AI assistant
Brigade Enterprises Limited — Interim / Quarterly Report 2022
Feb 3, 2022
62248_rns_2022-02-03_ba00c6e5-2a76-4756-ab16-155ac86640bf.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer






Chartered Accountants
12th Floor "UB City" Canberra Block No. 24, Vittal Mallya Road Bengaluru – 560 001, India Tel: +91 80 6648 9000
Independent Auditor's Review Report on the Quarterly and Year to Date Unaudited Consolidated Financial Results of the Company Pursuant to the Regulation 33 of the SEBI (Listing Obligations and Disclosure Requirements) Regulations, 2015, as amended
Review Report to The Board of Directors Brigade Enterprises Limited
-
- We have reviewed the accompanying Statement of Unaudited Consolidated Financial Results of Brigade Enterprises Limited (the "Holding Company") and its subsidiaries (the Holding Company and its subsidiaries together referred to as "the Group") and its associates for the quarter ended December 31, 2021 and year to date from April 01, 2021 to December 31, 2021 (the "Statement") attached herewith, being submitted by the Holding Company pursuant to the requirements of Regulation 33 of the SEBI (Listing Obligations and Disclosure Requirements) Regulations, 2015, as amended (the "Listing Regulations").
-
- This Statement, which is the responsibility of the Holding Company's Management and approved by the Holding Company's Board of Directors, has been prepared in accordance with the recognition and measurement principles laid down in Indian Accounting Standard 34, (Ind AS 34) "Interim Financial Reporting" prescribed under Section 133 of the Companies Act, 2013 as amended ('the Act'), read with relevant rules issued thereunder and other accounting principles generally accepted in India. Our responsibility is to express a conclusion on the Statement based on our review.
-
- We conducted our review of the Statement in accordance with the Standard on Review Engagements (SRE) 2410, "Review of Interim Financial Information Performed by the Independent Auditor of the Entity" issued by the Institute of Chartered Accountants of India. This standard requires that we plan and perform the review to obtain moderate assurance as to whether the Statement is free of material misstatement. A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with Standards on Auditing and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
We also performed procedures in accordance with the Circular No. CIR/CFD/CMD1/44/2019 dated March 29, 2019 issued by the Securities and Exchange Board of India under Regulation 33(8) of the Listing Regulations, to the extent applicable.
-
- The Statement 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 Property Management Services 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) Tetrarch Developers Limited
- (xvii) Celebrations Private Limited (Celebrations LLP till November 08, 2021)
- (xviii) Brigade Innovations LLP
- (xix) Brigade Flexible Office Spaces Private Limited (Brigade Flexible Office Spaces LLP till November 22, 2021)
- (xx) Tandem Allied Services Private Limited (Associate entity)
- (xxi) Prestige OMR Ventures LLP (Associate entity)
Chartered Accountants
- Based on our review conducted and procedures performed as stated in paragraph 3 above and based on the consideration of the review reports of other auditors referred to in paragraph 7 below, nothing has come to our attention that causes us to believe that the accompanying Statement, prepared in accordance with recognition and measurement principles laid down in the aforesaid Indian Accounting Standards ('Ind AS') specified under Section 133 of the Act, read with relevant rules issued thereunder and other accounting principles generally accepted in India, has not disclosed the information required to be disclosed in terms of the Listing Regulations, including the manner in which it is to be disclosed, or that it contains any material misstatement.
6. Emphasis of Matter paragraph
We draw attention to:
- i) Note 6 to the Statement, which describes the 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. 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.
- ii) Note 9 to the Statement, in connection with certain ongoing legal proceedings in the Group. Pending resolution of the legal proceedings, the underlying loans and advances are considered as good and recoverable, basis legal evaluation done by the management.
Our conclusion on the Statement is not modified in respect of the above matters.
-
- The accompanying Statement includes the unaudited interim financial results and other financial information, in respect of:
- 15 subsidiaries, whose unaudited interim financial results include total revenues of Rs 17,157 lakhs and Rs 39,686 lakhs, total net profit after tax of Rs. 1,180 lakhs and total net loss after tax of Rs. 1,527 lakhs and total comprehensive income of Rs. 1,180 lakhs and total comprehensive loss of Rs. 1,527 lakhs, for the quarter ended December 31, 2021 and for the period from April 01, 2021 to December 31, 2021 respectively, as considered in the Statement which have been reviewed by their respective independent auditors.
- 2 associates whose unaudited interim financial results include Group's share of net profit of Rs. 79 lakhs and Rs. 261 lakhs and Group's share of total comprehensive income of Rs. 79 lakhs and Rs. 261 lakhs for the quarter ended December 31, 2021 and for the period from April 01, 2021 to December 31, 2021 respectively, as considered in the Statement whose interim financial results and other financial information have been reviewed by their respective independent auditors.
The independent auditor's reports on interim financial results of these entities have been furnished to us by the Management and our conclusion on the Statement, in so far as it relates to the amounts and disclosures in respect of these subsidiaries and associates is based solely on the report of such auditors and procedures performed by us as stated in paragraph 3 above.
