Brookfield India Real Estate Trust

Brookfield India Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Brookfield India Real Estate Trust

₹ 280 -1.10%
21 Nov - close price
brookfieldindiareit.in BSE: 543261 NSE: BIRET
About

Brookfield India Real Estate Trust REIT is an India-based commercial real estate vehicle. The investment trust's portfolio consists of campus-format office parks. Its commercial assets are located in Mumbai, Gurgaon, Noida and Kolkata.[1]

Key Points

Asset Portfolio
As per FY21, the investment trust owns 4 office parks with total leasable area of ~14 million sq. ft. in gateway cities i.e. Gurugram, Noida, Kolkata and Mumbai.[1] The assets include :-
1. Candor Techspace G2 (Gurugram)
2. Candor Techspace N1 (Noida)
3. Candor Techspace K1 (Kolkata)
4. Nensington (Mumbai).[2]

Website BSE NSE - RR
  • Market Cap ₹ 13,383 Cr.
  • Current Price ₹ 280
  • High / Low ₹ 310 / 232
  • Stock P/E 160
  • Book Value ₹ 232
  • Dividend Yield %
  • ROCE 4.80 %
  • ROE -0.04 %
  • Face Value ₹
Edit ratios

Pros

  • Company is expected to give good quarter

Cons

  • Company has low interest coverage ratio.
  • Company has a low return on equity of 1.41% over last 3 years.
  • Promoter holding has decreased over last 3 years: -14.2%

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Real Estate Investment Trusts Industry: Construction

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
212 195 251 291 304 300 302 314 400 531 536 574 590
62 56 76 90 97 99 96 103 131 154 140 162 173
Operating Profit 150 139 175 201 206 201 207 211 269 377 396 412 418
OPM % 71% 71% 70% 69% 68% 67% 68% 67% 67% 71% 74% 72% 71%
3 5 10 10 8 9 5 7 19 30 18 17 15
Interest 43 44 80 96 108 114 115 120 185 273 274 277 285
Depreciation 47 49 67 69 64 72 71 120 84 105 103 102 105
Profit before tax 63 51 39 46 43 25 27 -22 20 30 37 49 43
Tax % -8% -17% -15% -3% 37% 1% -21% 22% 90% 44% 88% 24% 41%
68 60 44 47 27 25 33 -27 2 17 5 37 25
EPS in Rs 2.25 1.97 1.33 1.41 0.80 0.74 0.98 -0.81 0.04 0.38 0.10 0.78 0.53
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
131 877 1,197 1,780 2,231
48 258 381 527 628
Operating Profit 83 618 816 1,253 1,602
OPM % 63% 71% 68% 70% 72%
5 22 32 74 80
Interest 41 208 432 852 1,109
Depreciation 32 208 275 411 414
Profit before tax 15 224 140 64 159
Tax % -69% -10% 7% 106%
25 246 131 -4 84
EPS in Rs 0.84 7.35 3.92 0.54 1.79
Dividend Payout % -0% 274% -0% -0%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: 139%
TTM: 69%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: 159%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: -2%
1 Year: 17%
Return on Equity
10 Years: %
5 Years: %
3 Years: 1%
Last Year: 0%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 8,177 8,987 8,656 10,910 11,925
Reserves 25 -105 -322 -654 -783
2,111 5,190 5,508 12,063 12,204
681 713 799 3,293 3,463
Total Liabilities 10,995 14,786 14,641 25,612 26,809
10,107 13,632 13,546 23,998 23,904
CWIP -0 -0 -0 -0 -0
Investments -0 -0 -0 -0 1,203
887 1,154 1,095 1,614 1,702
Total Assets 10,995 14,786 14,641 25,612 26,809

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Mar 2022 Mar 2023 Mar 2024
140 606 953 1,433
30 -1,385 -109 -2,028
146 667 -838 756
Net Cash Flow 316 -111 5 161

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 67 9 16 15
Inventory Days
Days Payable
Cash Conversion Cycle 67 9 16 15
Working Capital Days -1,236 -164 -126 -126
ROCE % 4% 4% 5%

Shareholding Pattern

Numbers in percentages

Shareholding pattern is currently not available for this company.

Documents

Announcements

Annual reports

Credit ratings

Concalls