AI assistant
Brigade Enterprises Limited — Audit Report / Information 2021
May 18, 2021
62248_rns_2021-05-18_08eda697-9a05-4c62-bdbc-be507a213eaa.pdf
Audit Report / Information
Open in viewerOpens in your device viewer

Ref: BEL/NSEBSE/BMD/18052021 18th May, 2021
National Stock Exchange of India Limited BSE Limited Exchange Plaza, P. J. Towers Bandra Kurla Complex, Dalal Street, Bandra (East), Mumbai – 400 001 Mumbai – 400 051
Listing Department Department of Corporate Services – Listing
Re.: Scrip Symbol: BRIGADE/Scrip Code: 532929
Dear Sir/Madam,
Sub.: Board Meeting Decisions
This is in continuation to our letter dated 6th May, 2021 and 11th May, 2021 and pursuant to SEBI (Listing Obligations and Disclosure Requirements) Regulations, 2015, a Meeting of the Board of Directors of the Company was held as scheduled today i.e., 18th May, 2021 and the Board interalia took the following decisions:
- (i) Approved the audited consolidated financial results for the fourth quarter and year ended 31st March, 2021 along with the Audit Report of the Statutory Auditors of the Company.
- (ii) Approved the audited standalone financial results for the fourth quarter and year ended 31st March, 2021 along with the Audit Report of the Statutory Auditors of the Company.
The financial results are enclosed pursuant to Regulation 33 of SEBI (Listing Obligations and Disclosure Requirements) Regulations, 2015.
- (i) Recommended a final dividend of Rs. 1.20/- per equity share (12%) of Rs.10 each which is subject to approval of Shareholders in the ensuing Annual General Meeting of the Company. The dividend will be paid within 30 days from the date of Shareholders approval in the ensuing Annual General Meeting of the Company.
- (ii) Pursuant to Regulation 33(3) (d) of Securities and Exchange Board of India (Listing Obligations and Disclosure Requirements) Regulations, 2015 as amended, we hereby declare that the Audit Reports issued by the M/s S.R. Batliboi & Associates LLP, (Firm Registration No. 101049W/E300004) Statutory Auditors of the Company on the audited standalone & consolidated financial statements of the Company for the financial year ended 31st March, 2021 are with unmodified opinion (i.e. unqualified opinion).
- (iii) Approved the reconstitution of the following Committees of the Board of Directors with effect from 19th May, 2021 and the reconstitution is pursuant to the applicable provisions of the Companies Act 2013 and SEBI (Listing Obligations and Disclosure Requirements) Regulations, 2015:



a) Audit Committee:
| S. | Name of the Member | Designationin | Category |
|---|---|---|---|
| No. | the Committee | ||
| 1. | Mr. Pradeep Kumar Panja | Chairman | Independent Director |
| 2. | Mr. Aroon Raman | Member | Independent Director |
| 3. | Mr. Bijou Kurien | Member | Independent Director |
| 4. | Dr. Venkatesh Panchapagesan | Member | Independent Director |
| 5. | Ms. Pavitra Shankar | Member | Executive Director |
b) Risk Management Committee
| S.No. | Name of the Member | Designationinthe Committee | Category |
|---|---|---|---|
| 1. | Mr. M. R. Jaishankar | Chairman | Chairman & ManagingDirector |
| 2. | Mr. Roshin Mathew | Member | Executive Director |
| 3. | Mr. Amar Mysore | Member | Executive Director |
| 4. | Mr. Bijou Kurien | Member | Independent Director |
| 5. | Mr. Pradeep Kumar Panja | Member | Independent Director |
| 6. | Ms. Lakshmi Venkatachalam | Member | Independent Director |
c) CSR Committee
| S. | Name of the Member | Designationin | Category |
|---|---|---|---|
| No. | the Committee | ||
| 1. | Mr. M. R. Jaishankar | Chairman | Chairman & Managing |
| Director | |||
| 2. | Mr. Aroon Raman | Member | Independent Director |
| 3. | Ms. Lakshmi Venkatachalam | Member | Independent Director |
| 4. | Ms. Nirupa Shankar | Member | Executive Director |
The meeting started at 11.00 a.m. and ended at 4.40 p.m.
We are also enclosing herewith:
- Investor Presentation titled "Investor Presentation Q4 FY 21"
- Press Release titled "Brigade Records Highest Ever Quarterly Sales of 1.66 mn. sft with a total value of Rs. 1,018 crores in Q4 FY21. FY 21 sales at 4.60 mn. sft with a total value of 2,767 crores; an increase of 16%"
The trading window of the Company was closed from 1st April, 2021 and shall open on 21st May, 2021.



The above information is also hosted on the website of the Company at www.brigadegroup.com
Kindly take the same on your records.
Thanking you,
Yours faithfully,
For Brigade Enterprises Limited
P. Om Prakash Company Secretary & Compliance Officer
Encl.: a/a
OM PRAKASH PALANIM UTHU
Digitally signed by OM PRAKASH PALANIMUTHU DN: c=IN, o=Personal, postalCode=560075, st=Karnataka, serialNumber=d9722869e1df22 a2205650954e5aa841555f1534 c9a02109b4d4019791ea2c50, cn=OM PRAKASH PALANIMUTHU Date: 2021.05.18 16:49:38 +05'30'


12th Floor "UB City" Canberra Block No. 24, Vittal Mallya Road Bengaluru – 560 001, India Tel: +91 80 6648 9000
Independent Auditor's Report on the Quarterly and Year to Date Consolidated Financial Results of the Company Pursuant to the Regulation 33 of the SEBI (Listing Obligations and Disclosure Requirements) Regulations, 2015, as amended
To The Board of Directors of Brigade Enterprises Limited
Report on the audit of the Consolidated Financial Results
Opinion
We have audited the accompanying statement of quarterly and year to date consolidated financial results of Brigade Enterprises Limited ("Holding Company") and its subsidiaries (the Holding Company and its subsidiaries together referred to as "the Group") and its associates for the quarter ended March 31, 2021 and for the year ended March 31, 2021 ("Statement"), attached herewith, being submitted by the Holding Company pursuant to the requirement of Regulation 33 of the SEBI (Listing Obligations and Disclosure Requirements) Regulations, 2015, as amended ("Listing Regulations").
In our opinion and to the best of our information and according to the explanations given to us and based on the consideration of the reports of the other auditors on separate audited financial statements and other financial information of the subsidiaries and associates, the Statement:
- i. includes the results of the following entities:
- i. Brigade Enterprises Limited
- ii. Brigade Properties Private Limited
- iii. Perungudi Real Estates Private Limited
- iv. WTC Trades and Projects Private Limited
- v. Orion Mall Management Company Limited
- vi. SRP Prosperita Hotel Ventures Limited
- vii. BCV Developers Private Limited
- viii. Brigade Hospitality Services Limited
- ix. Brigade Tetrarch Private Limited
- x. Brigade Estates and Projects Private Limited
- xi. Brigade Infrastructure and Power Private Limited
- xii. Brigade (Gujarat) Projects Private Limited
- xiii. Mysore Projects Private Limited
- xiv. Brigade Hotel Ventures Limited
- xv. Augusta Club Private Limited
- xvi. Celebrations Catering & Events LLP
- xvii. Brigade Innovations LLP
- xviii. Brigade Flexible Office Spaces LLP
- xix. Tandem Allied Services Private Limited
- xx. Prestige OMR Ventures LLP
- ii. are presented in accordance with the requirements of the Listing Regulations in this regard; and
- iii. gives a true and fair view in conformity with the applicable accounting standards, and other accounting principles generally accepted in India, of the consolidated net profit/(loss) and other comprehensive income/(loss) and other financial information of the Group for the quarter ended March 31, 2021 and for the year ended March 31, 2021.
Basis for Opinion
We conducted our audit in accordance with the Standards on Auditing (SAs), as specified under Section 143(10) of the Companies Act, 2013, as amended ("the Act"). Our responsibilities under those Standards are further described in the "Auditor's Responsibilities for the Audit of the Consolidated Financial Results" section of our report. We are independent of the Group and its associates in accordance with the 'Code of Ethics' issued by the Institute of Chartered Accountants of India together with the ethical requirements that are relevant to our audit of the financial statements under the provisions of the Act and the Rules thereunder, and we have fulfilled our other ethical responsibilities in accordance with these requirements and the Code of Ethics. We believe that the audit evidence obtained by us and other auditors in terms of their reports referred to in "Other Matter" paragraph below, is sufficient and appropriate to provide a basis for our opinion.
Emphasis of Matter
We draw attention to:
-
- Note 8 to the Consolidated financial results for the year ended March 31, 2021, which describes the Holding Company's management's evaluation of Covid-19 impact on the future business operations and future cash flows of the Group and its consequential effects on the carrying value of its assets as at March 31, 2021. In view of the uncertain economic conditions, the Holding Company's management's evaluation of the impact on the subsequent periods is highly dependent upon conditions as they evolve.
-
- Note 9 to the Consolidated financial results for the year ended March 31, 2021, in connection with certain ongoing legal proceedings in the Group. Pending resolution of the legal proceedings, the underlying loans and advances are classified as good and recoverable in the accompanying consolidated financial results.
Our opinion is not modified in respect of the above matters.
Management's Responsibilities for the Consolidated Financial Results
The Statement has been prepared on the basis of the consolidated annual financial statements. The Holding Company's Board of Directors are responsible for the preparation and presentation of the Statement that give a true and fair view of the net profit and other comprehensive income and other financial information of the Group including its associates in accordance with the applicable accounting standards prescribed under section 133 of the Act read with relevant rules issued thereunder and other accounting principles generally accepted in India and in compliance with Regulation 33 of the Listing Regulations. The respective Board of Directors of the companies and of its associates and management of the limited liability partnerships ('LLP's') included in the Group are responsible for maintenance of adequate accounting records in accordance with the provisions of the Act for safeguarding of the assets of the Group and its associates and for preventing and detecting frauds and other irregularities; selection and application of appropriate accounting policies; making judgments and estimates that are reasonable and prudent; and the design, implementation and maintenance of adequate internal financial controls, that were operating effectively for ensuring the accuracy and completeness of the accounting records, relevant to the preparation and presentation of the Statement that give a true and fair view and are free from material misstatement, whether due to fraud or error, which have been used for the purpose of preparation of the Statement by the Directors of the Holding Company, as aforesaid.
In preparing the Statement, the respective Board of Directors of the companies and of its associates and management of LLP's included in the Group are responsible for assessing the ability of the Group and of its associates to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the respective Board of Directors and management of LLP's either intends to liquidate the Group or to cease operations, or has no realistic alternative but to do so.
The respective Board of Directors of the companies and of its associate company and management of LLP's included in the Group are also responsible for overseeing the financial reporting process of the Group and of its associates.
Auditor's Responsibilities for the Audit of the Consolidated Financial Results
Our objectives are to obtain reasonable assurance about whether the Statement as a whole is free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with SAs will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of the Statement.
As part of an audit in accordance with SAs, we exercise professional judgment and maintain professional skepticism throughout the audit. We also:
- Identify and assess the risks of material misstatement of the Statement, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
- Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances. Under Section 143(3)(i) of the Act, we are also responsible for expressing our opinion on whether the company has adequate internal financial controls with reference to financial statements in place and the operating effectiveness of such controls.
- Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the Board of Directors.
- Conclude on the appropriateness of the Board of Directors' use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the ability of the Group and its associates to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor's report to the related disclosures in the Statement or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor's report. However, future events or conditions may cause the Group and its associates to cease to continue as a going concern.
- Evaluate the overall presentation, structure and content of the Statement, including the disclosures, and whether the Statement represent the underlying transactions and events in a manner that achieves fair presentation.
- Obtain sufficient appropriate audit evidence regarding the financial results and financial information of the entities within the Group and its associates of which we are the independent auditors to express an opinion on the Statement. We are responsible for the direction, supervision and performance of the audit of the financial information of such entities included in the Statement of which we are the independent auditors. For the other entities included in the Statement, which have been audited by other auditors, such other auditors remain responsible for the direction, supervision and performance of the audits carried out by them. We remain solely responsible for our audit opinion.
We communicate with those charged with governance of the Holding Company and such other entities included in the Statement of which we are the independent auditors regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit. We also provide those charged with governance with a statement that we have complied with relevant ethical requirements regarding independence, and to communicate with them all relationships and other matters that may reasonably be thought to bear on our independence, and where applicable, related safeguards.
We also performed procedures in accordance with the Circular No. CIR/CFD/CMD1/44/2019 dated March 29, 2019 issued by the Securities Exchange Board of India under Regulation 33 (8) of the Listing Regulations, to the extent applicable.
Other Matter
The accompanying Statement includes the audited financial statements and other financial information, in respect of:
- 14 subsidiaries, whose financial statements include total assets of Rs 419,606 lakhs as at March 31, 2021, total revenues of Rs. 14,687 lakhs and Rs.33,597 lakhs, total net profit after tax of Rs. 8 lakhs and total net loss after tax of Rs. 3,780 lakhs and total comprehensive income of Rs. 62 lakhs and total comprehensive loss of Rs. 3,729 lakhs, for the quarter and the year ended on that date respectively, and net cash inflows of Rs. 5,116 lakhs for the year ended March 31, 2021, as considered in the Statement which have been audited by their respective independent auditors.
- 2 associates whose financial statements include Group's share of net profit (after elimination) of Rs. 51 lakhs and Rs. 257 lakhs and Group's share of total comprehensive income of Rs. 51 lakhs and Rs. 257 lakhs for the quarter and for the year ended March 31, 2021 respectively, as considered in the Statement whose financial statements and other financial information have been audited by their respective independent auditors.
The independent auditor's report on the financial statements and other financial information of these entities have been furnished to us by the Management and our opinion on the Statement in so far as it relates to the amounts and disclosures included in respect of these subsidiaries and associates is based solely on the reports of such auditors and the procedures performed by us as stated in paragraph above.
Our opinion on the Statement is not modified in respect of the above matters with respect to our reliance on the work done and the reports of the other auditors.
The Statement includes the results for the quarter ended March 31, 2021 being the balancing figures between the audited figures in respect of the full financial year ended March 31, 2021 and the published unaudited year-to-date figures up to December 31, 2020, being the date of the end of the third quarter of the current financial year, which were subjected to a limited review by us, as required under the Listing Regulations.
For S.R. BATLIBOI & ASSOCIATES LLP Chartered Accountants ICAI Firm Registration Number: 101049W/E300004
ADARSH RANKA Digitally signed by ADARSH RANKA Date: 2021.05.18 16:03:45 +05'30'
per Adarsh Ranka Partner Membership No.: 209567 UDIN: 21209567AAAACR3024
Place: Bengaluru Date: May 18, 2021
BRIGADE ENTERPRISES LIMITED
Corporate Identity Number (CIN): L85110KA1995PLC019126 Regd. Office: 26/1, 29th & 30th Floor, World Trade Center, Dr Rajkumar Road, Malleswaram-Rajajinagar, Bangalore 560 055 Phone: +91-80-41379200, 2221 7017-18 Fax:+91-80-2221 0784 Email: [email protected] Website: www.brigadegroup.com