For S.R. BATLIBOI & ASSOCIATES LLP Chartered Accountants ICAI Firm registration number: 101049W/E300004
NAVIN KUMAR AGARWAL Digitally signed by NAVIN KUMAR AGARWAL Date: 2022.02.03 15:47:16 +05'30'
Per Navin Agrawal Partner Membership No.: 056102 UDIN: 22056102AAFVIJ6294
Place: Kolkata Date: February 03, 2022
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 Unaudited Consolidated Financial Results for the quarter and nine months ended December 31, 2021
| (Rs. in lakhs) | ||||||
|---|---|---|---|---|---|---|
| Particulars | Quarter ended | Preceding | Corresponding | Year to date | Year to date | Year ended |
| 31.12.2021 | Quarter ended | Quarter ended | figures for | figures for | 31.03.2021 | |
| [Unaudited] | 30.09.2021 | 31.12.2020 | the current | the preceding | [Audited] | |
| [Unaudited] | [Unaudited] | period ended | period ended | |||
| 31.12.2021 | 31.12.2020 | |||||
| 1 Income | [Unaudited] | [Unaudited] | ||||
| Revenue from operations | 92,102 | 75,266 | 64,463 | 2,05,647 | 1,15,873 | 1,94,997 |
| Other income | 1,217 | 2,342 | 902 | 4,432 | 3,080 | 6,042 |
| Total Income | 93,319 | 77,608 | 65,365 | 2,10,079 | 1,18,953 | 2,01,039 |
| 2 Expenses | ||||||
| (a) Sub-contractor cost | 34,777 | 34,904 | 25,016 | 90,435 | 51,267 | 83,114 |
| (b) Cost of raw materials, components and stores consumed | 3,031 | 2,719 | 2,637 | 7,587 | 4,849 | 7,351 |
| (c) Land purchase cost | 2,501 | 10,972 | 26,670 | 13,473 | 42,668 | 84,350 |
| (d) Decrease/(Increase) in inventories of | 8,830 | (8,390) | (15,230) | (5,462) | (38,261) | (69,519) |
| stock of flats, land stock and work-in-progress | ||||||
| (e) License fees and plan approval charges | 386 | 804 | 18 | 1,459 | 580 | 1,787 |
| (f) Architect and consultancy fees | 489 | 716 | 510 | 1,534 | 1,444 | 1,766 |
| (g) Employee benefits expense | 5,452 | 4,951 | 3,991 | 14,458 | 10,358 | 15,088 |
| (h) Finance costs | 10,823 | 11,280 | 8,560 | 33,419 | 25,685 | 34,681 |
| (i) Depreciation and amortization expense | 8,709 | 8,813 | 5,912 | 25,974 | 17,085 | 23,693 |
| (j) Other expenses | 10,885 | 9,353 | 6,007 | 26,049 | 14,649 | 23,867 |
| Total expenses | 85,883 | 76,122 | 64,091 | 2,08,926 | 1,30,324 | 2,06,178 |
| 3 Profit/(Loss) before share of profit of Associate(1-2) | 7,436 | 1,486 | 1,274 | 1,153 | (11,371) | (5,139) |
| 4 Share of profit of Associate (net of tax) | 79 | 79 | 59 | 261 | 206 | 257 |
| 5 Profit/(Loss) before exceptional items and tax (3+4) | 7,515 | 1,565 | 1,333 | 1,414 | (11,165) | (4,882) |
| 6 Exceptional items (refer note 7 and 8) | - | 1,576 | 4,000 | 3,670 | 4,000 | 7,628 |
| 7 Profit/(Loss) before tax ( 5-6) | 7,515 | (11) | (2,667) | (2,256) | (15,165) | (12,510) |
| 8 Tax expense | ||||||
| (i) Current tax | 3,476 | 1,746 | 876 | 6,400 | 1,636 | 5,764 |
| (ii) Deferred tax credit | (602) | (392) | (1,396) | (3,343) | (5,202) | (8,633) |
| Total | 2,874 | 1,354 | (520) | 3,057 | (3,566) | (2,869) |
| 9 Profit/(Loss) for the period ( 7-8) | 4,641 | (1,365) | (2,147) | (5,313) | (11,599) | (9,641) |
| Attributable to: | ||||||
| (i) owners of the parent company | 7,836 | 1,203 | (1,612) | 5,030 | (8,589) | (4,632) |
| (ii) non-controlling interests | (3,195) | (2,568) | (535) | (10,343) | (3,010) | (5,009) |
| 10 Other comprehensive income | ||||||
| (i) Re-measurement gains/ (losses) on defined benefit plans | - | - | 22 | - | 15 | (128) |
| (ii) Equity instruments | - | - | - | - | - | 61 |
| (iii) Income tax relating to items that will not be reclassified to profit | - | - | (6) | - | (5) | 38 |
| or loss | ||||||
| Total other comprehensive income Attributable to: |
- | - | 16 | - | 10 | (29) |
| (i) owners of the parent company | - | - | 16 | - | 10 | (29) |
| (ii) non-controlling interests | - | - | - | - | - | - |
| 11 Total Comprehensive Income/(Loss) for the period [Comprising Profit/(Loss) for the period and Other Comprehensive Income] (9+10) |
4,641 | (1,365) | (2,131) | (5,313) | (11,589) | (9,670) |
| Attributable to: | ||||||
| (i) owners of the parent company | 7,836 | 1,203 | (1,596) | 5,030 | (8,579) | (4,661) |
| (ii) non-controlling interests | (3,195) | (2,568) | (535) | (10,343) | (3,010) | (5,009) |
| 12 Earnings per equity share: | ||||||
| (of Rs. 10/- each) (not annualised): | ||||||
| a) Basic | 3.41 | 0.52 | (0.76) | 2.24 | (4.17) | (2.24) |
| b) Diluted | 3.40 | 0.51 | (0.76) | 2.23 | (4.17) | (2.24) |
| 13 Paid-up equity share capital | 23,010 | 22,985 | 20,829 | 23,010 | 20,829 | 21,091 |
| (Face value of Rs. 10/- each) | ||||||
| 14 Other equity (excluding Non-controlling interests) | 2,13,675 | |||||
Notes to the unaudited consolidated financial results for the quarter and nine months ended December 31, 2021
1 The above consolidated financial results of Brigade Enterprises Limited ('the Company') and its subsidiaries (together referred to as "the Group") and its associates has been reviewed by the Audit Committee and approved by the Board of Directors of the Company at their respective meeting held on February 03, 2022.
| Details of segment-wise revenue, results and capital employed: | (Rs. in lakhs) | |||||
|---|---|---|---|---|---|---|
| Particulars | Quarter ended | Preceding | Corresponding | Year to date | Year to date | Year ended |
| 31.12.2021 | Quarter ended | Quarter ended | figures for | figures for | 31.03.2021 | |
| [Unaudited] | 30.09.2021 | 31.12.2020 | the current | the preceding | [Audited] | |
| [Unaudited] | [Unaudited] | period ended | period ended | |||
| 31.12.2021 | 31.12.2020 | |||||
| [Unaudited] | [Unaudited] | |||||
| Segment Revenue | ||||||
| Real Estate | 70,612 | 58,151 | 53,547 | 1,54,591 | 87,981 | 1,52,191 |
| Hospitality | 6,352 | 4,130 | 3,020 | 12,437 | 5,600 | 9,704 |
