, commercial, retail, and hospitality assets, balancing development revenues with annuity income streams. Its residential portfolio includes premium apartments, villas, and plotted developments, while its commercial and retail segments encompass Grade-A office spaces and marquee malls such as Orion. Brigade also has a strong presence in hospitality, serviced residences, and lifestyle clubs, which provide steady recurring income. The company’s geographic footprint is concentrated in South India with projects across Bengaluru, Mysuru, Chennai, Kochi, and Hyderabad, while selectively expanding into other growth corridors such as GIFT City. With a brand synonymous with quality and execution, a diversified revenue base, and increasing annuity income, Brigade is well-positioned to capture the structural demand momentum in South Indian real estate.
| CMP (Rs) | Target (Rs) | Upside |
|---|---|---|
| 943 | 1,341 | 42% |
| Key Data | Value |
|---|---|
| Bloomberg Code | BRGD IN |
| Current Shares O/S (mn)* | 244.5 |
| Market Cap (Rs bn / USD mn) | 230.5 / 2,598 |
| 52 Wk High / Low (Rs)* | 1,375 / 813 |
| 5 Year High / Low (Rs)* | 1,453 / 157 |
| Daily Vol. 3M Avg. (‘000) | 449.7 |
Source: ACE Equity, MNCL Research
| % | 1M | 6M | 1Yr |
|---|---|---|---|
| BRIGADE | 0.7 | 3.7 | -27.7 |
| NIFTY | 1.3 | 12.9 | 1.1 |
Source: ACE Equity, MNCL Research
| % | Jun-25 | Mar-25 | Dec-24 |
|---|---|---|---|
| Promoter | 41.1 | 41.1 | 41.4 |
| Inst./Govt. | 42.8 | 43.1 | 43.2 |
| Others | 16.1 | 15.8 | 15.4 |
Source: ACE Equity, MNCL Research
Brigade Enterprises operates a well-diversified business model, with residential projects contributing 60–65% of EBITDA and commercial and hospitality segments accounting for 35–40% of EBITDA. This diversification provides resilience against market cycles and ensures steady cash flows. Over the next two years, the company plans to launch 12–15 million sq. ft. of residential projects across Bengaluru, Hyderabad, and Chennai. Its leasing portfolio remains robust, with an occupancy rate of 92% in Q1 FY26, and over the past seven years, the area leased and EBITDA from the leasing business have grown fourfold, underscoring strong annuity income growth.
Brigade’s pipeline is strategically concentrated in Bengaluru, Hyderabad, and Chennai—three high-growth micro-markets. With a strong supply of large office spaces anticipated over the next 2–3 years and approximately 50% of new GCCs preferring Bengaluru as a base, Brigade is well-positioned to capture both residential and commercial demand. Key growth triggers include sustained demand in the mid-to-premium residential segment, strong office and retail leasing absorption, value-accretive land acquisitions, and cyclical recovery in the hospitality sector.
Reflecting the cyclical nature of real estate, Brigade maintains a light balance sheet, with marginal debt on its residential portfolio and net debt of INR 1,900 crore for commercial and hospitality assets. This financial prudence is complemented by a steadily expanding land bank, providing visibility for future development and growth.
Brigade stands out as a leading real estate developer in India, with a diversified portfolio, strong financial performance, and strategic expansions positioning it for sustained growth. Our SOTP valuation of Brigade Enterprises Ltd stands at Rs 1341, with a potential upside of 42% from the current levels.
| Y/E Mar (Rs mn) | FY24 | FY25 | FY26E | FY27E | FY28E |
|---|---|---|---|---|---|
| Sales | 48,967 | 50,742 | 60,027 | 72,340 | 88,220 |
| YoY (%) | 42.2 | 3.6 | 18.3 | 20.5 | 22.0 |
| EBIDTA | 11,944 | 14,142 | 17,511 | 20,833 | 25,064 |
| YoY (%) | 39.0 | 18.4 | 23.8 | 19.0 | 20.3 |
| PAT | 4,010 | 6,804 | 8,104 | 10,128 | 13,233 |
| YoY (%) | 80.5 | 69.7 | 19.1 | 25.0 | 30.7 |
| EPS (Rs) | 19.5 | 27.8 | 33.2 | 41.4 | 54.1 |
| Y/E Mar | FY24 | FY25 | FY26E | FY27E | FY28E |
|---|---|---|---|---|---|
| Pre Sales (msf) | 7.6 | 7.0 | 7.7 | 8.9 | 10.3 |
| Avg Rate/sf (INR) | 7,965 | 11,155 | 10,951 | 11,175 | 11,706 |
| Area leased out (msf) | 8.2 | 8.6 | 9.1 | 9.3 | 9.4 |
| EBIDTAM (%) | 24.4 | 27.9 | 29.2 | 28.8 | 28.4 |
| NPM (%) | 8.2 | 13.4 | 13.5 | 14.0 | 15.0 |
| PER (x) | 47.9 | 34.3 | 27.7 | 22.2 | 17.0 |
| EV/ EBITDA (x) | 18.5 | 15.7 | 15.8 | 13.3 | 11.0 |
| Stock Details | Industry | Buying Range (₹) | CMP* (₹) | Target Price (₹) | Upside Potential % |
|---|---|---|---|---|---|
| Bharat Electronics Ltd | Defence | 407-420 | 414 | 463 | 12% |
| Brigade Enterprises Ltd | Real-estate | 920-970 | 943 | 1341 | 42% |
| Clean Science & Technology Ltd | Specialty Chemical | 1045-1100 | 1072 | 1220 | 14% |
| Elecon Engineering Company Ltd | Capital Goods | 540-580 | 557 | 733 | 32% |
| ICICI Bank Ltd | BFSI | 1360-1400 | 1380 | 1700 | 23% |
| National Aluminium Company Ltd | Metals | 215-235 | 224 | 280 | 25% |
| Sai Life Sciences Ltd | Healthcare | 840-885 | 861 | 1055 | 22% |
| TBO Tek Ltd | Hospitality | 1520-1600 | 1562 | 1853 | 19% |
| TCPL Packaging Ltd | Packaging | 3300-3500 | 3402 | 4303 | 26% |
| Vesuvius India Ltd | Metals | 490-520 | 505 | 585 | 16% |
| Windlas Biotech Ltd | Healthcare | 890-940 | 915 | 1225 | 34% |
*Closing Price as on 10-10-2025
Light up your Diwali with smart investments – Open your MNCL Demat Account today!