Statement of Audited Consolidated Financial Results for the quarter and year ended March 31, 2021
| A. Statement of profit and loss | (Rs. in lakhs) | |||||
|---|---|---|---|---|---|---|
| Particulars | Quarter ended | Preceding Quarter | Quarter ended | Current Year | Previous Year | |
| 31.03.2021[Audited] | ended31.12.2020 | 31.03.2020[Audited] | ended31.3.2021 | ended31.3.2020 | ||
| (Refer note 6) | [Unaudited] | (Refer note 6) | [Audited] | [Audited] | ||
| 1 | Income | |||||
| Revenue from operations | 79,124 | 64,463 | 63,592 | 194,997 | 263,216 | |
| Other income | 2,962 | 902 | 842 | 6,042 | 4,940 | |
| Total Income | 82,086 | 65,365 | 64,434 | 201,039 | 268,156 | |
| 2 | Expenses | |||||
| (a) Sub-contractor cost | 31,847 | 25,016 | 27,495 | 83,114 | 79,489 | |
| (b) Cost of raw materials, components and stores consumed | 2,502 | 2,637 | 2,475 | 7,351 | 13,009 | |
| (c) Land purchase cost(d) (Increase)/ decrease in inventories of | 41,682(31,258) | 26,670(15,230) | 35,276(31,309) | 84,350(69,519) | 79,193(40,152) | |
| stock of flats, land stock and work-in-progress | ||||||
| (e) License fees and plan approval charges | 1,207 | 18 | 653 | 1,787 | 4,563 | |
| (f) Architect and consultancy fees | 322 | 510 | 744 | 1,766 | 2,321 | |
| (g) Employee benefits expense | 4,730 | 3,991 | 4,556 | 15,088 | 21,600 | |
| (h) Depreciation and amortization expense | 6,608 | 5,912 | 5,632 | 23,693 | 19,204 | |
| (i) Finance costs | 8,996 | 8,560 | 8,053 | 34,681 | 34,034 | |
| (j) Other expenses | 9,218 | 6,007 | 10,186 | 23,867 | 36,870 | |
| Total expenses | 75,854 | 64,091 | 63,761 | 206,178 | 250,131 | |
| 3 | Profit/(Loss) before share of profit of Associate and Exceptionalitems (1-2) | 6,232 | 1,274 | 673 | (5,139) | 18,025 |
| 4 | Share of profit/(loss) of Associate (net of tax) | 51 | 59 | (2) | 257 | 160 |
| 5 | Profit/(Loss) before exceptional items and tax (3+4) | 6,283 | 1,333 | 671 | (4,882) | 18,185 |
| 6 | Exceptional items (refer note 2, 7 & 8 below) | 3,628 | 4,000 | 2,050 | 7,628 | 2,050 |
| 7 | Profit/(Loss) before tax ( 5-6) | 2,655 | (2,667) | (1,379) | (12,510) | 16,135 |
| 8 | Tax expense | |||||
| (i) Current tax | 4,128 | 876 | 1,192 | 5,764 | 7,190 | |
| (ii) Deferred tax charge/(credit) | (3,431) | (1,396) | (1,469) | (8,633) | (2,455) | |
| Total | 697 | (520) | (277) | (2,869) | 4,735 | |
| 9 | Profit/(Loss) for the period ( 7-8) | 1,958 | (2,147) | (1,102) | (9,641) | 11,400 |
| Attributable to: | ||||||
| (i) owners of the parent company | 3,957 | (1,612) | 268 | (4,632) | 13,058 | |
| (ii) non-controlling interests | (1,999) | (535) | (1,370) | (5,009) | (1,658) | |
| 10 Other comprehensive income/(loss)Items that will not to be reclassified to profit or loss in subsequent | ||||||
| periods: | ||||||
| (i) Re-measurement gains/ (losses) on defined benefit plans | (143) | 22 | 8 | (128) | (41) | |
| (ii) Equity instruments | 61 | - | (178) | 61 | (178) | |
| (iii) Income tax relating to items that will not be reclassified to profit orloss | 43 | (6) | 53 | 38 | 66 | |
| Total other comprehensive income/(loss)Attributable to: | (39) | 16 | (117) | (29) | (153) | |
| (i) owners of the parent company | (39) | 16 | (117) | (29) | (153) | |
| (ii) non-controlling interests | - | - | - | - | - | |
| 11 Total Comprehensive Income/(Loss) for the period [ComprisingProfit/(Loss) for the period and Other ComprehensiveIncome/(Loss)] (9+10) | 1,919 | (2,131) | (1,219) | (9,670) | 11,247 | |
| Attributable to: | ||||||
| (i) owners of the parent company | 3,918 | (1,596) | 151 | (4,661) | 12,905 | |
| (ii) non-controlling interests | (1,999) | (535) | (1,370) | (5,009) | (1,658) | |
| 12 Earnings/(Loss) per equity share: | ||||||
| (of Rs. 10/- each) (not annualised): | ||||||
| a) Basic | 1.88 | (0.76) | 0.13 | (2.24) | 6.39 | |
| b) Diluted | 1.87 | (0.76) | 0.12 | (2.24) | 6.34 | |
| 13 Paid-up equity share capital | 21,091 | 20,829 | 20,438 | 21,091 | 20,438 | |
| (Face value of Rs. 10/- each) | ||||||
| 14 Other equity (excluding Non-controlling interests) | 213,675 | 207,675 |
| B. Balance Sheet | (Rs. in lakhs) | ||
|---|---|---|---|
| As at 31.03.2021 | As at 31.03.2020 | ||
| Particulars | [Audited] | [Audited] | |
| A ASSETS | |||
| 1 | Non-Current Assets | ||
| (a) Property, plant and equipment | 99,381 | 101,188 | |
| (b) Capital work in progress | 49,491 | 208,909 | |
| (c) Investment property | 400,341 | 196,927 | |
| (d) Goodwill on consolidation | 430 | 430 | |
| (e) Other Intangible assets | 1,836 | 1,239 | |
| (f) Intangible assets under development | - | 838 | |
| (g) Financial assets | |||
| (i) Investments | 3,771 | 5,594 | |
| (ii) Loans(iii) Other non-current financial assets | 33,91310,646 | 27,4708,336 | |
| (h) Deferred tax assets (net) | 22,209 | 14,745 | |
| (i) Assets for current tax (net) | 4,240 | 5,265 | |
| (j) Other non-current assets | 14,722 | 24,002 | |
| Sub-total - Non Current Assets | 640,980 | 594,943 | |
| 2 | Current Assets | ||
| (a) Inventories | 590,197 | 520,936 | |
| (b) Financial assets | |||
| (i) Investments | 5,129 | 1,620 | |
| (ii) Loans | 2,187 | 2,035 | |
| (iii) Trade receivables | 52,719 | 43,061 | |
| (iv) Cash and cash equivalents | 31,366 | 23,989 | |
| (v) Bank balances other than cash and cash equivalents | 24,576 | 6,502 | |
| (vi) Other current financial assets | 3,043 | 1,627 | |
| (c) Other current assets | 31,812 | 31,382 | |
| Sub-total - Current Assets | 741,029 | 631,152 | |
| TOTAL ASSETS | 1,382,009 | 1,226,095 | |
| B EQUITY | |||
| (a) Equity share capital | 21,091 | 20,438 | |
| (b) Other equity attributable to: | |||
| (i) owners of the parent company | 213,675 | 207,675 | |
| (ii) Non-controlling interests | 11,556 | 16,587 | |
| Sub-total - Equity | 246,322 | 244,700 | |
| C LIABILITIES | |||
| 1 | Non-Current Liabilities | ||
| (a) Financial liabilities | |||
| (i) Borrowings | 393,414 | 386,705 | |
| (ii) Other non-current financial liabilities | 19,516 | 16,373 | |
| (b) Provisions | 208 | 175 | |
| (c) Deferred tax liabilities (net) | 656 | 1,010 | |
| (d) Other non-current liabilities | 7,726 | 7,313 | |
| Sub-total - Non Current Liabilities | 421,520 | 411,576 | |
| 2 | Current Liabilities | ||
| (a) Financial liabilities | |||
| (i) Borrowings | 7,322 | 4,368 | |
| (ii) Trade payables | |||
| - Total outstanding dues of micro enterprises and small enterprises | 5,306 | 1,965 | |
| - Total outstanding dues of creditors other than micro enterprises and | 52,390 | 48,084 | |
| small enterprises(iii) Other current financial liabilities | 180,879 | 144,554 | |
| (b) Other current liabilities | 465,911 | 367,672 | |
| (c) Provisions | 681 | 876 | |
| (d) Liabilities for current tax (net) | 1,678 | 2,300 | |
| Sub-total - Current Liabilities | 714,167 | 569,819 | |
| TOTAL EQUITY AND LIABILITIES | 1,382,009 | 1,226,095 |
| C. Statement of Cash flows | (Rs. In lakhs) | |
|---|---|---|
| Particulars | As at | As at |
| 31.03.2021 | 31.03.2020 | |
| [Audited] | [Audited] | |
| Cash flows from operating activities | ||
| (Loss)/Profit before taxAdjustment to reconcile profit before tax to net cash flows: | (12,510) | 16,135 |
| Depreciation and amortization expense | 23,693 | 19,204 |
| Impairment of investment property and property, plant and equipment | 1,850 | 2,050 |
| Finance cost | 34,681 | 34,034 |
| Interest income from financial assets at amortized cost | (2,965) | (2,410) |
| Profit on sale of investments | (15) | (40) |
| Fair value gain on financial instruments at fair value through profit and lossLoans and advances written off | (80)- | (23)4 |
| Provision for doubtful debts | 304 | 162 |
| Bad debts written off | 41 | 55 |
| Provision for contract losses | 60 | 132 |
| Profit on sale of property, plant and equipment | (1,496) | (6) |
| Share of profit of Associate | (257) | (160) |
| Share based payments to employees | 206 | 201 |
| Provision for dimunition in value of investmentsOperating profit before working capital changes | 4,00047,512 | -69,338 |
| Movements in working capital : | ||
| Increase/(Decrease) in trade payables | 7,632 | (10,749) |
| Increase in other financial liabilities | 9,979 | 13,903 |
| Increase in other liabilities | 100,432 | 29,518 |
| (Decrease)/Increase in provisions | (3) | 47 |
| (Increase) in trade receivables(Increase) in inventories | (9,210)(70,434) | (991)(38,256) |
| (Increase)/Decrease in loans | (6,123) | 1,794 |
| Decrease/(Increase) in other financial assets | 451 | (694) |
| Decrease/(Increase) in other assets | 4,680 | (11,001) |
| Cash generated from operations | 84,916 | 52,909 |
| Direct taxes paid, net | (5,361) | (6,420) |
| Net cash flow from operating activities (A) | 79,555 | 46,489 |
| Cash flows from investing activities | ||
| Purchase of property, plant and equipment, investment property and intangible assets | (49,536) | (74,145) |
| (including capital work in progress and capital advances) | ||
| Proceeds from sale of property, plant and equipment and investment property | 2,839 | 870 |
| Purchase of investmentsRedemption of investments | (4,634)1,218 | (1,253)3,623 |
| Investments in bank deposits | (25,598) | (14,096) |
| Redemption of bank deposits | - | 11,795 |
| Interest received | 872 | 1,548 |
| Net cash flow used in investing activities (B) | (74,839) | (71,658) |
| Cash flows from financing activities | ||
| Proceeds from issuance of share capital (including securities premium)Proceeds from issuance of share warrants | 8,826- | 1362,875 |
| Capital contribution in subsidiary partnership firms by non-controlling interests | - | 200 |
| Drawings in subsidiary partnership firms by non-controlling interests | (14) | (14) |
| Proceeds from non-current borrowings | 181,244 | 129,751 |
| Repayment of non-current borrowings | (150,922) | (55,693) |
| Increase/(decrease) of current borrowings (excluding cash credit facilities from banks), net | 4,000 | (818) |
| Interest paidDividends paid (including tax on dividend) | (39,427)- | (38,592)(5,747) |
| Net cash flow from financing activities (C) | 3,707 | 32,098 |
| Net increase in cash and cash equivalents (A + B + C) | 8,423 | 6,929 |
| Cash and cash equivalents at the beginning of the period | 19,621 | 12,692 |
| Cash and cash equivalents at the end of the period | 28,044 | 19,621 |
| Components of cash and cash equivalents | As at | As at |
| 31.03.2021[Audited] | 31.03.2020[Audited] | |
| Balances with banks: | ||
| – On current accounts | 25,935 | 23,206 |
| – Deposits with maturity of less than 3 months | 5,224 | 622 |
| Cash on hand | 207 | 161 |
| Cash and cash equivalents reported in balance sheet | 31,366 | 23,989 |
| Less: Cash credit facilities from banksCash and cash equivalents reported in cash flow statement | (3,322)28,044 | (4,368)19,621 |
- Notes:
- 1 The above consolidated financial results of Brigade Enterprises Limited ('the Company'), its subsidiaries (the Holding Company and its subsidiaries together referred to as "the Group") and its associates has been reviewed by the Audit Committee on May 17, 2021 and approved by the Board of Directors of the Company at their meeting held on May 18, 2021. The statutory auditors of the Company have audited the consolidated financial results of the Company for the quarter and year ended March 31, 2021.
- 2 The Scheme of Amalgamation between Brigade Properties Private Limited ('BPPL') and its wholly-owned subsidiary Brookefields Real Estates and Projects Private Limited ('BREPPL'), and their respective shareholders and creditors (hereinafter referred to as "the Scheme") in terms of the provisions of Sections 230 to 233 of the Companies Act, 2013 for amalgamation of BREPPL with BPPL has been approved by the Regional Director, Ministry of Corporate Affairs and Ministry of Commerce and Industry authorities. Pursuant to the Scheme, BPPL had accounted for the merger, being a business combination involving entities under common control, using the pooling of interests method as prescribed in Ind AS 103 - Business Combinations ('Ind AS 103').
Based on the ongoing proceedings with the relevant regulatory authorities and management's assessment thereon, the Group has ascertained Rs 1,778 lakhs as the amount of stamp duty payable pursuant to the aforesaid merger and the same has been provided for and disclosed as an exceptional item.
| 3Details of segment-wise revenue, results and capital employed: | (Rs. in lakhs) | |||||
|---|---|---|---|---|---|---|
| Particulars | Quarter ended31.03.2021[Audited](Refer note 6) | Preceding Quarterended31.12.2020[Unaudited] | Quarter ended31.03.2020[Audited](Refer note 6) | Current Yearended31.3.2021[Audited] | Previous Yearended31.3.2020[Audited] | |
| Segment Revenue | ||||||
| Real Estate | 64,210 | 53,547 | 46,214 | 152,191 | 195,681 | |
| Hospitality | 4,104 | 3,020 | 8,139 | 9,704 | 33,440 | |
| Leasing | 11,836 | 8,615 | 10,517 | 36,155 | 37,572 | |
| Total | 80,150 | 65,182 | 64,870 | 198,050 | 266,693 | |
| Less: Inter Segment Revenues | (1,026) | (719) | (1,278) | (3,053) | (3,477) | |
| Revenue from operations | 79,124 | 64,463 | 63,592 | 194,997 | 263,216 | |
| Segment Results | ||||||
| Real Estate | 13,304 | 9,665 | 8,142 | 29,367 | 44,364 | |
| Hospitality | (983) | (1,904) | (42) | (8,769) | 1,133 | |
| Leasing | 4,211 | 3,424 | 3,183 | 12,293 | 14,404 | |
| Profit before Interest, Tax, Share of Profit of Associate andExceptional items | 16,532 | 11,185 | 11,283 | 32,891 | 59,901 | |
| Less: Finance costs | (8,996) | (8,560) | (8,053) | (34,681) | (34,034) | |
| Less: Other unallocable expenditure | (4,266) | (2,253) | (3,399) | (9,391) | (12,782) | |
| Less: Exceptional items | (3,628) | (4,000) | (2,050) | (7,628) | (2,050) | |
| Add: Share of Profit of Associate | 51 | 59 | (2) | 257 | 160 | |
| Add: Other Income | 2,962 | 902 | 842 | 6,042 | 4,940 | |
| Profit/(Loss) before Tax | 2,655 | (2,667) | (1,379) | (12,510) | 16,135 | |
| Segment Assets | ||||||
| Real Estate | 716,870 | 673,482 | 631,773 | 716,870 | 631,773 | |
| Hospitality | 94,680 | 98,055 | 97,383 | 94,680 | 97,383 | |
| Leasing | 450,996 | 434,844 | 416,860 | 450,996 | 416,860 | |
| Unallocated assets | 119,463 | 94,795 | 80,079 | 119,463 | 80,079 | |
| Total Segment Assets | 1,382,009 | 1,301,176 | 1,226,095 | 1,382,009 | 1,226,095 | |
| Segment Liabilities | ||||||
| Real Estate | 529,807 | 470,471 | 425,206 | 529,807 | 425,206 | |
| Hospitality | 19,486 | 21,594 | 21,497 | 19,486 | 21,497 | |
| Leasing | 64,289 | 52,363 | 55,611 | 64,289 | 55,611 | |
| Unallocated liabilities | 522,105 | 514,089 | 479,081 | 522,105 | 479,081 | |
| Total Segment Liabilities | 1,135,687 | 1,058,517 | 981,395 | 1,135,687 | 981,395 |
4 Figures for audited standalone financial results of the Company for the quarter and year ended 31.03.2021 are as follows: (Rs. in lakhs)
| Particulars | Quarter ended31.03.2021[Audited](Refer note 6) | Preceding Quarterended31.12.2020[Unaudited] | Quarter ended31.03.2020[Audited](Refer note 6) | Current Yearended31.3.2021[Audited] | Previous Yearended31.3.2020[Audited] |
|---|---|---|---|---|---|
| Revenue from operations | 61,346 | 52,485 | 44,053 | 152,398 | 184,933 |
| Profit before tax | 11,406 | 3,768 | 5,607 | 17,769 | 34,437 |
| Profit after tax | 9,863 | 2,668 | 4,061 | 14,456 | 26,080 |
The audited standalone financial results for the quarter and year ended 31.03.2021 can be viewed on the Company website www.brigadegroup.com and also be viewed on the website of NSE and BSE.