| Leasing | 15,848 | 13,535 | 8,615 | 40,413 | 24,319 | 36,155 |
| Total | 92,812 | 75,816 | 65,182 | 2,07,441 | 1,17,900 | 1,98,050 |
| Less: Inter Segment Revenues | (710) | (550) | (719) | (1,794) | (2,027) | (3,053) |
| Revenue from operations | 92,102 | 75,266 | 64,463 | 2,05,647 | 1,15,873 | 1,94,997 |
| Segment Results | ||||||
| Real Estate | 17,566 | 12,347 | 9,665 | 34,777 | 16,063 | 29,367 |
| Hospitality | 197 | (881) | (1,904) | (2,620) | (7,786) | (8,769) |
| Leasing | 3,112 | 2,832 | 3,424 | 8,334 | 8,082 | 12,293 |
| Profit before Tax and Interest | 20,875 | 14,298 | 11,185 | 40,491 | 16,359 | 32,891 |
| Less: Finance costs | (10,823) | (11,280) | (8,560) | (33,419) | (25,685) | (34,681) |
| Less: Other unallocable expenditure | (3,833) | (3,874) | (2,253) | (10,351) | (5,125) | (9,391) |
| Less: Exceptional items | - | (1,576) | (4,000) | (3,670) | (4,000) | (7,628) |
| Add: Share of Profit of Associate | 79 | 79 | 59 | 261 | 206 | 257 |
| Add: Other Income | 1,217 | 2,342 | 902 | 4,432 | 3,080 | 6,042 |
| Profit/(Loss) before Tax | 7,515 | (11) | (2,667) | (2,256) | (15,165) | (12,510) |
| Segment Assets | ||||||
| Real Estate | 7,20,958 | 7,16,324 | 6,73,482 | 7,20,958 | 6,73,482 | 7,16,870 |
| Hospitality | 89,392 | 90,877 | 98,055 | 89,392 | 98,055 | 94,680 |
| Leasing | 4,55,657 | 4,54,405 | 4,34,844 | 4,55,657 | 4,34,844 | 4,50,996 |
| Unallocated assets | 1,87,196 | 2,06,701 | 94,795 | 1,87,196 | 94,795 | 1,19,463 |
| Total Segment Assets | 14,53,203 | 14,68,307 | 13,01,176 | 14,53,203 | 13,01,176 | 13,82,009 |
| Segment Liabilities | ||||||
| Real Estate | 5,70,006 | 5,60,184 | 4,70,471 | 5,70,006 | 4,70,471 | 5,29,807 |
| Hospitality | 18,548 | 18,858 | 21,594 | 18,548 | 21,594 | 19,486 |
| Leasing Unallocated liabilities |
61,037 5,15,136 |
57,148 5,48,764 |
52,363 5,14,089 |
61,037 5,15,136 |
52,363 5,14,089 |
64,289 5,22,105 |
| Total Segment Liabilities | 11,64,727 | 11,84,954 | 10,58,517 | 11,64,727 | 10,58,517 | 11,35,687 |
| 3 | Figures for unaudited standalone financial results of the Company for the quarter and nine months ended 31.12.2021 are as follows: | (Rs. in lakhs) | |||||
|---|---|---|---|---|---|---|---|
| Particulars | Quarter ended | Preceding | Corresponding | Year to date | Year to date | Year ended | |
| 31.12.2021 | Quarter ended | Quarter ended | figures for | figures for | 31.03.2021 | ||
| [Unaudited] | 30.09.2021 | 31.12.2020 | the current | the preceding | [Audited] | ||
| [Unaudited] | [Unaudited] | period ended | period ended | ||||
| 31.12.2021 | 31.12.2020 | ||||||
| [Unaudited] | [Unaudited] | ||||||
| Revenue from operations | 67,980 | 56,486 | 52,485 | 1,48,430 | 91,052 | 1,52,398 | |
| Profit Before Tax | 16,284 | 10,985 | 3,768 | 30,363 | 6,363 | 17,769 | |
| Profit After Tax | 12,015 | 8,206 | 2,668 | 22,494 | 4,593 | 14,456 |
The unaudited standalone financial results for the quarter and nine months ended 31.12.2021 can be viewed on the Company website www.brigadegroup.com and also be viewed on the website of NSE and BSE.
Notes to the unaudited consolidated financial results for the quarter and nine months ended December 31, 2021
- 4 In accordance with the Indian Accounting Standard (IND AS) - 33 Earnings Per Share, specified under Section 133 of the Companies Act 2013, read with relevant rules issued thereunder, the impact of employee stock options and share warrants which are anti dilutive in nature, have been ignored in the computation of diluted EPS, wherever applicable.
- 5 During the quarter ended December 31, 2021, the paid-up equity share capital of the Company has increased from Rs.22,985 lakhs to Rs. 23,010 lakhs pursuant to allotment of 2,54,431 equity shares on exercise of stock options by employees.
- 6 The outbreak of Covid-19 pandemic globally and in India has caused significant disturbance and slowdown of economic activities, especially in the retail leasing and hospitality segments.
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, goodwill, investments, inventories, land advances, etc]. 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 at December 31, 2021, are fully recoverable.
The Group 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.
Further due to prevailing circumstances, the Group has recognized revenues for the quarter and nine months period ended December 31, 2021 in respect of leasing segment having regard to the Group's ongoing negotiations with certain customers on best estimate basis.
- 7 During the year ended March 31, 2021, based on the ongoing proceedings with the relevant regulatory authorities and management's assessment thereon, the Group had ascertained Rs.1,778 lakhs as amount of stamp duty payable pursuant to merger of Brigade Properties Private Limited ('BPPL') and its wholly-owned subsidiary Brookefields Real Estates and Projects Private Limited ('BREPPL'), which was provided for and disclosed as an exceptional item. On July 5, 2021, the Group has received final assessment order from the Karnataka Stamps and Registration Department with an assessed stamp duty payable of Rs.3,872 lakhs. The balance amount of Rs.2,094 lakhs was provided for during the quarter ended June 30, 2021 and disclosed as an exceptional item.
- 8 During the preceding quarter, the Group has received final assessment order from the Karnataka Stamps and Registration Department with an assessed stamp duty payable of Rs.2,563 lakhs pursuant to demerger of the Company and its wholly owned subsidiaries engaged in hospitality business - Brigade Hotel Ventures Limited ('BHVL'), Brigade Hospitality Services Limited ('BHSL') and Augusta Club Private Limited ('ACPL'). Further, the Group has also received final assessment order with an assessed stamp duty payable of Rs 167 lakhs from the sub registrar of Chennai South Division with regard to demerger of Subramaniam Engineering Limited and SRP Prosperita Hotel Ventures Limited.
