BUY
₹592
₹655.9
₹785
32.60%
Prabhudas Lilladher maintained its BUY rating on Brigade Enterprises in its August 17, 2026 Q1FY27 result update, with a target price of Rs 785 per share. The positive view is supported by a healthy launch pipeline of about 10 million sq ft, expansion into Chennai and Hyderabad, growing annuity income, and the ability to fund business development and capital expenditure through operating cash flows and a comfortable balance sheet.
The broker expects residential pre-sales to grow at a 12-15 per cent CAGR over FY26-FY28E. Brigade Enterprises delivered a 22 per cent pre-sales CAGR over FY23-FY26, supported by new launches, entry into new markets and premiumisation, while annuity income rose 20 per cent during the same period.
The target price is based on a NAV valuation comprising residential NAV of Rs 95.8 billion, commercial lease NAV of Rs 85.9 billion, retail lease NAV of Rs 20.5 billion and hospitality NAV of Rs 30 billion, adjusted for cash, gross debt and land payments. Prabhudas Lilladher applies a 20 per cent premium to NAV to derive the target price of Rs 785.
Q1FY27 residential pre-sales declined 5 per cent year-on-year and 58 per cent quarter-on-quarter to Rs 10.6 billion, or 0.74 million sq ft, as there were no residential launches during the quarter. Bengaluru contributed 58 per cent of residential pre-sales, Chennai 28 per cent and Hyderabad 14 per cent.
Average price realisation increased 22 per cent year-on-year to about Rs 14,338 per sq ft, including plotted development projects. Collections increased 7 per cent year-on-year but declined 6 per cent sequentially to Rs 18.6 billion.
| Q1FY27 metric | Reported figure | Year-on-year change | Broker estimate / observation |
|---|---|---|---|
| Consolidated revenue | Rs 11.2 billion | Down 13 per cent | Below estimate of Rs 13.8 billion |
| EBITDA | Rs 3.61 billion | Up 12 per cent | 4 per cent above estimate |
| EBITDA margin | 32.4 per cent | Up from 25.3 per cent | Higher-margin project revenue recognition |
| Adjusted PAT | Rs 1.58 billion | Up 5 per cent | 2 per cent above estimate |
| Reported PAT | Rs 2 billion | Up 34 per cent | — |
Management reiterated its FY27 pre-sales guidance of Rs 90 billion. The residential pipeline stands at 12.4 million sq ft with about Rs 134 billion of gross development value. Of this, 9.36 million sq ft carrying about Rs 100 billion of gross development value is planned for launch during the remainder of FY27.
FY27 launch guidance was reduced to about 9.3 million sq ft from 11.5 million sq ft previously, partly because Morgan Heights was excluded from the launch pipeline following the revocation of its environmental clearance. The project relaunch remains stalled. About 0.7 million sq ft, with Rs 6.5 billion of attributable value, remains in unsold inventory and may be removed if the issue remains unresolved.
Management expects real estate margins to improve from the high teens to the low twenties by year-end. Brigade Enterprises added Rs 240 billion of gross development value across 2.7 million sq ft of residential projects in Q1FY27, largely in Hyderabad.
Leasing income rose 9 per cent year-on-year to Rs 3.3 billion, with leasing EBITDA of Rs 2.3 billion. Management expects office leasing revenue to grow at about a 20 per cent CAGR over the next five to six years, supported by 11.5 million sq ft of upcoming supply and about 0.9 million sq ft of vacant lease-up potential.
Hospitality revenue increased 2 per cent year-on-year to Rs 1.44 billion. Management reported ARR growth of 7 per cent, occupancy of 76.5 per cent and a 140 per cent rise in hospitality PAT to Rs 170 million. Event cancellations related to the West Asia conflict affected about 10 per cent of the hospitality business.
Net debt adjusted for joint ventures declined by Rs 1.4 billion sequentially to Rs 15.4 billion. Management intends to maintain leverage below 1x and fund capital expenditure and business development largely through internal accruals.
| Estimate | Revised forecast | Revision |
|---|---|---|
| FY27E sales | Rs 61.5 billion | Reduced 7.2 per cent |
| FY28E sales | Rs 71.4 billion | Reduced 3.1 per cent |
| FY27E EBITDA | Rs 16.5 billion | Reduced 2.5 per cent |
| FY27E EPS | Rs 24.4 | Reduced 1.9 per cent |
Disclaimer: This is a summary of a research report published by the broker/research house identified above. The views, recommendations, target prices and estimates are those of the respective broker and do not represent DSIJ investment advice. The summary may be AI-assisted, hence please refer to the original report for complete details, disclosures and risks.
Copyright 2026 by DSIJ Wealth Advisory Pvt. Ltd. (Formerly Known as DSIJ Pvt. Ltd.)