-
5 During the quarter ended 31.03.2021, the paid-up equity share capital of the Company has increased from Rs. 20,829 lakhs to Rs. 21,091 lakhs pursuant to conversion of convertible share warrants issued on a preferential basis by the Company under Chapter V "Preferential Issue" of the Securities and Exchange Board of India (Issue of Capital and Disclosure Requirements) Regulations, 2018, as amended (the 'SEBI ICDR Regulations') and exercise of stock options by certain employees and allotment of 2,627,708 equity shares thereon.
-
6 The figures for the quarter ended March 31, 2021 and corresponding quarter ended March 31, 2020 are the derived balancing figures between audited figures in respect of full financial year ended March 31, 2021 and March 31, 2020 respectively and the unaudited figures of nine months ended December 31, 2020 and December 31, 2019 respectively.
-
7 The Group had investment of Rs 4,000 lakhs in Tier II bonds of Lakshmi Vilas Bank ('LVB'). The Reserve Bank of India ('RBI'), in its communication in November 2020 advised the administrator of LVB to write down the Tier II bonds issued by LVB pursuant to the amalgamation of LVB with DBS Bank India Limited and LVB being non viable under Section 45 of the Banking Regulation Act. The Group had filed a writ petition in Karnataka High Court against the order of the RBI. Considering the overall uncertainty on recoverability of the aforesaid amount, the Group had made provision in this regard and the same is disclosed as an exceptional item in the accompanying audited consolidated financial results for the year ended March 31, 2021.
-
8 The outbreak of Covid-19 pandemic globally and in India has caused significant disturbance and slowdown of economic activities. Due to the lockdown announced by the Government, the Group's operations were slowed down/suspended for part of the current year and accordingly the audited consolidated financial results for the quarter and year ended March 31, 2021 are adversely impacted and not fully comparable with those of the earlier year.
The Group has considered the possible effects that may result from the Covid-19 pandemic on the carrying value of assets [including property, plant and equipment, investment property, capital work in progress, intangible assets (including under development), goodwill, investments, inventories, land advances, deposits, loans and receivables]. In developing the assumptions relating to the possible future uncertainties in the economic conditions because of this pandemic, the Group, as at the date of approval of these financial results has used internal and external sources of information to assess the expected future performance of the Group. The Group has performed sensitivity analysis on the assumptions used and based on the current estimates, the Group expects that the carrying amount of these assets, as reflected in the balance sheet as at March 31, 2021, are fully recoverable.
Further, the Group's management has also made assessment of the progress of construction work on its ongoing projects during the period of lockdown and has concluded that the same was only a temporary slowdown in activities and has accordingly capitalised/inventorised the borrowing costs incurred in accordance with Ind AS 23.
The Group has also estimated the future cash flows with the possible effects that may result from the COVID-19 pandemic and does not foresee any adverse impact on realising its assets and in meeting its liabilities as and when they fall due. The actual impact of the Covid-19 pandemic may be different from that estimated as at the date of approval of these financial results.
During the quarter and year ended March 31, 2021, the leasing operations of the Group were impacted due to Covid-19 restrictions. Due to the prevailing circumstances, the Group has recognized revenue for the quarter and year ended March 31, 2021 and the underlying receivables after having regard to the Group's ongoing discussions with certain customers on best estimate basis.
During the quarter and year ended March 31, 2021 and March 31, 2020, an impairment loss of Rs 1,850 lakhs and Rs. 2,050 lakhs respectively has been recognised in the statement of profit and loss as an exceptional item, which represents the write-down value of certain investment properties in the leasing segment and certain property, plant and equipment in the hospitality segment to the recoverable amount as a result of the impact of Covid-19 pandemic.
- 9 The Group is subject to legal proceedings for recovery of joint development advances paid towards certain property aggregating to Rs 3,860 lakhs. Pending resolution of the aforesaid proceedings, no provision has been made and the underlying loans and advances are classified as good and recoverable in the accompanying audited consolidated financial results based on the legal evaluation by the management of the ultimate outcome of the proceedings.
- 10 The Code on Social Security, 2020 ('Code') relating to employee benefits during employment and post-employment benefits received Presidential assent in September 2020. The Code has been published in the Gazette of India. However, the date on which the Code will come into effect has not been notified and the final rules/interpretation have not yet been issued. The Group will assess the impact of the Code when it comes into effect and will record any related impact in the period the Code becomes effective.
- 11 The Board of Directors of the Company at their meeting held on May 18, 2021 have recommended a final dividend of Rs. 1.20 per equity share of Rs. 10 each for the financial year ended March 31, 2021. The said proposed dividend are subject to approval at the ensuing annual general meeting and are not recognised as a liability as at March 31, 2021.
For and on behalf of the Board of Directors of
BRIGADE ENTERPRISES LIMITED M. R. Jaishankar MYSORE RAMACHANDRASE TTY JAISHANKAR Digitally signed by MYSORE RAMACHANDRASETTY pseudonym=b1917f7d22096b7ea89e448cd59540a001a87b57 af9d5aa4f637738aaf38d057, postalCode=560052, st=KARNATAKA, serialNumber=c0b26cd49b68545846cff5d73cc2954adb3f6eb 985549e06dbb89acb73923ccc, cn=MYSORE RAMACHANDRASETTY JAISHANKAR Date: 2021.05.18 15:11:17 +05'30'
Bengaluru, India
Chairman & Managing Director
May 18, 2021
Notes:
12th Floor "UB City" Canberra Block No. 24, Vittal Mallya Road Bengaluru – 560 001, India Tel: +91 80 6648 9000
Independent Auditor's Report on the Quarterly and Year to Date Audited Standalone Financial Results of the Company Pursuant to the Regulation 33 of the SEBI (Listing Obligations and Disclosure Requirements) Regulations, 2015, as amended
To The Board of Directors of Brigade Enterprises Limited
Report on the audit of the Standalone Financial Results
Opinion
We have audited the accompanying statement of quarterly and year to date standalone financial results of Brigade Enterprises Limited (the "Company") for the quarter ended March 31, 2021 and for the year ended March 31, 2021 ("Statement"), attached herewith, being submitted by the Company pursuant to the requirement of Regulation 33 of the SEBI (Listing Obligations and Disclosure Requirements) Regulations, 2015, as amended (the "Listing Regulations").
In our opinion and to the best of our information and according to the explanations given to us, and based on the consideration of the reports of the other auditors on the separate audited financial statements and other financial information of the limited liability partnerships, the Statement:
- i. is presented in accordance with the requirements of the Listing Regulations in this regard; and
- ii. gives a true and fair view in conformity with the applicable accounting standards and other accounting principles generally accepted in India, of the net profit and other comprehensive income and other financial information of the Company for the quarter ended March 31, 2021 and for the year ended March 31, 2021.
Basis for Opinion
We conducted our audit in accordance with the Standards on Auditing (SAs) specified under section 143(10) of the Companies Act, 2013, as amended ("the Act"). Our responsibilities under those Standards are further described in the "Auditor's Responsibilities for the Audit of the Standalone Financial Results" section of our report. We are independent of the Company in accordance with the Code of Ethics issued by the Institute of Chartered Accountants of India together with the ethical requirements that are relevant to our audit of the financial statements under the provisions of the Act and the Rules thereunder, and we have fulfilled our other ethical responsibilities in accordance with these requirements and the Code of Ethics. We believe that the audit evidence obtained by us and other auditors in terms of their reports referred to in "Other Matter" paragraph below is sufficient and appropriate to provide a basis for our opinion.
Emphasis of Matter
We draw attention to:
-
- Note 6 to the Standalone financial results or the year ended March 31, 2021, which describes the management's evaluation of Covid-19 impact on the future business operations and future cash flows of the Company and its consequential effects on the carrying value of its assets as at March 31, 2021. In view of the uncertain economic conditions, the management's evaluation of the impact on the subsequent periods is highly dependent upon conditions as they evolve.
-
- Note 7 to the Standalone financial results for the year ended March 31, 2021, in connection with certain ongoing legal proceedings in the Company. Pending resolution of the legal proceedings, the underlying loans and advances are classified as good and recoverable in the accompanying Standalone financial results.
Our opinion is not modified in respect of the above matters.
Management's Responsibilities for the Standalone Financial Results
The Statement has been prepared on the basis of the standalone annual financial statements. The Board of Directors of the Company are responsible for the preparation and presentation of the Statement that gives a true and fair view of the net profit and other comprehensive income of the Company and other financial information in accordance with the applicable accounting standards prescribed under Section 133 of the Act read with relevant rules issued thereunder and other accounting principles generally accepted in India and in compliance with Regulation 33 of the Listing Regulations. This responsibility also includes maintenance of adequate accounting records in accordance with the provisions of the Act for safeguarding of the assets of the Company and for preventing and detecting frauds and other irregularities; selection and application of appropriate accounting policies; making judgments and estimates that are reasonable and prudent; and the design, implementation and maintenance of adequate internal financial controls, that were operating effectively for ensuring the accuracy and completeness of the accounting records, relevant to the preparation and presentation of the Statement that give a true and fair view and are free from material misstatement, whether due to fraud or error.
In preparing the Statement, the Board of Directors are responsible for assessing the Company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the Board of Directors either intends to liquidate the Company or to cease operations, or has no realistic alternative but to do so.
The Board of Directors are also responsible for overseeing the Company's financial reporting process.
Auditor's Responsibilities for the Audit of the Standalone Financial Results
Our objectives are to obtain reasonable assurance about whether the Statement as a whole is free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with SAs will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of the Statement.
As part of an audit in accordance with SAs, we exercise professional judgment and maintain professional skepticism throughout the audit. We also:
- Identify and assess the risks of material misstatement of the Statement, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
- Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances. Under Section 143(3)(i) of the Act, we are also responsible for expressing our opinion on whether the company has adequate internal financial controls with reference to financial statements in place and the operating effectiveness of such controls.
- Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the Board of Directors.
- Conclude on the appropriateness of the Board of Directors' use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the Company's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor's report to the related disclosures in the financial results or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor's report. However, future events or conditions may cause the Company to cease to continue as a going concern.
- Evaluate the overall presentation, structure and content of the Statement, including the disclosures, and whether the Statement represents the underlying transactions and events in a manner that achieves fair presentation.
We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
We also provide those charged with governance with a statement that we have complied with relevant ethical requirements regarding independence, and to communicate with them all relationships and other matters that may reasonably be thought to bear on our independence, and where applicable, related safeguards.
Other Matter
The accompanying Statement of quarterly and year to date standalone financial results include the audited financial results in respect of two limited liability partnerships, whose annual financial statements and other financial information reflect total assets of Rs 2,287 lakhs as at March 31, 2021 and total revenues of Rs 162 lakhs and Rs 1,017 lakhs, total net profit after tax of Rs. 35 lakhs and Rs. 106 lakhs, total comprehensive income of Rs. 102 lakhs and Rs. 173 lakhs and net cash inflows of Rs. 6 lakhs for the year ended March 31, 2021, as considered in the Statement which have been audited by their respective auditors.
The reports of such other auditors on annual financial statements and other financial information of these limited liability partnerships, have been furnished to us and our opinion on the Statement, in so far as it relates to the amounts and disclosures included in respect of these limited liability partnerships, is based solely on the report of such other auditors. Our opinion on the Statement is not modified in respect of the above matter.
The Statement includes the results for the quarter ended March 31, 2021 being the balancing figure between the audited figures in respect of the full financial year ended March 31, 2021 and the published unaudited year-to-date figures up to December 31, 2020, being the date of the end of the third quarter of the current financial year, which were subjected to a limited review by us, as required under the Listing Regulations.
For S.R. BATLIBOI & ASSOCIATES LLP Chartered Accountants ICAI Firm Registration Number: 101049W/E300004
ADARSH RANKA Digitally signed by ADARSH RANKA Date: 2021.05.18 16:00:40 +05'30'
per Adarsh Ranka Partner Membership No.: 209567 UDIN: 21209567AAAACP2986
Place: Bengaluru Date: May 18, 2021