The Group had recorded provision of Rs. 1,154 lakhs in earlier periods. The balance amount of Rs.1,576 lakhs was provided for during the preceding quarter and disclosed as an exceptional item.
- 9 The Group has paid land advances of Rs 3,860 lakhs that are under litigation. The underlying loans and advances are considered as good and recoverable based on the legal evaluation by the management of the ultimate outcome of the legal 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 During the quarter ended December 31, 2021, Celebrations LLP and Brigade Flexible Office Spaces LLP have been converted to private limited Companies with effect from November 08, 2021 and November 22, 2021 respectively.
For and on behalf of the Board of Directors of BRIGADE ENTERPRISES LIMITED Digitally signed by MYSORE RAMACHANDRASETTY JAISHANKAR DN: c=IN, o=Personal, pseudonym=b1917f7d22096b7ea89e448cd59540a001a87b57af9d5aa4
M. R. Jaishankar Chairman & Managing Director Page 3 of 3 MYSORE RAMACHANDRASETTY JAISHANKAR f637738aaf38d057, postalCode=560052, st=KARNATAKA, serialNumber=c0b26cd49b68545846cff5d73cc2954adb3f6eb985549e0 6dbb89acb73923ccc, cn=MYSORE RAMACHANDRASETTY JAISHANKAR Date: 2022.02.03 15:26:26 +05'30'
Bengaluru, India February 03, 2022
Chartered Accountants
12th Floor "UB City" Canberra Block No. 24, Vittal Mallya Road Bengaluru – 560 001, India Tel: +91 80 6648 9000
Independent Auditor's Review Report on the Quarterly and Year to Date Unaudited Standalone Financial Results of the Company Pursuant to the Regulation 33 of the SEBI (Listing Obligations and Disclosure Requirements) Regulations, 2015, as amended
Review Report to The Board of Directors Brigade Enterprises Limited
-
- We have reviewed the accompanying statement of unaudited standalone financial results of Brigade Enterprises Limited (the "Company") for the quarter ended December 31, 2021 and year to date from April 01, 2021 to December 31, 2021 (the "Statement") attached herewith, being submitted by the Company pursuant to the requirements of Regulation 33 of the SEBI (Listing Obligations and Disclosure Requirements) Regulations, 2015, as amended (the "Listing Regulations").
-
- This Statement, which is the responsibility of the Company's Management and approved by the Company's Board of Directors, has been prepared in accordance with the recognition and measurement principles laid down in Indian Accounting Standard 34, (Ind AS 34) "Interim Financial Reporting" prescribed under Section 133 of the Companies Act, 2013 as amended ('the Act'), read with relevant rules issued thereunder and other accounting principles generally accepted in India. Our responsibility is to express a conclusion on the Statement based on our review.
-
- We conducted our review of the Statement in accordance with the Standard on Review Engagements (SRE) 2410, "Review of Interim Financial Information Performed by the Independent Auditor of the Entity" issued by the Institute of Chartered Accountants of India. This standard requires that we plan and perform the review to obtain moderate assurance as to whether the Statement is free of material misstatement. A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with Standards on Auditing and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
-
- Based on our review conducted as above and based on the consideration of the review reports of other auditors of the limited liability partnership firms ("LLP's") referred to in paragraph 6 below, nothing has come to our attention that causes us to believe that the accompanying Statement, prepared in accordance with the recognition and measurement principles laid down in the aforesaid Indian Accounting Standards ('Ind AS') specified under Section 133 of the Act, read with relevant rules issued thereunder and other accounting principles generally accepted in India, has not disclosed the information required to be disclosed in terms of the Listing Regulations, including the manner in which it is to be disclosed, or that it contains any material misstatement.
5. Emphasis of Matter
We draw attention to:
- i) Note 4 to the Statement, 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. 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.
- ii) Note 5 to the Statement, in connection with certain ongoing legal proceedings in the Company. Pending resolution of the legal proceedings, the underlying loans and advances are considered as good and recoverable, basis legal evaluation done by the management.
Our conclusion on the Statement is not modified in respect of the above matters.
Chartered Accountants
- The accompanying Statement of quarterly interim standalone financial results includes the reviewed financial results in respect of 2 LLP's whose interim financial results and other financial information reflect total revenues of Rs 206 lakhs and Rs 823 lakhs, total net profit after tax of Rs. 22 lakhs and Rs 173 lakhs and total comprehensive income of Rs. 22 lakhs and Rs 173 lakhs for the quarter ended on December 31, 2021 and for the period from April 01, 2021 to December 31, 2021 respectively, as considered in the Statement which have been reviewed by their respective auditors. The reports of such other auditors on interim financial results of these LLP's have been furnished to us, and our conclusion on the Statement, in so far as it relates to the amounts and disclosures included in respect of these LLP's, is based solely on the reports of such other auditors.
Our conclusion on the Statement is not modified in respect of the above matter.
For S.R. BATLIBOI & ASSOCIATES LLP Chartered Accountants ICAI Firm registration number: 101049W/E300004
NAVIN KUMAR AGARWAL Digitally signed by NAVIN KUMAR AGARWAL Date: 2022.02.03 15:48:22 +05'30'
per Navin Agrawal Partner Membership No.: 056102 UDIN: 22056102AAFUUO9143
Place: Kolkata Date: February 03, 2022

