Brookfield India Real Estate Trust
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]
- Market Cap ₹ 13,600 Cr.
- Current Price ₹ 283
- High / Low ₹ 286 / 231
- Stock P/E 40.9
- Book Value ₹ 252
- Dividend Yield %
- ROCE 3.23 %
- ROE 3.02 %
- Face Value ₹
Pros
- Company is almost debt free.
- Stock is trading at 1.10 times its book value
- Company is expected to give good quarter
- Company's working capital requirements have reduced from 48.9 days to 28.7 days
Cons
- Tax rate seems low
- Company has a low return on equity of 3.91% over last 3 years.
- Promoter holding has decreased over last 3 years: -10.5%
* 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
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|
957 | 0 | 436 | 335 | 389 | 442 | |
363 | 10 | 17 | 19 | 58 | 63 | |
Operating Profit | 594 | -10 | 419 | 316 | 331 | 378 |
OPM % | 62% | 87% | 96% | 94% | 85% | 86% |
274 | 72 | 35 | 36 | 0 | 5 | |
Interest | 714 | 0 | 0 | 0 | 34 | 51 |
Depreciation | 112 | 0 | 0 | 0 | 0 | 0 |
Profit before tax | 41 | 63 | 454 | 352 | 297 | 332 |
Tax % | 64% | 0% | 0% | 4% | -0% | |
15 | 63 | 452 | 339 | 298 | 333 | |
EPS in Rs | 2.07 | 13.50 | 10.11 | 6.80 | 7.38 | |
Dividend Payout % | 0% | 0% | 149% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
TTM: | 37% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 68% |
TTM: | 2% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 3% |
1 Year: | 15% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 4% |
Last Year: | 3% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|
Equity Capital | 65 | 8,177 | 8,987 | 8,656 | 10,910 |
Reserves | -2,285 | 63 | 139 | 128 | 71 |
6,922 | 0 | 0 | 0 | 728 | |
673 | 134 | 5 | 19 | 18 | |
Total Liabilities | 5,376 | 8,374 | 9,131 | 8,803 | 11,729 |
4,517 | 0 | 0 | 0 | 0 | |
CWIP | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 4,504 | 6,297 | 6,332 | 9,537 |
858 | 3,870 | 2,834 | 2,471 | 2,191 | |
Total Assets | 5,376 | 8,374 | 9,131 | 8,803 | 11,729 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|
532 | -1 | -26 | -28 | -15 | |
98 | -3,610 | 185 | 701 | -2,108 | |
-436 | 3,773 | -144 | -681 | 2,194 | |
Net Cash Flow | 194 | 162 | 14 | -7 | 71 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|
Debtor Days | 17 | 0 | 0 | 0 | |
Inventory Days | |||||
Days Payable | |||||
Cash Conversion Cycle | 17 | 0 | 0 | 0 | |
Working Capital Days | -163 | 50 | 68 | 29 | |
ROCE % | 1% | 5% | 4% | 3% |
Documents
Announcements
-
Reg 23(5)(i): Disclosure of material issue
18h - Record date for redemption of Commercial Papers.
-
Reg 23(5)(i): Disclosure of material issue
16 Aug - Allotment of commercial papers aggregating Rs. 805 Crores.
-
Reg 23(5)(i): Disclosure of material issue
16 Aug - Redemption of ₹750 crores Commercial Papers by Brookfield India REIT.
-
Reg 23(5)(i): Disclosure of material issue
9 Aug - Advertisement for financial results for Q2 2024.
-
Reg 23(5)(i): Disclosure of material issue
8 Aug - Earnings conference call for Q1 FY 2025 results.
Annual reports
Concalls
-
Aug 2024TranscriptNotesPPT
-
May 2024Transcript PPT
-
Feb 2024Transcript PPT
-
Dec 2023Transcript PPT
-
Nov 2023TranscriptNotesPPT
-
Aug 2023Transcript PPT REC
-
Jul 2023TranscriptNotesPPTREC
-
May 2023Transcript PPT REC
-
Feb 2023TranscriptNotesPPT
-
Nov 2022TranscriptNotesPPT
-
Jul 2022TranscriptNotesPPTREC
-
Jun 2022TranscriptNotesPPTREC
-
Feb 2022TranscriptPPT
-
Jan 2022TranscriptNotesPPTREC
-
Nov 2021TranscriptPPT
-
Aug 2021TranscriptPPT
-
May 2021Transcript PPT
-
May 2021TranscriptNotesPPT
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]