Corporate Identity Number (CIN): L85110KA1995PLC019126 Regd. Office: 29th & 30th Floor, World Trade Center, Brigade Gateway Campus, 26/1, Dr Rajkumar Road, Malleswaram-Rajajinagar, Bangalore 560 055 Phone: +91-80-41379200, 2221 7017-18 Fax:+91-80-2221 0784
Email: [email protected] Website: www.brigadegroup.com

Statement of Audited Standalone Financial Results for the quarter and year ended March 31, 2021
| A. Statement of profit and loss | (Rs. in lakhs) | |||||
|---|---|---|---|---|---|---|
| Particulars | Quarter ended31.03.2021[Audited](Refer note 3) | Preceding Quarterended31.12.2020[Unaudited] | Quarter ended31.03.2020[Audited](Refer note 3) | Current Year ended31.03.2021[Audited] | Previous Yearended31.03.2020[Audited] | |
| 1 | Income(a) Revenue from operations(b) Other income | 61,3463,130 | 52,4852,667 | 44,0533,757 | 152,39811,295 | 184,93314,417 |
| Total income | 64,476 | 55,152 | 47,810 | 163,693 | 199,350 | |
| 2 | Expenses | |||||
| (a) Sub-contractor cost | 14,741 | 14,126 | 16,094 | 46,170 | 52,027 | |
| (b) Cost of raw materials, components and stores consumed | 1,050 | 822 | 989 | 2,832 | 5,721 | |
| (c) Land purchase cost | 24,151 | 26,670 | 11,681 | 50,821 | 40,898 | |
| (d) (Increase)/ decrease in inventories ofstock of flats, land stock and work-in-progress | (3,259) | (6,910) | (2,278) | (9,605) | 5,144 | |
| (e) License fees and plan approval charges | 1,173 | 10 | 440 | 1,738 | 4,278 | |
| (f) Architect and consultancy fees | 132 | 260 | 337 | 913 | 1,285 | |
| (g) Employee benefits expense | 2,790 | 2,533 | 2,130 | 8,972 | 12,139 | |
| (h) Depreciation and amortization expense | 2,270 | 2,312 | 1,771 | 8,658 | 7,560 | |
| (i) Finance cost | 4,540 | 5,058 | 4,844 | 19,759 | 20,050 | |
| (j) Other expenses | 4,132 | 2,503 | 4,745 | 10,316 | 14,361 | |
| Total expenses | 51,720 | 47,384 | 40,753 | 140,574 | 163,463 | |
| 3 | Profit before exceptional items and tax (1-2) | 12,756 | 7,768 | 7,057 | 23,119 | 35,887 |
| 4 | Exceptional items (refer note 5 and 6 below) | 1,350 | 4,000 | 1,450 | 5,350 | 1,450 |
| 5 | Profit before tax (3-4) | 11,406 | 3,768 | 5,607 | 17,769 | 34,437 |
| 6 | Tax expense | |||||
| (i) Current tax | 3,076 | 853 | 1,692 | 4,609 | 6,966 | |
| (ii) Deferred tax charge/(credit) | (1,533) | 247 | (146) | (1,296) | 1,391 | |
| Total | 1,543 | 1,100 | 1,546 | 3,313 | 8,357 | |
| 7 | Net profit for the period (5-6) | 9,863 | 2,668 | 4,061 | 14,456 | 26,080 |
| 8 | Other comprehensive income/(loss) | |||||
| (i) Items that will not be reclassified to profit and loss | (131) | - | 13 | (145) | (12) | |
| (ii) Income tax relating to above | 34 | - | (3) | 37 | 3 | |
| Total | (97) | - | 10 | (108) | (9) | |
| 9 | Total Comprehensive Income for the period | 9,766 | 2,668 | 4,071 | 14,348 | 26,071 |
| [Comprising Net profit for the period and OtherComprehensive Income/(Loss) (7+8)] | ||||||
| 10 | Earnings per equity share: | |||||
| (of Rs. 10/- each) (not annualised): | ||||||
| a) Basic | 4.69 | 1.29 | 1.98 | 6.99 | 12.76 | |
| b) Diluted | 4.67 | 1.28 | 1.95 | 6.96 | 12.66 | |
| 11 | Paid-up equity share capital (Face value of Rs. 10/- each) | 21,091 | 20,829 | 20,438 | 21,091 | 20,438 |
| 12 | Other equity | 256,638 | 233,915 |
| B. Balance Sheet | (Rs. in lakhs) | ||
|---|---|---|---|
| As at 31.03.2021 | As at 31.03.2020 | ||
| Particulars | [Audited] | [Audited] | |
| A | ASSETS | ||
| 1 | Non-Current Assets | ||
| (a) Property, plant and equipment | 2,362 | 2,580 | |
| (b) Capital work in progress | 398 | 7,465 | |
| (c) Investment property | 136,031 | 137,820 | |
| (d) Other Intangible assets | 127 | 99 | |
| (e) Financial assets | |||
| (i) Investments | 199,955 | 177,660 | |
| (ii) Loans | 38,304 | 45,390 | |
| (iii) Other non current financial assets | 6,030 | 4,828 | |
| (f) Other non-current assets | 8,089 | 13,774 | |
| (g) Assets for current tax (net) | 1,124 | 1,124 | |
| Sub-total - Non Current Assets | 392,420 | 390,740 | |
| 2 | Current Assets | ||
| (a) Inventories | 306,978 | 297,569 | |
| (b) Financial assets | |||
| (i) Investments | 5,129 | 1,620 | |
| (ii) Loans | 22,435 | 348 | |
| (iii) Trade receivables | 32,472 | 28,288 | |
| (iv) Cash and cash equivalents | 11,876 | 11,846 | |
| (v) Bank balances other than (iv) above | 6,652 | 1,897 | |
| (vi) Other current financial assets | 18,527 | 18,378 | |
| (c) Other current assets | 14,368 | 15,902 | |
| Sub-total - Current Assets | 418,437 | 375,848 | |
| TOTAL ASSETS | 810,857 | 766,588 | |
| B | EQUITY | ||
| (a) Equity share capital | 21,091 | 20,438 | |
| (b) Other equity | 256,638 | 233,915 | |
| Sub-total - Equity | 277,729 | 254,353 | |
| C | LIABILITIES | ||
| 1 | Non-Current Liabilities | ||
| (a) Financial liabilities | |||
| (i) Borrowings | 142,327 | 151,054 | |
| (ii) Other non current financial liabilities | 3,950 | 4,848 | |
| (b) Deferred tax liabilities (net) | 3,907 | 5,240 | |
| (c) Other non-current liabilities | 609 | 688 | |
| Sub-total - Non Current Liabilities | 150,793 | 161,830 | |
| 2 | Current Liabilities | ||
| (a) Financial liabilities | |||
| (i) Borrowings | 6,810 | 1,360 | |
| (ii) Trade payables | |||
| - Total outstanding dues of micro enterprises and small | 3,889 | 1,865 | |
| enterprises | |||
| - Total outstanding dues of creditors other than microenterprises and small enterprises | 27,681 | 28,129 | |
| (iii) Other current financial liabilities | 77,594 | 87,109 | |
| (b) Other current liabilities | 264,221 | 229,014 | |
| (c) Provisions | 482 | 649 | |
| (d) Liabilities for current tax (net)Sub-total - Current Liabilities | 1,658382,335 | 2,279350,405 | |
| TOTAL EQUITY AND LIABILITIES | 810,857 | 766,588 |
| C. Statement of Cash flows | (Rs. in lakhs) | |
|---|---|---|
| As at 31.03.2021 | As at 31.03.2020 | |
| [Audited] | [Audited] | |
| Cash flows from operating activities | ||
| Profit before tax | 17,769 | 34,437 |
| Adjustment to reconcile profit before tax to net cash flows:Depreciation and amortization expenses | 8,658 | 7,560 |
| Impairment of investment property | 1,350 | 1,450 |
| Finance costs | 19,759 | 20,050 |
| Interest income from financial assets at amortized cost | (10,120) | (11,802) |
| Profit on sale of investments | (15) | (32) |
| Dividend income | - | (617) |
| Fair value gain on financial instruments at fair value through profit and loss | (80) | (69) |
| Loans and advances written off | - | 4 |
| Bad debts written off | 19 | 44 |
| Provision for contract lossesProvision for bad and doubtful debts | 60- | 13211 |
| Profit on sale of property, plant and equipment | - | (4) |
| Share in (profits)/loss of partnership firm investments | (106) | 262 |
| Provision for dimunition in value of investments | 4,000 | - |
| Share based payments to employees | 179 | 184 |
| Operating profit before working capital changes | 41,473 | 51,610 |
| Movements in working capital : | ||
| Increase/(Decrease) in trade payables | 1,573 | (8,093) |
| Increase in other financial liabilities | 3,286 | 5,444 |
| Increase/(Decrease) in other liabilities | 35,130 | (20,023) |
| (Decrease)/Increase in provisions | (227) | 39 |
| (Increase)/Decrease in trade receivables | (4,031) | 7,661 |
| (Increase)/Decrease in inventories | (9,389) | 7,094 |
| (Increase) in loans(Increase) in other financial assets | (27,093)(705) | (3,044)- |
| Decrease/(Increase) in other assets | 7,142 | (5,675) |
| Cash generated from operations | 47,159 | 35,013 |
| Direct taxes paid, net | (5,230) | (5,839) |
| Net cash flow from operating activities (A) | 41,929 | 29,174 |
| Cash flows from investing activities | ||
| Purchase of property, plant and equipment, investment property and intangible assets | (1,988) | (6,439) |
| (including capital work in progress and capital advances) | ||
| Proceeds from sale of property, plant and equipment and investment property | - | 674 |
| Purchase of investments | (15,975) | (15,895) |
| Redemption of investmentsRedemption of bank deposits | 1,218- | 2,51117 |
| Investments in bank deposits | (5,354) | (2,215) |
| Interest received | 6,959 | 1,329 |
| Dividend income received | - | 617 |
| Net cash flow (used in) investing activities (B) | (15,140) | (19,401) |
| Cash flows from financing activities | ||
| Proceeds from issuance of share capital (including securities premium) | 8,826 | 136 |
| Proceeds from issuance of share warrants | - | 2,875 |
| Proceeds from non-current borrowings | 38,759 | 43,395 |
| Repayment of non-current borrowings | (64,353) | (26,456) |
| Payment of Principal portion of lease liability | (33) | (31) |
| Increase/(decrease) of current borrowings (excluding cash credit facilities from banks), net | 4,000 | (818) |
| Interest paid | (15,408) | (19,278) |
| Dividends paid (including tax on dividend) | - | (5,632) |
| Net cash flow (used in) financing activities (C) | (28,209) | (5,809) |
| Net (decrease)/increase in cash and cash equivalents (A + B + C) | (1,420) | 3,964 |
| Cash and cash equivalents at the beginning of the year | 10,486 | 6,522 |
| Cash and cash equivalents at the end of the year | 9,066 | 10,486 |