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, 22217017-18 Fax:+91-80-2221 0784

Email: [email protected] Website: www.brigadegroup.com Statement of Unaudited Standalone Financial Results for the quarter and nine months ended December 31, 2021
| (Rs. in lakhs) | |||||||
|---|---|---|---|---|---|---|---|
| Particulars | Quarter ended | Preceding Quarter | Corresponding | Year to date | Year to date | Year ended | |
| 31.12.2021 | ended | Quarter ended | figures for | figures for | 31.03.2021 | ||
| [Unaudited] | 30.09.2021 | 31.12.2020 | the current period | the preceding | [Audited] | ||
| [Unaudited] | [Unaudited] | ended 31.12.2021 | period ended | ||||
| [Unaudited] | 31.12.2020 | ||||||
| [Unaudited] | |||||||
| 1 | Income | ||||||
| (a) Revenue from operations | 67,980 | 56,486 | 52,485 | 1,48,430 | 91,052 | 1,52,398 | |
| (b) Other income | 3,402 | 3,976 | 2,667 | 10,117 | 8,165 | 11,295 | |
| Total income | 71,382 | 60,462 | 55,152 | 1,58,547 | 99,217 | 1,63,693 | |
| 2 | Expenses | ||||||
| (a) Sub-contractor cost | 19,516 | 18,053 | 14,126 | 49,020 | 31,429 | 46,170 | |
| (b) Cost of raw materials, components and | 696 | 850 | 822 | 2,182 | 1,782 | 2,832 | |
| stores consumed | |||||||
| (c) Land purchase cost | 127 | 10,972 | 26,670 | 11,099 | 26,670 | 50,821 | |
| (d) Decrease/ (Increase) in inventories of stock of flats, land stock and work-in-progress |
21,443 | 5,237 | (6,910) | 26,427 | (6,346) | (9,605) | |
| (e) License fees and plan approval charges | 381 | 705 | 10 | 1,312 | 565 | 1,738 | |
| (f) Architect and consultancy fees | 226 | 500 | 260 | 891 | 781 | 913 | |
| (g) Employee benefits expense | 3,253 | 3,005 | 2,533 | 8,774 | 6,182 | 8,972 | |
| (h) Finance cost | 3,355 | 3,628 | 5,058 | 10,918 | 15,219 | 19,759 | |
| (i) Depreciation and amortization expense | 2,214 | 2,244 | 2,312 | 6,446 | 6,388 | 8,658 | |
| (j) Other expenses | 3,887 | 4,283 | 2,503 | 11,115 | 6,184 | 10,316 | |
| Total expenses | 55,098 | 49,477 | 47,384 | 1,28,184 | 88,854 | 1,40,574 | |
| 3 | Profit before exceptional items and tax (1-2) | 16,284 | 10,985 | 7,768 | 30,363 | 10,363 | 23,119 |
| 4 | Exceptional items | - | - | 4,000 | - | 4,000 | 5,350 |
| 5 | Profit before tax (3-4) | 16,284 | 10,985 | 3,768 | 30,363 | 6,363 | 17,769 |
| 6 | Tax expense | ||||||
| (i) Current tax | 2,651 | 1,181 | 853 | 4,465 | 1,533 | 4,609 | |
| (ii) Deferred tax charge/(credit) | 1,618 | 1,598 | 247 | 3,404 | 237 | (1,296) | |
| Total | 4,269 | 2,779 | 1,100 | 7,869 | 1,770 | 3,313 | |
| 7 | Net profit for the period (5-6) | 12,015 | 8,206 | 2,668 | 22,494 | 4,593 | 14,456 |
| 8 | Other comprehensive income | ||||||
| (i) Items that will not be reclassified to profit and loss | - | - | - | - | (14) | (145) | |
| (ii) Income tax relating to items that will not be reclassified to | - | - | - | - | 3 | 37 | |
| profit and loss | |||||||
| Total | - | - | - | - | (11) | (108) | |
| 9 | Total Comprehensive Income for the period [Comprising Net profit for the period and |
12,015 | 8,206 | 2,668 | 22,494 | 4,582 | 14,348 |
| Other Comprehensive Income (7+8)] | |||||||
| 10 | Earnings per equity share: | ||||||
| (of Rs. 10/- each) (not annualised): | |||||||
| a) Basic | 5.22 | 3.57 | 1.29 | 10.04 | 2.23 | 6.99 | |
| b) Diluted | 5.21 | 3.56 | 1.28 | 10.01 | 2.21 | 6.96 | |
| 11 | Paid-up equity share capital | 23,010 | 22,985 | 20,829 | 23,010 | 20,829 | 21,091 |
| (Face value of Rs. 10/- each) | |||||||
| 12 | Other equity | 2,56,638 | |||||
Notes to the unaudited standalone financial results for the quarter and nine months ended December 31, 2021
- 1 The above standalone financial results of Brigade Enterprises Limited ('the Company') has been reviewed by the Audit Committee and approved by the Board of Directors of the Company at their meeting held on February 03, 2022.
- 2 Details of standalone segment-wise revenue, results and capital employed:
| (Rs. in lakhs) | |||||||
|---|---|---|---|---|---|---|---|
| Quarter ended | Preceding Quarter | Corresponding | Year to date | Year to date | Year ended | ||
| 31.12.2021 | ended | Quarter ended | figures for | figures for | 31.03.2021 | ||
| [Unaudited] | 30.09.2021 | 31.12.2020 | the current period | the preceding | [Audited] | ||
| Particulars | [Unaudited] | [Unaudited] | ended 31.12.2021 | period ended | |||
| [Unaudited] | 31.12.2020 | ||||||
| [Unaudited] | |||||||
| I | Segment Revenue | ||||||
| Real Estate | 60,571 | 50,509 | 47,178 | 1,30,403 | 76,055 | 1,30,268 | |
| Leasing | 7,392 | 5,870 | 5,273 | 17,859 | 14,926 | 22,024 | |
| Total | 67,963 | 56,379 | 52,451 | 1,48,262 | 90,981 | 1,52,292 | |
| Add: Share of profits in subsidiary limited liability | 17 | 107 | 34 | 168 | 71 | 106 | |
| partnership firms | |||||||
| Revenue From Operations | 67,980 | 56,486 | 52,485 | 1,48,430 | 91,052 | 1,52,398 | |
| II | Segment Results | ||||||
| Real Estate | 15,847 | 11,392 | 9,218 | 31,785 | 15,256 | 28,301 | |
| Leasing | 4,051 | 2,729 | 3,005 | 9,078 | 7,060 | 11,515 | |
| Profit before Tax and Interest | 19,898 | 14,121 | 12,223 | 40,863 | 22,316 | 39,816 | |
| Less: Finance costs | (3,355) | (3,628) | (5,058) | (10,918) | (15,219) | (19,759) | |
| Less: Other unallocable expenditure | (3,678) | (3,591) | (2,098) | (9,867) | (4,970) | (8,339) | |
| Less: Exceptional items | - | - | (4,000) | - | (4,000) | (5,350) | |
| Add: Share of profits in subsidiary limited liability | 17 | 107 | 34 | 168 | 71 | 106 | |
| partnership firms | |||||||
| Add: Other Income | 3,402 | 3,976 | 2,667 | 10,117 | 8,165 | 11,295 | |
| Profit before Tax | 16,284 | 10,985 | 3,768 | 30,363 | 6,363 | 17,769 | |
| III Segment Assets | |||||||
| Real Estate | 3,42,910 | 3,63,881 | 3,66,793 | 3,42,910 | 3,66,793 | 3,76,435 | |
| Leasing | 1,44,049 | 1,45,878 | 1,44,375 | 1,44,049 | 1,44,375 | 1,40,041 | |
| Unallocated assets | 3,53,325 | 3,39,639 | 2,85,219 | 3,53,325 | 2,85,219 | 2,94,381 | |
| Total Assets | 8,40,284 | 8,49,398 | 7,96,387 | 8,40,284 | 7,96,387 | 8,10,857 | |
| IV Segment Liabilities | |||||||
| Real Estate | 2,91,750 | 3,13,903 | 2,96,171 | 2,91,750 | 2,96,171 | 3,11,403 | |
| Leasing | 25,647 | 23,283 | 21,191 | 25,647 | 21,191 | 22,620 | |
| Unallocated liabilities | 1,75,192 | 1,77,014 | 2,14,673 | 1,75,192 | 2,14,673 | 1,99,105 | |
| Total Liabilities | 4,92,589 | 5,14,200 | 5,32,035 | 4,92,589 | 5,32,035 | 5,33,128 |
3 During the quarter ended December 31, 2021, the paid-up equity share capital of the Company has increased from Rs.22,985 lakhs to Rs. 23,010 lakhs pursuant to allotment of 2,54,431 equity shares on exercise of stock options by employees.
4 The outbreak of Covid-19 pandemic globally and in India has caused significant disturbance and slowdown of economic activities, especially in the retail leasing segment.
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, investments, inventories, land advances etc]. 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 at December 31, 2021, are fully recoverable.
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.
Further due to prevailing circumstances, the Company has recognized revenues for the quarter and nine months period ended December 31, 2021 in respect of leasing segment having regard to the Company's ongoing negotiations with certain customers on best estimate basis.
- 5 The Company has paid land advances of Rs 3,860 lakhs that are under litigation. The underlying loans and advances are considered as good and recoverable based on the legal evaluation by the management of the ultimate outcome of the legal proceedings.
- 6 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.
- 7 During the quarter ended December 31, 2021, Brigade Flexible Office Spaces LLP has been converted to a private limited Company with effect from November 22, 2021.
| For and on behalf of the Board of Directors of |
|---|
| BRIGADE ENTERPRISES LIMITED |
| MYSORE Digitally signed by MYSORE RAMACHANDRASETTY JAISHANKAR DN: c=IN, o=Personal, pseudonym=b1917f7d22096b7ea89e448cd59540a001a87b57af9d5aa |
| RAMACHANDRASETTY 4f637738aaf38d057, postalCode=560052, st=KARNATAKA, serialNumber=c0b26cd49b68545846cff5d73cc2954adb3f6eb985549e 06dbb89acb73923ccc, cn=MYSORE RAMACHANDRASETTY |
| JAISHANKAR JAISHANKAR Date: 2022.02.03 15:28:17 +05'30' |
| M. R. Jaishankar |
| Chairman & Managing Director |
| Bengaluru, India |
| February 03, 2022 |
| Page 2 of 2 |