Disclaimer - Investments in securities market are subject to market risk, read all the related document carefully before investing.
https://www.mnclgroup.com/
Empower your finances with ReSach – the stock trading apptrusted by serious investors. Whether you're planning to invest in stocks, explore commodity trading, or need a financial advisor to guide you, Resach brings it all under one platform.
Start trading today with ReSach and unlock seamless investing on the go.
Name of the Company has changed from Networth Stock Broking Limited to Monarch Networth Capital Limited upon Certification of Incorporation received from Registrar of Companies, Mumbai vide certificate dated 13th October, 2015.
If you are not satisfied with the resolution provided, you can lodge your complaint online at: https://scores.sebi.gov.in/link
In case of grievance client can log on to the SMART ODR Portal, if they are unsatisfied with the response provided by us. Your attention is drawn to the SEBI circular no. SEBI/HO/OIAE/OIAE_IAD-1/P/CIR/2023/131 dated July 31, 2023, on “Online Resolution of Disputes in the Indian Securities Market”.
Purchase of REs only gives buyer the right to participate in the ongoing Rights Issue of the concerned company by making an application with requisite application money or renounce the REs before the issue closes. REs which are neither subscribed by making an application with requisite application money nor renounced, on or before the Issue closing date shall lapse and shall be extinguished after the Issue closing date. Please check your dp account for further details.
Please do not share your online trading password with anyone as this could weaken the security of your account and lead to unauthorized trades or losses.
Monarch Networth Capital Limited (‘MNCL’) | CIN No.: L64990GJ1993PLC120014
Unit No. 803-804A, 8th Floor, X-Change Plaza, Block No. 53, Zone 5, Road-5E, Gift City, Gandhinagar - 382050, Gujarat
Ahmedabad
“Monarch House”, Opp Prahladbhai Patel garden, Near Ishwar Bhuvan, Commerce Six Roads, Navrangpura, Ahmedabad - 380009
Mumbai
Monarch Networth Capital Limited, G Block, Laxmi Tower, B Wing, 4th Floor, Bandra Kurla Complex, Bandra East, Mumbai - 400051.
Email for Grievance: grievances@mnclgroup.com
Investors are requested to note that Stock broker (Monarch Networth Capital Ltd) is permitted to receive money from investors through designated bank accounts only named as Up streaming Client Nodal Bank Account (USCNBA). Stock broker (Monarch Networth Capital Ltd) is also required to disclose these USCNB accounts to Stock Exchange. Hence, you are requested to use following USCNB accounts only (Click to View) for the purpose of dealings in your trading account with us. The details of these USCNB accounts are also displayed by Stock Exchanges on their website under “Know/ Locate your Stock Broker".
Mechanism for addressing grievances and information about SCORES.
Mechanism for addressing grievances and information about SCORES.
Monarch Networth Capital Limited (‘MNCL’) | CIN No.: L64990GJ1993PLC120014
(As per LODR Regulations and Companies Act, 2013)
Contact information of the designated officials of the listed entity who are responsible for assisting and handling investor grievances : Mr. Nitesh Tanwar
Monarch Networth Capital Limited
Unit No. 803-804A, 8th Floor, X-Change Plaza, Block No. 53, Zone 5, Road-5E, Gift City, Gandhinagar - 382050, Gujarat
Ahmedabad
“Monarch House”, Opp Prahladbhai Patel garden, Near Ishwar Bhuvan, Commerce Six Roads, Navrangpura, Ahmedabad – 380009
Mumbai
Monarch Networth Capital Limited, G Block, Laxmi Tower, B Wing, 4th Floor, Bandra Kurla Complex, Bandra East, Mumbai - 400051.
Phone: 022 - 66476400 / 66476405
Email: cs@mnclgroup.com
Email for Grievance: cs@mnclgroup.com
Listing of Equity Shares on Stock Exchange at
BSE
NSE
(Formerly known as Link Intime India Private Limited)
For any queries related to broking please contact helpdesk@mnclgroup.com.
‘Investments in securities market are subject to market risks, read all the related documents carefully before investing.’