| Components of cash and cash equivalents | March 31, 2021 | March 31, 2020 |
| Balances with banks: | Rs. | Rs. |
| – On current accounts | 11,756 | 11,727 |
| Cash on hand | 120 | 119 |
| Cash and cash equivalents reported in balance sheet | 11,876 | 11,846 |
| Less: Cash credit facilities from banks | (2,810) | (1,360) |
| Cash and cash equivalents reported in cash flow statement | 9,066 | 10,486 |
Notes:
- 1 The above standalone financial results of Brigade Enterprises Limited ('the Company') has been reviewed by the Audit Committee on May 17, 2021 and approved by the Board of Directors of the Company at their meeting held on May 18, 2021. The statutory auditors of the Company have audited the standalone financial results of the Company for the quarter and year ended March 31, 2021.
- 2 Details of standalone segment-wise revenue, results and capital employed:
| (Rs. in lakhs) | ||||||
|---|---|---|---|---|---|---|
| Quarter ended | Preceding Quarter | Quarter ended | Current Year ended | Previous Year | ||
| 31.03.2021 | ended | 31.03.2020 | 31.03.2021 | ended | ||
| [Audited] | 31.12.2020 | [Audited] | [Audited] | 31.03.2020 | ||
| Particulars | (Refer note 3) | [Unaudited] | (Refer note 3) | [Audited] | ||
| I | Segment Revenue | |||||
| Real Estate | 54,213 | 47,178 | 37,023 | 130,268 | 157,093 | |
| Leasing | 7,098 | 5,273 | 7,069 | 22,024 | 28,102 | |
| Total | 61,311 | 52,451 | 44,092 | 152,292 | 185,195 | |
| Add: Share of profits/(losses) in subsidiary partnership firms | 35 | 34 | (39) | 106 | (262) | |
| Revenue From Operations | 61,346 | 52,485 | 44,053 | 152,398 | 184,933 | |
| II | Segment Results | |||||
| Real Estate | 13,045 | 9,218 | 7,523 | 28,301 | 38,052 | |
| Leasing | 4,455 | 3,005 | 4,049 | 11,515 | 16,485 | |
| Profit before Interest, Tax and Exceptional items | 17,500 | 12,223 | 11,572 | 39,816 | 54,537 | |
| Less: Finance costs | (4,540) | (5,058) | (4,844) | (19,759) | (20,050) | |
| Less: Other unallocable expenditure | (3,369) | (2,098) | (3,389) | (8,339) | (12,755) | |
| Less: Exceptional items | (1,350) | (4,000) | (1,450) | (5,350) | (1,450) | |
| Add: Share of profits/(losses) in subsidiary partnership firms | 35 | 34 | (39) | 106 | (262) | |
| Add: Other Income | 3,130 | 2,667 | 3,757 | 11,295 | 14,417 | |
| Profit before Tax | 11,406 | 3,768 | 5,607 | 17,769 | 34,437 | |
| III | Segment Assets | |||||
| Real Estate | 376,435 | 366,793 | 365,328 | 376,435 | 365,328 | |
| Leasing | 140,041 | 144,375 | 154,407 | 140,041 | 154,407 | |
| Unallocated assets | 294,381 | 285,219 | 246,853 | 294,381 | 246,853 | |
| Total Assets | 810,857 | 796,387 | 766,588 | 810,857 | 766,588 | |
| IV | Segment Liabilities | |||||
| Real Estate | 311,403 | 296,171 | 274,301 | 311,403 | 274,301 | |
| Leasing | 22,620 | 21,191 | 22,565 | 22,620 | 22,565 | |
| Unallocated liabilities | 199,105 | 214,673 | 215,369 | 199,105 | 215,369 | |
| Total Liabilities | 533,128 | 532,035 | 512,235 | 533,128 | 512,235 |
- 3 The figures for the quarter ended March 31, 2021 and corresponding quarter ended March 31, 2020 are the derived balancing figures between audited figures in respect of full financial year ended March 31, 2021 and March 31, 2020 respectively and the unaudited figures of nine months ended December 31, 2020 and December 31, 2019 respectively.
- 4 During the quarter ended 31.03.2021, the paid-up equity share capital of the Company has increased from Rs.20,829 lakhs to Rs. 21,091 lakhs pursuant to conversion of convertible share warrants issued on a preferential basis by the Company under Chapter V "Preferential Issue" of the Securities and Exchange Board of India (Issue of Capital and Disclosure Requirements) Regulations, 2018, as amended (the 'SEBI ICDR Regulations') and exercise of stock options by certain employees and allotment of 2,627,708 equity shares thereon.
- 5 The Company had investment of Rs 4,000 lakhs in Tier II bonds of Lakshmi Vilas Bank ('LVB'). The Reserve Bank of India ('RBI'), in its communication in November 2020 advised the administrator of LVB to write down the Tier II bonds issued by LVB pursuant to the amalgamation of LVB with DBS Bank India Limited and LVB being non viable under Section 45 of the Banking Regulation Act. The Company had filed a writ petition in Karnataka High Court against the order of the RBI. Considering the overall uncertainty on recoverability of the aforesaid amount, the Company had made provision in this regard and the same is disclosed as an exceptional item in the accompanying audited standalone financial results for the year ended March 31, 2021.
Notes:
6 The outbreak of Covid-19 pandemic globally and in India has caused significant disturbance and slowdown of economic activities. Due to the lockdown announced by the Government, the Company's operations were slowed down/suspended for part of the current year and accordingly the audited standalone financial results for the quarter and year ended March 31, 2021 are adversely impacted and not fully comparable with those of the earlier year.
The Company's management has considered the possible effects that may result from the Covid-19 pandemic on the carrying value of assets [including property, plant and equipment, investment property, capital work in progress, intangible assets, investments, inventories, land advances, deposits, loans and receivables]. In developing the assumptions relating to the possible future uncertainties in the economic conditions because of this pandemic, the Company, as at the date of approval of these financial results has used internal and external sources of information to assess the expected future performance of the Company. The Company has performed sensitivity analysis on the assumptions used and based on the current estimates, the Company expects that the carrying amount of these assets, as reflected in the balance sheet as at March 31, 2021, are fully recoverable.
Further, the Company's management has also made assessment of the progress of construction work on its ongoing projects during the period of lockdown and has concluded that the same was only a temporary slowdown in activities and has accordingly capitalised/inventorised the borrowing costs incurred in accordance with Ind AS 23.
The management has also estimated the future cash flows for the Company with the possible effects that may result from the COVID-19 pandemic and does not foresee any adverse impact on realising its assets and in meeting its liabilities as and when they fall due.
During the quarter and year ended March 31, 2021, the leasing operations of the Company were impacted due to Covid-19 restrictions. Due to the prevailing circumstances, the Company has recognized revenue for the quarter and year ended March 31, 2021 and the underlying receivables after having regard to the Company's ongoing discussions with certain customers on best estimate basis.
During the quarter and year ended March 31, 2021 and March 31, 2020, an impairment loss of Rs 1,350 lakhs and Rs.1,450 lakhs respectively has been recognised in the statement of profit and loss as an exceptional item, which represents the write-down value of certain investment properties in the leasing segment to the recoverable amount as a result of the impact of Covid-19 pandemic.
- 7 The Company is subject to legal proceedings for recovery of joint development advances paid towards certain property aggregating to Rs 3,860 lakhs. Pending resolution of the aforesaid proceedings, no provision has been made and the underlying loans and advances are classified as good and recoverable in the accompanying audited standalone financial results based on the legal evaluation by the management of the ultimate outcome of the proceedings.
- 8 The Code on Social Security, 2020 ('Code') relating to employee benefits during employment and post-employment benefits received Presidential assent in September 2020. The Code has been published in the Gazette of India. However, the date on which the Code will come into effect has not been notified and the final rules/interpretation have not yet been issued. The Company will assess the impact of the Code when it comes into effect and will record any related impact in the period the Code becomes effective.
- 9 The Board of Directors of the Company at their meeting held on May 18, 2021 have recommended a final dividend of Rs. 1.20 per equity share of Rs. 10 each for the financial year ended March 31, 2021. The said proposed dividend are subject to approval at the ensuing annual general meeting and are not recognised as a liability as at March 31, 2021.
For and on behalf of the Board of Directors of BRIGADE ENTERPRISES LIMITED M. R. Jaishankar Chairman & Managing Director MYSORE RAMACHANDRASE TTY JAISHANKAR Digitally signed by MYSORE RAMACHANDRASETTY pseudonym=b1917f7d22096b7ea89e448cd59540a001a87b 57af9d5aa4f637738aaf38d057, postalCode=560052, st=KARNATAKA, serialNumber=c0b26cd49b68545846cff5d73cc2954adb3f6e b985549e06dbb89acb73923ccc, cn=MYSORE
Bengaluru, India May 18, 2021