BRIGADE ENTERPRISES LIMITED
1
(CIN: L85110KA1995PLC019126)

About us
-
of experience • Reputation of developing Grade A properties
-
Rated A+ 'Stable' from ICRA and CRISIL
Our Values
- years by GPTW Institute • 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 QC-First – Quality, Customer Centricity, Fair, Innovative, Responsible Socially,
• Core Values:
Trustworthy


Segments highlights

- Real Estate On Sale Basis
Lease Rentals
- Multiplexes performed well due to new releases absolute terms
Hospitality

Cash Flow from Operating activities for Q3 FY22 was INR 3,408 Mn, 60% higher than Q2 FY22

Summary: Ongoing Projects
| Summary: Ongoing Projects | ||||
|---|---|---|---|---|
| Area in Mn sft | ||||
| Projects | Project Area | Co Share | LO/JV share | Total Project Area |
| Real Estate projects for sale | 7.74 | 5.02 | 2.72 | 7% |
| Brigade Orchards * | 0.54 | 0.27 | 0.27 | Real Estate |
| Brigade Cornerstone Utopia* | 5.02 | 3.33 | 1.69 | Lease Rentals |
| Brigade Residences at WTC Chennai* | 0.57 | 0.29 | 0.28 | 93% |
| Brigade El Dorado* | 2.89 | 2.89 | - | Brigade's share of Project Area 10% |
| Total Real Estate (A) | 16.76 | 11.80 | 4.96 | |
| Brigade Twin Towers* | 1.30 | 1.30 | - | Real Estate |
| Total Leasing (B) | 1.30 | 1.30 | - | Lease Rentals |
| Total (A+B) | 18.06 | 13.10 | 4.96 | 90% |
| * Projects in SPV |
Contents

| 1 | Real Estate performance remains resilient |
|---|---|
| 2 | Leasing segment witnesses traction |
| 3 | Strong rebound in Hospitality Segment |
| 4 | Financial Performance |
| 5 | Land bank |
| 6 | Projects launched and upcoming launches |


-
Mn in Q3 FY22 Highlights: Real Estate - Q3 FY22 good sales and collections
-
Brigade Plots at Mysore • Brigade – Plots at Orchards
Strong pipeline of upcoming projects of 2.4 Mn sft with key projects -
Bengaluru
- Brigade Komarla Heights
- Brigade Atmosphere Phase 2
- Brigade Millennium Annexe
- Brigade Laguna


Group Sales Snapshot
| Group Sales Snapshot | ||||||||
|---|---|---|---|---|---|---|---|---|
| Particulars | 9M FY22 | 9M FY21 | 9M FY22 on 9M FY21 |
Q3 FY22 | Q2 FY22 | Q3 FY21 | Q3 FY22 on Q2 FY22 |
Q3 FY22 on Q3 FY21 |
| Net Area Sales ('000 sft) | ||||||||
| Residential | 3,128 | 2,842 | 10% | 1,083 | 1,294 | 1478 | (16%) | (27%) |
| Commercial | 40 | 100 | (60%) | 7 | 19 | 55 | (63%) | (88%) |
| Total | 3,168 | 2,942 | 8% | 1,090 | 1,313 | 1533 | (17%) | (29%) |
| Net Sale Value (INR Mn) | ||||||||
| Residential | 19,574 | 16,682 | 17% | 6,801 | 8,085 | 8,793 | (16%) | (23%) |
| Commercial | 374 | 809 | (54%) | 41 | 221 | 439 | (81%) | (91%) |
| Total | 19,948 | 17,491 | 14% | 6,842 | 8,306 | 9,232 | (18%) | (26%) |
| Realization (INR/sft) | 6,298 | 5,945 | 6% | 6,281 | 6,322 | 6,022 | (1%) | 4% |
| Average realization increased by 6% to INR 6,298/sft | in 9M FY22 |



Consolidated synopsis of Real Estate Projects
| Consolidated synopsis of Real Estate Projects | |||||
|---|---|---|---|---|---|
| Particulars | Ongoing BEL Projects |
Ongoing SPV Stock Sales Projects* |
Total | ||
| In Mn sft | |||||
| BEL | SPV | ||||
| Total super built-up area of projects on sale basis | 15.66 | 1.11 | 0.74 | 0.63 | 18.14 |
| Less: Landowner share |
4.41 | - | - | - | 4.41 |
| Company share of saleable area | 11.25 | 1.11 | 0.74 | 0.63 | 13.73 |
| Sold till date | 7.30 | 0.68 | - | - | 7.98 |
| To be sold | 3.95 | 0.43 | 0.74 | 0.63 | 5.75 |
| INR Mn | |||||
| Estimated receipts | 65,184 | 9,294 | 8,415 | 6,045 | 88,938 |
| From sold units | 41,268 | 5,699 | 4,509 | 2,861 | 54,337 |
| From unsold units | 23,916 | 3,595 | 3,906 | 3,184 | 34,601 |
| Collections to date on sold units | 21,872 | 2,731 | 2,793 | 1,790 | 29,186 |
| Remaining to be collected from sold units |
19,396 | 2,968 | 1,716 | 1,071 | 25,151 |
| Remaining to be collected from sold and unsold units [A] |
43,312 | 6,563 | 5,622 | 4,255 | 59,752 |
| Estimated Total Cost | 51,484 | 6,691 | 2,354 | 2,532 | 63,061 |
| Cost incurred till date | 20,497 | 4,457 | 2,354 | 2,532 | 29,840 |
| Remaining Cost to be incurred [B] | 30,987 | 2,234 | - | - | 33,221 |
| Gross Operating Cash Flows [A] – [B] |
12,325 | 4,329 | 5,622 | 4,255 | 26,531 |
| Present Borrowings [C] | 1,168 | 67 | 99 | 1,595 | 2,929 |
| Net Operating Cash Flows projected [A] - [B] - [C] |
11,157 | 4,262 | 5,523 | 2,660 | 23,602 |
Contents

| Contents | |
|---|---|
| 1 | Real Estate performance remains resilient |
| 2 | Leasing segment witnesses traction |
| 3 | Strong rebound in Hospitality Segment |
| 4 | Financial Performance |
| 5 | Land bank |
| 6 | Projects launched and upcoming launches |