BRIGADE ENTERPRISES LIMITED
(CIN: L85110KA1995PLC019126)

1
Trustworthy

Brigade – A brand that puts values first • Leading property developer in South Indian real estate market with over three decades of experience • Reputation of developing Grade A properties • Business Portfolio of Residential, Lease Rentals and Hospitality projects • Consistent EBITDA margin of ~26%-28% for the past six years • Ranked amongst the 100 Best Places to Work in India for ten consecutive years by GPTW Institute About us Our Values • Shared Vision: To be a World Class Organization in our Products, Processes, People & Performance • Shared Mission: To be the Preferred Developer of Residential, Commercial & Hospitality Spaces in the market in which we operate, without compromising on our values, for the benefit of all our stakeholders • Core Values: QC-First – Quality, Customer Centricity, Fair, Innovative, Responsible Socially,
Presence

Segments highlights and share of business by revenue Real Estate – On Sale Basis
- upcoming 1.43 Mn sft to be launched
Lease Rentals
Hospitality

Cash Flow from Operating activities for FY21 reported at Rs 9,170 Mn , 83% higher than FY20.

3

Summary: Ongoing Projects
| Summary: Ongoing Projects | ||||
|---|---|---|---|---|
| Area in Mnsft | ||||
| Projects | Project Area | Co Share | LO/JV share | |
| Real Estate projects for sale | 8.45 | 5.81 | 2.64 | |
| Brigade Orchards * | 1.82 | 0.91 | 0.91 | |
| Brigade Cornerstone Utopia* | 4.89 | 3.25 | 1.64 | |
| Brigade Residences at WTC Chennai* | 0.57 | 0.29 | 0.28 | |
| Brigade El Dorado* | 2.27 | 2.27 | - | |
| Total Real Estate (A) | 18.00 | 12.53 | 5.47 | |
| Brigade Southfield | 0.35 | 0.21 | 0.14 | Brigade's share of Project Area |
| Brigade Twin Towers | 1.30 | 1.30 | - | |
| Total Leasing (B) | 1.65 | 1.51 | 0.14 | |
| Ibis Style, Mysore* | 0.11 | 0.11 | - | |
| Total Hospitality (C) | 0.11 | 0.11 | - | |
| Total (A+B+C) | 19.76 | 14.15 | 5.61 |


Contents

| Contents | ||
|---|---|---|
| 1 | Real estate sales and collections at all time high | |
| 2 | Stable rental portfolio | |
| 3 | Improvement in Q4 but impacted by 2ndHospitality –wave | |
| 4 | ||
| Financial Performance | ||
| 5 | Land Bank | |
| 6 | Projects Launched and Upcoming Launches | |

-
Highlights: Real Estate Q4 FY21
-
previous year
-
Strong pipeline of upcoming projects of 1.43 Mn sft with key projects -
Bangalore
- Brigade Millennium Annexe
- Brigade Northridge Phase 2
- Brigade Atmosphere Phase 2
- Brigade Gem
Chennai
- Brigade Xanadu Cluster 3




Achieved all time high pre-sales of ~4.6 Mn sft in FY 21 despite business being significantly affected by COVID-19
Group Sales Snapshot

| Group Sales Snapshot | ||||||||
|---|---|---|---|---|---|---|---|---|
| Twelve Months | Quarterly | |||||||
| Particulars | FY 21 | FY 20 | FY 21 onFY 20 | Q4 FY21 | Q3 FY21 | Q4 FY20 | Q4 FY21 onQ3 FY21 | Q4 FY21 onQ4 FY20 |
| Area Sales ('000 sft) | ||||||||
| Residential | 4,470 | 3,976 | 12% | 1,628 | 1,478 | 944 | 10% | 72% |
| Commercial | 133 | 289 | (54%) | 33 | 55 | 110 | (41%) | (70%) |
| Total | 4,602 | 4,265 | 8% | 1,660 | 1,533 | 1,054 | 8% | 58% |
| Sale Value (INR Mn) | ||||||||
| Residential | 26,579 | 21,348 | 25% | 9,897 | 8,793 | 5,634 | 13% | 76% |
| Commercial | 1087 | 2420 | (55%) | 278 | 439 | 878 | (37%) | (68%) |
| Total | 27,667 | 23,768 | 16% | 10,176 | 9,232 | 6,512 | 10% | 56% |
| Realization (INR/sft) | 6,011 | 5,572 | 8% | 6,128 | 6,022 | 6,176 | 2% | (1%) |

Consolidated synopsis of Real Estate Projects
| Consolidated synopsis of Real Estate Projects | |||||
|---|---|---|---|---|---|
| Ongoing BEL | Ongoing SPV | ||||
| Particulars | Projects | Projects * | Stock Sales | Total | |
| In Mnsft | |||||
| BEL | SPV | ||||
| Total super built-up area of projects on sale basis | 15.62 | 2.39 | 0.95 | 0.18 | 19.13 |
| Less: Landownershare | 4.28 | - | - | - | 4.28 |
| Company share of saleable area | 11.34 | 2.39 | 0.95 | 0.18 | 14.85 |
| Sold till date | 6.47 | 1.20 | - | - | 7.66 |
| To be sold | 4.87 | 1.19 | 0.95 | 0.18 | 7.19 |
| INR Mn | |||||
| Estimated receipts | 63,869 | 15,883 | 9,960 | 1,156 | 90,866 |
| From sold units | 35,862 | 7,412 | 4,516 | 332 | 48,121 |
| From unsold units | 28,007 | 8,471 | 5,444 | 824 | 42,745 |
| Collections to date on sold units | 16,599 | 4,105 | 2,136 | 219 | 23,058 |
| Remaining tobe collected from sold units | 19,263 | 3,307 | 2,380 | 113 | 25,063 |
| Remaining to be collected fromsold and unsold units [A] | 47,270 | 11,778 | 7,824 | 937 | 67,808 |
| Estimated Total Cost | 50,332 | 12,952 | 3,491 | 522 | 67,297 |
| Cost incurred till date | 16,936 | 9,384 | 3,491 | 522 | 30,333 |
| Remaining Cost to be incurred [B] | 33,396 | 3,568 | - | - | 36,964 |
| Gross Operating Cash Flows [A] –[B] | 13,874 | 8,210 | 7,824 | 937 | 30,844 |
| Present Borrowings [C] | 1,266 | 1,944 | 1,155 | 608 | 4,973 |
| Net Operating Cash Flows projected [A] -[B] -[C] | 12,608 | 6,266 | 6,669 | 329 | 25,871 |
Contents

| Contents | ||
|---|---|---|
| 1 | Real estate sales and collections at all time high | |
| 2 | Stable rental portfolio | |
| 3 | Improvement in Q4 but impacted by 2ndHospitality –wave | |
| 4 | Financial Performance | |
| 5 | Land Bank | |
| 6 | Projects Launched and Upcoming Launches | |

Our Leasing Portfolio: Operating Assets



| Our Pre -Leasing Portfolio: | |||
|---|---|---|---|
| Area in Mnsft | |||
| Particulars | Leasable Area | Leased | To be Leased |
| Brigade Southfield | 0.35 | 0.35 | - |
| Total | 0.35 | 0.35 | - |

Capex Commitment
Commercial Lease
| Capex Commitment | |||||||
|---|---|---|---|---|---|---|---|
| Commercial Lease | (INR Mn) | ||||||
| Estimated cost | Incurred | Balance^ | |||||
| Brigade Southfield | 1,144 | 824 | 320 | ||||
| Brigade Twin Towers | 5,999 | 1,092 | 4,907 | ||||
| Total Commercial Lease | 7,143 | 1,916 | 5,227 | ||||
| Hospitality | |||||||
| Projects | Estimated cost | Incurred | Balance^ | Planned No.of Keys | |||
| Ibis Style Mysore* | 730 | 206524 | 151 | ||||
| Total Hospitality | 730 | 206 | 524 | 151 | |||
| *Through SPV^ As of March '21 |
Hospitality
| Projects | Estimated cost | Incurred | Balance ^ | Planned No. of Keys |
|---|---|---|---|---|
| Ibis Style Mysore* | 730 | 206 | 524 | 151 |
| Total Hospitality | 730 | 206 | 524 | 151 |

Contents

| Contents | |
|---|---|
| 1 | Real estate sales and collections at all time high |
| 2 | Stable rental portfolio |
| 3 | |
| Improvement in Q4 but impacted by 2ndHospitality –wave | |
| 4 | |
| Financial Performance | |
| 5 | |
| Land Bank | |
| 6 | Projects Launched and Upcoming Launches |


60% of pre-Covid levels

Positive GOPs recorded in Q4FY21 in most hotels due to continued monitoring of operating costs
*Emergency Credit Line Guarantee Scheme
Hospitality Business Performance : Quarterly trends



Contents

| Contents | |
|---|---|
| 1 | Real estate sales and collections at all time high |
| 2 | Stable rental portfolio |
| 3 | Improvement in Q4 but impacted by 2ndHospitality –wave |
| 4 | Financial Performance |
| 5 | Land Bank |
| Projects Launched and Upcoming Launches | |
| 6 |

Consolidated Financials: Snapshot

| Consolidated Financials: Snapshot | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Particulars | Q4 FY21 | Q3 FY21 | Q4 FY20 | Q4 FY21 onQ3 FY21 | Q4 FY21 onQ4 FY20 | FY 21 | FY 20 | (INR Mn)FY 21 onFY 20 | ||
| Revenue | 8,209 | 6,537 | 6,443 | 26% | 27% | 20,104 | 26,816 | (25%) | ||
| EBITDA | 2,183 | 1,575 | 1,435 | 39% | 52% | 5,323 | 7,126 | (25%) | ||
| Finance costs | 900 | 856 | 805 | 5% | 12% | 3,468 | 3,403 | 2% | ||
| Profit beforedepreciation | 1,283 | 719 | 630 | 78% | 104% | 1,855 | 3,723 | (50%) | ||
| Depreciation | 660 | 591 | 563 | 12% | 17% | 2,369 | 1,920 | 23% | ||
| Profit before share fromAssociate & Exceptional item | 623 | 127 | 67 | 391% | 830% | (514) | 1,803 | (129%) | ||
| Add: Profit from Associate | 5 | 6 | - | (17%) | - | 26 | 16 | 63% | ||
| Less: Exceptional Item | 363 | 400 | 205 | (9%) | 77% | 763 | 205 | 272% | ||
| PBT | 265 | (267) | (138) | (199%) | (292%) | (1,251) | 1,614 | (178%) | ||
| Tax charge / (credit) | 69 | (52) | (28) | (233%) | (346%) | (287) | 474 | (161%) | ||
| PAT | 196 | (215) | (110) | (191%) | (278%) | (964) | 1,140 | (185%) | ||
| PAT after MI | 396 | (161) | 27 | (346%) | 1367% | (463) | 1,306 | (135%) | ||
| EBITDA/Revenue | 27% | 24% | 22% | 26% | 27% | |||||
| PBT/Revenue | 3% | (4%) | (2%) | (6%) | 6% | |||||
| PAT/Revenue | 2% | (3%) | (2%) | (5%) | 4% |
Business Segment Performance: FY 21

| Business Segment Performance: FY 21 | |||||
|---|---|---|---|---|---|
| Particulars | Real Estate | Hospitality | Lease Rental | Total | (INR Mn)% of Revenue |
| Revenue | 15,255 | 1,137 | 3,712 | 20,104 | 100% |
| as % of Total | 76% | 6% | 18% | 100% | |
| Direct Expenses | 10,736 | 140 | 69 | 10,945 | 54% |
| Admin Expenses | 684 | 510 | 682 | 1,876 | 9% |
| Selling Cost | 310 | 34 | 108 | 452 | 2% |
| Employee cost | 865 | 397 | 246 | 1,508 | 8% |
| EBITDA | 2,660 | 56 | 2,607 | 5,323 | 26% |
| EBITDA / Revenue % | 17% | 5% | 70% | 26% | |
| Financecosts | 1,116 | 526 | 1,826 | 3,468 | 17% |
| PBDT | 1,544 | (470) | 781 | 1,855 | 9% |
| Depreciation | 70 | 795 | 1,504 | 2,369 | 12% |
| PBTE | 1,474 | (1,265) | (723) | (514) | (3%) |
| PBTE/ Revenue % | 10% | (111%) | (19%) | (3%) |
Consolidated Cash Flows

| Consolidated Cash Flows | |||||||
|---|---|---|---|---|---|---|---|
| (INR Mn) | |||||||
| Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | FY 21 | FY 20 | ||
| Operating Activities | |||||||
| Total Collections | 11,184 | 6,819 | 5,359 | 3,757 | 27,119 | 25,385 | |
| Direct Cost/Construction Cost | (4,452) | (2,676) | (2,145) | (1,859) | (11,132) | (12,784) | |
| Landowner Payments | (618) | (524) | (353) | (358) | (1,853) | (1,288) | |
| Employee and Admin Expenses | (692) | (635) | (524) | (370) | (2,221) | (3,176) | |
| Sales & Marketing Expenses | (450) | (181) | (200) | (107) | (938) | (1,043) | |
| Statutory Payments | (918) | (296) | (255) | (238) | (1,707) | (2,020) | |
| Other Payments | (33) | (9) | (53) | (3) | (98) | (52) | |
| Net Cash Flow from Operating Activities (A) | 4,021 | 2,498 | 1,829 | 822 | 9,170 | 5,022 | |
| Investment Activities | |||||||
| Cash from Investment Activities (FD & MF) | 1,830 | 1,011 | 1,039 | 499 | 4,379 | 2,213 | |
| Construction Cost (CWIP/Capex Projects) | (1,272) | (1,357) | (1,379) | (1,192) | (5,200) | (7,618) | |
| Investment in Land/JD/JV/TDR | (243) | 112 | (1,655) | (70) | (1,856) | (314) | |
| Other Investments (FD & Mutual Fund) | (3,251) | (1,263) | (1,088) | (1,392) | (6,994) | (2,072) | |
| Net Cash Flow from Investment Activities (B) | (2,936) | (1,497) | (3,083) | (2,155) | (9,671) | (7,791) | |
| Financing Activities | |||||||
| Debt Drawdown | 8,789 | 1,498 | 4,438 | 3,432 | 18,157 | 11,874 | |
| Investment by PE | 350 | 10 | 500 | - | 860 | 1,070 | |
| Proceeds from ESOP/Share Warrants | 363 | 250 | 269 | - | 882 | 302 | |
| Dividend Payment | - | - | - | - | - | (575) | |
| Debt Repayment | (8,585) | (1,841) | (2,419) | (2,422) | (15,267) | (5,669) | |
| Finance costs | (974) | (982) | (1,198) | (558) | (3,712) | (3,628) | |
| Net Cash Flow from Financing Activities (C) | (57) | (1,065) | 1,591 | 452 | 920 | 3,374 | |
| Net Cash Flows for the Period (A+B+C) | 1,028 | (64) | 337 | (881) | 419 | 605 | 20 |
Capital Allocation: Segment-wise as of 31st March 2021

* Note: PBD/Equity and EBITDA/OCE percentages are calculated based on trailing four quarter numbers
PBD: Profit Before Depreciation & Tax (After Interest)
Net Debt to Equity stands reduced to 1.15:1 as on 31st March 21 vs 1.27:1 as on 31st December 2020

21
Consolidated Debt Profile

(INR Mn)
Particulars March-21 As on Dec-20 As on March-20 Real Estate 4,973 6,084 6,919 Hospitality 5,858 5,738 5,391 GOP Securitised 4,587 4,257 4,172 Capex 1,271 1,481 1,219 Leasing 32,165 31,169 27,246 Securitised Lease Rental 21,052 17,193 12,677 Capex 11,113 13,976 14,569 Less: Cash & Cash Equivalents 7,260 4,852 4,374 Net Debt 35,736 38,139 35,182 Less: SPV Partner's share of debt 9,189 8,660 6,871 Exposure of BEL 26,547 29,479 28,311 Cost of Debt (Consolidated) 8.40% 9.00% 9.57% Credit Rating CRISIL "A"; ICRA "A" CRISIL "A"; ICRA "A" CRISIL "A"; ICRA "A"
Gross debt figure for March-21 includes INR 18,704 Mn debt taken in SPV's where BEL's share is INR 9,515 Mn
Debt Profile & Cost of Borrowing