Our Leasing Portfolio: Operating Assets


11
Capex Commitment

| Capex Commitment | ||||
|---|---|---|---|---|
| (INR Mn) | ||||
| Project | Estimated cost | Incurred | Balance* | |
| Brigade Twin Towers | 5,999 | 1,564 | 4,435 | |
| Total Commercial Lease | 5,999 | 1,564 | 4,435 | |
| *As of December 21 | ||||

Contents



Strong rebound in Hospitality Segment

- accounted for 25% of Room Night Sales international travel resumes fully


Contents

| 1 | Real Estate performance remains resilient |
|---|---|
| 2 | |
| Leasing segment witnesses traction | |
| 3 | Strong rebound in Hospitality Segment |
| 4 | Financial Performance |
| 5 | |
| Land bank | |
| 6 | Projects launched and upcoming launches |

Consolidated Financials: Snapshot

| Consolidated Financials: Snapshot | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Particulars | 9M FY22 | 9M FY21 | 9M FY22 on 9M FY21 |
Q3 FY22 | Q2 FY22 | Q3 FY21 | Q3 FY22 on Q2 FY22 |
(INR Mn) Q3 FY22 on Q3 FY21 |
||||
| Revenue | 21,008 | 11,895 | 77% | 9,332 | 7,761 | 6,537 | 20% | 43% | ||||
| EBITDA | 6,054 | 3,140 | 93% | 2,697 | 2,157 | 1,575 | 25% | 71% | ||||
| Finance costs | 3,342 | 2,568 | 30% | 1,083 | 1,128 | 856 | (4%) | 27% | ||||
| Profit before depreciation |
2,712 | 571 | 375% | 1,614 | 1,029 | 719 | 57% | 124% | ||||
| Depreciation | 2,597 | 1,709 | 52% | 871 | 881 | 591 | (1%) | 47% | ||||
| Profit/(Loss) before share from Associate & Exceptional item |
115 | (1,137) | - | 743 | 148 | 127 | 402% | 485% | ||||
| Add: Profit from Associate | 26 | 21 | 24% | 8 | 8 | 6 | - | 33% | ||||
| Less: Exceptional Item | 367 | 400 | (8%) | - | 156 | 400 | - | - | ||||
| PBT | (226) | (1,516) | - | 751 | (1) | (267) | - | - | ||||
| Tax charge / (credit) | 305 | (357) | - | 287 | 135 | (52) | 113% | - | ||||
| PAT | (531) | (1,160) | - | 464 | (136) | (215) | - | - | ||||
| PAT after MI | 503 | (859) | - | 784 | 120 | (161) | 553% | - | ||||
| EBITDA/Revenue | 29% | 26% | 29% | 28% | 24% | |||||||
| PBT/Revenue | (1%) | (13%) | 8% | - | (4%) | |||||||
| PAT/Revenue | (3%) | (10%) | 5% | (2%) | (3%) |
Business Segment Performance: 9M FY22

Particulars Real Estate Lease Rental Hospitality Total Revenue 15,611 4,158 1,239 21,008 as % of Total 74% 20% 6% 100% Direct Expenses 10,702 41 160 10,903 Admin Expenses 609 869 477 1,955 Selling Cost 415 185 51 651 Employee cost 845 273 327 1,445 EBITDA 3,040 2,790 224 6,054 EBITDA / Revenue % 19% 67% 18% 29% Finance costs 565 2,371 406 3,342 PBDT 2,475 419 (182) 2,712 Depreciation 63 2,003 531 2,597 PBTE 2,412 (1,584) (713) 115 PBTE/ Revenue % 15% (38%) (58%) 1% *PAT: Profit After Tax, PBTE: Profit Before Tax & Exceptional Items, EBITDA: Earnings before Interest Tax Depreciation Amortization, MI : Minority Interest, () indicates negative figure (INR Mn)
Consolidated Cash Flows

| Consolidated Cash Flows | |||||
|---|---|---|---|---|---|
| (INR Mn) | |||||
| Particulars | Q3 FY22 | Q2 FY22 | Q3 FY21 | 9M FY22 | 9M FY21 |
| Operating Activities | |||||
| Total Collections | 10,951 | 9,369 | 6,819 | 27,492 | 15,935 |
| Direct Cost/Construction Cost | (4,155) | (3,712) | (2,676) | (11,355) | (6,680) |
| Landowner Payments | (982) (831) |
(939) (1,059) |
(524) | (2,540) (2,628) |
(1,235) |
| Employee and Admin Expenses Sales & Marketing Expenses |
(455) | (302) | (635) (181) |
(979) | (1,529) (488) |
| Statutory Payments | (1,047) | (1,210) | (296) | (2,779) | (789) |
| Other Payments | (73) | (13) | (9) | (111) | (65) |
| Net Cash Flow from Operating Activities (A) | 3,408 | 2,134 | 2,498 | 7,100 | 5,149 |
| Investment Activities | |||||
| Cash from Investment Activities (FD & MF) | 1,737 | 2,650 | 1,011 | 6,004 | 2,549 |
| Construction Cost (CWIP/Capex Projects) | (732) | (588) | (1,357) | (1,958) | (3,928) |
| Investment in Land/JD/JV/TDR | (192) | (190) | 112 | (392) | (1,613) |
| Other Investments (FD & Mutual Fund) | (3,304) | (2,124) | (1,263) | (12,260) | (3,743) |
| Net Cash Flow from Investment Activities (B) | (2,491) | (252) | (1,497) | (8,606) | (6,735) |
| Financing Activities | |||||
| Debt Drawdown | 2,537 | 6,577 | 1,498 | 12,027 | 9,368 |
| Investment by PE | - | 500 | 10 | 750 | 510 |
| Proceeds from QIP/ESOP/Share Warrants Dividend Payment |
42 - |
37 (252) |
250 - |
5,087 (252) |
519 - |
| Debt Repayment | (2,936) | (7,766) | (1,841) | (14,185) | (6,682) |
| Finance costs | (779) | (831) | (982) | (2,488) | (2,738) |
| Net Cash Flow from Financing Activities (C) | (1,136) | (1,735) | (1,065) | 939 | 977 |
| Net Cash Flows for the Period (A+B+C) | (219) | 147 | (64) | (567) | (609) |
| Total collections were INR 27,492 Mn in 9M FY22, a 73% increase from 9M FY21 |