Average cost of borrowing is at all time low of 8.40%, reduction of 117 bps from Mar-20
Standalone Financial Statements

| Standalone Financial Statements | ||||||||
|---|---|---|---|---|---|---|---|---|
| Particulars | Q4 FY21 | Q3 FY21 | Q4 FY20 | Q4 FY21 onQ3 FY21 | Q4 FY21 onQ4 FY20 | FY 21 | FY 20 | (INR Mn)FY 21 onFY 20 |
| Turnover | 6,448 | 5,515 | 4,781 | 17% | 35% | 16,369 | 19,935 | (18%) |
| EBITDA | 1,957 | 1,514 | 1,366 | 29% | 43% | 5,154 | 6,349 | (19%) |
| Finance costs | 454 | 506 | 484 | (10%) | (6%) | 1,976 | 2,005 | (1%) |
| Profit before depreciation | 1,503 | 1,008 | 882 | 49% | 70% | 3,178 | 4,344 | (27%) |
| Depreciation | 227 | 231 | 177 | (2%) | 28% | 866 | 756 | 15% |
| PBTE | 1,276 | 777 | 705 | 64% | 81% | 2,312 | 3,588 | (36%) |
| Less:Exceptional Items | 135 | 400 | 145 | (66%) | (7%) | 535 | 145 | 269% |
| PBT | 1,141 | 377 | 560 | 203% | 104% | 1,777 | 3,443 | (48%) |
| Tax charge / (credit) | 154 | 110 | 154 | 40% | - | 331 | 835 | (60%) |
| PAT | 987 | 267 | 406 | 270% | 143% | 1,446 | 2,608 | (45%) |
| EBITDA/Revenue | 30% | 27% | 29% | 31% | 32% | |||
| PBT/Revenue | 18% | 7% | 12% | 11% | 17% | |||
| PAT/Revenue | 15% | 5% | 8% | 9% | 13% |
Contents

| Contents | ||
|---|---|---|
| 1 | Real estate sales and collections at all time high | |
| 2 | Stable rental portfolio | |
| 3 | Improvement in Q4 but impacted by 2ndHospitality –wave | |
| 4 | Financial Performance | |
| 5 | Land Bank | |
| 6 | Projects Launched and Upcoming Launches |

Brigade's Land Bank


Developable Area Details

| Developable Area Details | ||||
|---|---|---|---|---|
| Product | Land Area | Project Area (Mn Sft) | BEL Share(Mn Sft) | Project Area: Location |
| Residential | 249 | 27.8 | 20.1 | |
| Commercial-Sale | 12 | 1.2 | 0.7 | |
| Commercial-Lease | 53 | 6.9 | 6.3 | 11% |
| Hotel | 21 | 0.4 | 0.4 | |
| Total | 335 | 36.3 | 27.5 | |
| Location | Land Area | Project Area (Mn Sft) | BEL Share(Mn Sft) | |
| Hotel | 21 | 0.4 | 0.4 |
|---|---|---|---|
| Thiruvananthapuram | 14 | 2 | 2 |
| Others (Mysore, Gift City,Hyderabad & Kochi) | 37 | 1 | 1 |
| Total | 335 | 36 | 27 |

Contents

| Contents | |
|---|---|
| Real estate sales and collections at all time high | |
| Stable rental portfolio | |
| Improvement in Q4 but impacted by 2ndHospitality –wave | |
| Financial Performance | |
| Land Bank | |
| Projects Launched and Upcoming Launches | |

Projects Launched: FY 21

| Projects Launched: FY 21ProjectProductCityProject Area (Mn sft)Quarter LaunchedBrigade ElDorado –Jasper Block*ResidentialBengaluru0.62Q1Brigade Twin Towers*CommercialBengaluru1.30Q1Brigade Xanadu Cluster 2 –E,F & L BlocksResidentialChennai0.40Q3Brigade Citadel –A1 &A2 BlocksResidentialHyderabad0.75Q3Brigade Citadel Phase –B & C BlocksResidentialHyderabad0.51Q4Brigade Citadel Phase –D & E BlocksResidentialHyderabad0.58Q4Brigade El Dorado –F BlockResidentialBengaluru0.57Q4Brigade Cornerstone Utopia –Paradise Block*ResidentialBengaluru0.89Q4Brigade Xanadu Cluster 4 –S, T & U BlocksResidentialChennai0.08Q4Brigade Cornerstone Utopia –Paradise Block*CommercialBengaluru0.22Q4Brigade SapphireResidentialBengaluru0.11Q4Total6.03 | |||
|---|---|---|---|
Upcoming Launches

| Upcoming Launches | ||
|---|---|---|
| Segment | Total Area(Mn sft) | Brigade Economic Interest (Mn sft) |
| Residential | 1.43 | 0.91 |
| Leasing | 1.84 | 1.01 |
| Total | 3.27 | 1.92 |


Awards and Accolades
• Brigade Group – Developer of the Year (Residential) • Brigade Tech Gardens – Commercial Project of the Year CNN News 18 - Real Estate & Business Excellence Awards 2021 • M R Jaishankar (CMD) – Lifetime Achievement of the Year in Real Estate
12th Realty Conclave & Excellence Awards
REMAX Estate Awards
- Brigade Group Developer of the Year (Residential) Brigade Tech Gardens Commercial Project of the Year • Sheraton Grand Hotel – Winner, Leading F&B Hotel/Resort
Realty Plus Award
South Asian Travel Awards



Board of Directors


- Masters in Business Administration
- Promoter of the Brigade Group

Executive Director
- Masters of Management, Hospitality from Cornell University
- Part of Promoter Group

Independent Director
- MBA from Wharton School, University of Pennsylvania
- Author and Entrepreneur

Executive Director • B Tech and Masters in Building Engineering and Management

Independent Director
- MBA from Boston University
- Retired IAS Officer

Executive Director
- Masters in Engineering from Pennsylvania Sate University
- Part of Promoter Group

Panchapagesan Pavitra Shankar
Independent Director
- CA, CWA, IIM K Alumni
- Faculty at IIM B

Independent Director
• Former MD of SBI

Executive Director
- MBA, Real Estate & Finance, Columbia Business School
- Part of Promoter Group

Independent Director
- Masters in Science • PG Diploma in Business Management
- Rich experience in Real Estate
Ongoing Residential Projects


Ongoing Commercial Projects


Completed Projects


Atul Goyal Chief Financial Officer
Om Prakash P Company Secretary
Rajiv Sinha [email protected]
Malleswaram-Rajajinagar, Bangalore 560055 Thank you

Brigade Enterprises Limited
29th & 30th Floor, World Trade Center Brigade Gateway Campus, Dr Rajkumar Road,
Email:[email protected] (CIN: L85110KA1995PLC019126)
Disclaimer: The information in this presentation contains certain forward-looking statements. These include statements regarding outlook on future development schedules, business plans and expectations of Capital expenditures. These statements are based on current expectations that involve a number of risks and uncertainties which could cause actual results to differ from those anticipated by the Company.

PRESS RELEASE
BRIGADE RECORDS HIGHEST EVER YEARLY SALES OF 4.6 Mn Sqft; SALES INCREASE 16% TO Rs. 2767 Cr IN FY21 Highest Quarterly Sales of 1.66 Mn Sqft with a total value of Rs. 1,018 Cr in Q4 FY21
Bengaluru May 18, 2021: Brigade Enterprises Ltd., reported an all-time high, yearly sales at 4.60 Mn Sqft with a total value of Rs. 2767 Cr against Rs. 2377 Cr during the previous comparable period for the financial year ended March 2021. The company also reported the highest ever presales of 1.66 Mn Sqft valued at Rs. 1,018 Cr during Q4 FY21. Brigade recorded growth of 26% with total quarter-on-quarter revenue growing from Rs. 654 Cr in Q3 FY21 to Rs. 821 Cr in Q4 FY21. Total collections during FY21 were reported at Rs. 2712 Cr compared to Rs. 2538 Cr during FY20 an increase of 7%, despite the impact of the pandemic. The average cost of debt is at an all-time low of 8.40%.
Commenting on the results, Chairman and Managing Director, Mr. M.R. Jaishankar, Brigade Enterprises Ltd. said, "Despite businesses taking a hit due to the COVID-19 pandemic, Brigade has witnessed robust sales driven by our residential business along with continued stability in the commercial business. Our residential projects in Hyderabad and Chennai continue to deliver consistently high results, along with our projects in Bangalore. It is encouraging to end FY21 on a high note which we can safely attribute to customers continuing to trust Brigade for our quality and service. We hope the strong pipeline of our ongoing and upcoming projects, and favourable market conditions will help maintain the momentum in the coming months."
Real Estate Highlights
The real estate business achieved pre-sales of 1.66 Mn Sqft in Q4 FY21 witnessing numbers that were higher than pre-Covid levels. In fact, the sales value is up 10% QoQ at Rs. 1,018 Cr and realization per Sqft has gone up by 2% compared to the previous Quarter. The residential Cash inflow for Q4 FY21 stands at Rs. 840 Cr when compared to Rs. 531 Cr in Q3 FY21. Currently Brigade has approximately 18 Mn Sqft of ongoing projects and 1.43 Mn Sqft of upcoming projects.

Lease Rental
The leasing segment of the commercial business of Brigade remains stable and positive with around 99% collections. There has been an increased momentum in office leasing enquiries with an active pipeline of ~ 1 Mn Sqft. On the retail side, malls witnessed an increased occupancy and footfalls month-on-month, consumption was back to 90% of pre-covid levels. The company has a pipeline of 1.65 Mn Sqft office space under construction.
Hospitality
The hospitality business, which was impacted the most due to COVID-19 travel restrictions that are still in place has reported a 43% average occupancy compared to 27% in the previous quarter with better traction in the F&B and banquet business.
Dividend
The Board of Directors has recommended a final dividend of Rs. 1.20/- per equity share (12%) of Rs. 10 each for the Financial Year 2020-21.
Q4FY21 Financial Highlights (Consolidated):
EBITDA stood at Rs. 218 Cr in Q4 FY21 as against Rs. 157 Cr in Q3 FY21; an increase of 39%. PAT (after MI) during the quarter under review stood at Rs. 40 Cr in Q4 FY21 as compared to Rs. -16 crores in Q3 FY21.
FY21 Financial Highlights (Consolidated):
EBITDA stood at Rs. 532 Cr in FY21 as against Rs. 713 Cr in FY20; a decrease of 25%. PAT (after MI) during the year stood at Rs. -46 Cr as compared to Rs. 131 Cr in FY20.
About Brigade Enterprises
Established in 1986, Brigade Enterprises Ltd. is one of India's leading property developers with over three decades of expertise in building positive experiences for all their stakeholders and winning their customers' trust. Brigade has developed many landmark buildings and transformed skylines across South India in the cities of Bengaluru, Mysuru, Hyderabad, Chennai and Kochi with developments across Residential, Office, Retail, Hospitality and Education Sectors.
For information on Brigade Group, please visit BrigadeGroup.com or contact us at [email protected]
For more information, please contact: Miriam Macwana, Brigade Enterprises Ltd., Sr. DGM- Corporate Communications, Phone: + 91 80 41379200 E-mail: [email protected]
| OM | Digitally signed by OMPRAKASH |
|---|---|
| PRAKAS | PALANIMUTHUDN: c=IN, o=Personal,postalCode=560075, |
| H | st=Karnataka,serialNumber=d9722869e1df22a2205650954e |
| PALANI | 5aa841555f1534c9a02109b4d4019791ea2c50,cn=OM PRAKASH |
| MUTHU | PALANIMUTHUDate: 2021.05.1816:47:24 +05'30' |