Capital Allocation: Segment-wise as of 31st December 2021
| Capital Allocation: Segment-wise as of 31st | December 2021 | |||||||
|---|---|---|---|---|---|---|---|---|
| (INR Mn) | Capital Employed % | |||||||
| Segment | Equity (A) | Debt (B) | Capital Employed (A+B) |
D/E Ratio (A/B) |
PBD*/ Equity % |
Operating Capital Employed (OCE) |
EBITDA/ OCE % |
11% |
| Real Estate | 21,042 | 2,929 | 23,971 | 0.14 | 16% | 23,971 | 18% | 31% |
| Hospitality | 2,679 | 5,989 | 8,668 | 2.24 | (4%) | 8,333 | 5% | |
| Leasing | 12,339 | 32,100 | 44,439 | 2.60 | 6% | 39,277 | 9% | 58% |
| Less: Cash Balance |
13,116 | Real Estate Lease Rentals |
||||||
| Total | 36,060 | 27,902 | 77,078 | 0.77 | 5% | 71,581 | 12% | Hospitality |
| Net Debt to Equity ratio stands reduced to 0.77 as on 31st | December 21 | |||||||
| Note: PBD/Equity and EBITDA/OCE percentages are calculated based on trailing four quarter numbers *PBD: Profit Before Depreciation & Tax (After Interest) |
Consolidated Debt Profile

| Consolidated Debt Profile | |||
|---|---|---|---|
| Particulars | December-21 | September-21 | (INR Mn) December-20 |
| Real Estate | 2,929 | 3,451 | 6,084 |
| Hospitality | 5,989 | 6,100 | 5,738 |
| GOP Securitised | 4,899 | 5,015 | 4,257 |
| Capex | 1,090 | 1,085 | 1,481 |
| Leasing | 32,100 | 31,725 | 31,169 |
| Securitised Lease Rental | 23,752 | 23,564 | 17,193 |
| Capex | 8,348 | 8,161 | 13,976 |
| Less: Cash & Cash Equivalents | 13,116 | 11,670 | 4,852 |
| Net Debt | 27,902 | 29,606 | 38,139 |
| Less: SPV Partner's share of debt | 9,337 | 9,319 | 8,660 |
| Exposure of BEL | 18,565 | 20,287 | 29,479 |
| Cost of Debt (Consolidated) | 7.81% | 7.92% | 9.00% |
| Credit Rating | [ICRA] A+ (Stable), CRISIL A+/Stable | [ICRA] A+ (Stable), CRISIL A+/Stable | [ICRA] A (Stable), CRISIL A/Stable |
Debt Profile & Cost of Borrowing


Standalone Financial Statement

| Standalone Financial Statement | ||||||||
|---|---|---|---|---|---|---|---|---|
| Particulars | 9M FY22 | 9M FY21 | 9M FY22 on 9M FY21 |
Q3 FY22 | Q2 FY22 | Q3 FY21 |
Q3 FY22 on Q2 FY22 |
(INR Mn) Q3 FY22 on Q3 FY21 |
| Turnover | 15,855 | 9,922 | 60% | 7,139 | 6,046 | 5,515 | 18% | 29% |
| EBITDA | 4,773 | 3,197 | 49% | 2,186 | 1,685 | 1,514 | 30% | 44% |
| Finance costs | 1,092 | 1,522 | (28%) | 336 | 362 | 506 | (7%) | (34%) |
| Profit before depreciation | 3,681 | 1,675 | 120% | 1,850 | 1,323 | 1,008 | 40% | 84% |
| Depreciation | 645 | 639 | 1% | 222 | 224 | 231 | (1%) | (4%) |
| PBTE | 3,036 | 1,036 | 193% | 1,628 | 1,099 | 777 | 48% | 110% |
| Less: Exceptional Items | - | 400 | - | - | - | 400 | - | - |
| PBT | 3,036 | 636 | 377% | 1,628 | 1,099 | 377 | 48% | 332% |
| Tax charge / (credit) | 787 | 177 | 345% | 427 | 278 | 110 | 54% | 288% |
| PAT | 2,249 | 459 | 390% | 1,201 | 820 | 267 | 46% | 350% |
| EBITDA/Revenue | 30% | 32% | 31% | 28% | 27% | |||
| PBT/Revenue | 19% | 6% | 23% | 18% | 7% | |||
| PAT/Revenue | 14% | 5% | 17% | 14% | 5% |
Contents


Brigade's Land Bank


Developable Area Details

| Developable Area Details | ||||
|---|---|---|---|---|
| Product | Land Area | Project Area (Mn Sft) | BEL Share (Mn Sft) |
|
| Residential | 248 | 29.5 | 21.5 | |
| Commercial-Sale | 12 | 1.2 | 0.7 | |
| Commercial-Lease | 53 | 6.8 | 6.2 | |
| Hotel | 21 | 0.4 | 0.4 | 16% |
| Total | 334 | 37.9 | 28.8 | |
| Location | Land Area | Project Area (Mn Sft) | BEL Share (Mn Sft) |
|
| Bengaluru | 232 | 28 | 22 | |
| Chennai | 49 | 6 | 4 | |
| Thiruvananthapuram | 14 | 2 | 2 | |
| Others (Mysore, Gift City, Hyderabad, Kochi) |
39 | 2 | 1 |
| Commercial-Sale | 12 | 1.2 | 0.7 | |
|---|---|---|---|---|
| Hotel | 21 | 0.4 | 0.4 | |
| Chennai | 49 | 6 | 4 | |
| Thiruvananthapuram | 14 | 2 | 2 | |
| Others (Mysore, Gift City, Hyderabad, Kochi) |
39 | 2 | 1 | |
| Total | 334 | 38 | 29 | |

Contents




Projects Launched: 9M FY22
| Projects Launched: 9M FY22 | |||||
|---|---|---|---|---|---|
| Project | City | Segment | Project Area (Mn Sft) |
BEL Economic Interest (Mn Sft) |
Quarter Launched |
| Brigade El Dorado – K Block |
Bengaluru | Residential | 0.62 | 0.62 | Q1 |
| Brigade Xanadu Cluster 3 | Chennai | Residential | 0.77 | 0.47 | Q1 |
| Residential | 0.18 | 0.14 | Q2 | ||
| Brigade Gem | Bengaluru | ||||
| Brigade Northridge Phase 2 | Bengaluru | Residential | 0.16 | 0.10 | Q2 |
| Brigade Utopia – Eden |
Bengaluru | Commercial | 0.14 | 0.14 | Q2 |
| Total | 1.87 | 1.47 |


Upcoming Launches

| Upcoming Launches | ||
|---|---|---|
| Segment | Total Area (Mn sft) |
Brigade Economic Interest (Mn sft) |
| 2.38 | 1.35 | |
| Residential | ||
| Leasing | 1.84 | 1.01 |
| Total | 4.22 | 2.36 |







31
Board of Directors


• Masters in Business Administration
Hospitality from Cornell University
• Part of Promoter Group
• Part of Promoter Group

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

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

M. R. Jaishankar Aroon Raman Lakshmi
Independent Director
- MBA from Boston University
- Retired IAS Officer

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

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

Independent Director
- Masters in Science
- Former MD of SBI

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

Independent Director
- PG Diploma in Business Management
- Rich experience in Retail Sector
Ongoing Residential Projects


Ongoing Commercial Projects


Completed Projects


Email:[email protected]
Brigade Enterprises Limited
29th & 30th Floor, World Trade Center Brigade Gateway Campus, Dr Rajkumar Road,
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.
