Market cap
$285 Mln
Revenue (TTM)
$-- Mln
P/E Ratio
52
P/B Ratio
5.7
Div. Yield
0 %
Key Ratios and Highlights
| Growth Score (%) | Quarterly | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | QoQ | YoY | 1-Year | 3-Years | 5-Years |
| Revenue | 41.49 | 0.00 | -27.65 | 22.34 | 11.65 |
| EBIT | -11.52 | 0.00 | -- | 5.08 | 19.36 |
| Net Profit | -2,334.07 | 0.00 | 109.18 | -29.75 | 15.48 |
| EPS | -2,333.56 | 0.00 | 109.18 | -29.74 | 15.43 |
| Book Value | -- | -- | 7.82 | -7.96 | -14.91 |
| Key Ratios (%) | Average | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | 3-Years | 5-Years | Dec-24 | Dec-23 | Dec-22 |
| EBIT-Margin
| 51.54 | 47.00 | 38.61 | -- | 64.47 |
| Net Margin
| -- | -- | -- | -- | -- |
| Return on equity
| -7.51 | -0.51 | 7.53 | -59.72 | 29.66 |
| Return on Capital
| -4.23 | -1.26 | 2.46 | -22.70 | 7.56 |
| Return on Assets
| -1.10 | 0.44 | 0.91 | -10.07 | 5.85 |
| Debt to Equity (x)
| -- | -- | 3.98 | -- | 2.51 |
Profitability
ROCE
2.46
--
Earning before interest and taxes / (Average net worth + Average total Debt) * 100
|
Company Name
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
Brooge Holdings (BROG)
|
2.46
|
-22.70
|
7.56
|
3.39
|
2.97
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
ROE
7.53
--
Profit after tax / Average Net worth * 100
|
Company Name
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
Brooge Holdings (BROG)
|
7.53
|
-59.72
|
29.66
|
12.36
|
7.61
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
ROA
0.91
--
Profit after tax / Average Total assets * 100
|
Company Name
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
Brooge Holdings (BROG)
|
0.91
|
-10.07
|
5.85
|
2.88
|
2.61
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
EBIT Margin
38.61
--
Operating profit (EBIT) / Net Sales * 100
|
Company Name
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
Brooge Holdings (BROG)
|
38.61
|
--
|
64.47
|
60.93
|
24.00
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Net Margin
5.80
--
Net profit / Total Income (Net sales plus other income) * 100
|
Company Name
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
Brooge Holdings (BROG)
|
5.80
|
-45.72
|
33.39
|
30.65
|
23.07
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Revenue Growth
-0.28
--
Year on year growth in net sales
|
Company Name
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
Brooge Holdings (BROG)
|
-0.28
|
0.30
|
0.95
|
0.00
|
-0.05
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
EBIT Growth
--
--
Year on year growth in operating profit (EBIT)
|
Company Name
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
Brooge Holdings (BROG)
|
--
|
--
|
106.59
|
153.48
|
114.37
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Net Profit Growth
109.18
--
Year on year growth in profit after tax
|
Company Name
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
Brooge Holdings (BROG)
|
109.18
|
-277.49
|
112.71
|
32.64
|
111.73
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
EPS Growth
1.09
--
Year on year growth in earnings per share
|
Company Name
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
Brooge Holdings (BROG)
|
1.09
|
-2.77
|
1.13
|
0.65
|
1.09
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Solvency
Debt to Equity
3.98
--
Total debt / Net worth
|
Company Name
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
Brooge Holdings (BROG)
|
3.98
|
--
|
2.51
|
3.47
|
2.15
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Short term debt to equity ratio
2.58
--
(Short term borrowings / Net worth)
|
Company Name
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
Brooge Holdings (BROG)
|
2.58
|
--
|
1.69
|
0.11
|
0.13
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Current Ratio
0.08
--
Current Assets / Current Liabilities and Provisions
|
Company Name
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
Brooge Holdings (BROG)
|
0.08
|
0.06
|
0.05
|
0.04
|
0.92
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Quick Ratio
0.08
--
(Current Assets - Inventory) / Current Liabilities and Provisions
|
Company Name
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
Brooge Holdings (BROG)
|
0.08
|
0.06
|
0.05
|
0.04
|
0.92
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Interest Coverage
1.18
--
Earning before interest and taxes (EBIT) / Interest Expenses
|
Company Name
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
Brooge Holdings (BROG)
|
1.18
|
--
|
2.07
|
3.83
|
1.34
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Operating Efficiency
Debtors to sales
8.17
--
Debtors outstanding / Net Sales * 100
|
Company Name
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
Brooge Holdings (BROG)
|
8.17
|
0.04
|
6.47
|
10.44
|
0.81
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Asset Turnover
0.16
--
Sales / Average Total Assets
|
Company Name
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
Brooge Holdings (BROG)
|
0.16
|
0.22
|
0.18
|
0.09
|
0.11
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Receivable days
15.02
--
Average Debtors / Sales * 365
|
Company Name
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
Brooge Holdings (BROG)
|
15.02
|
9.19
|
21.58
|
20.55
|
8.30
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Inventory Days
4.69
--
Average Inventory / Sales * 365
|
Company Name
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
Brooge Holdings (BROG)
|
4.69
|
5.60
|
4.19
|
6.97
|
7.07
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Payable days
290.98
--
Average Creditors / Cost of goods sold * 365
|
Company Name
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
Brooge Holdings (BROG)
|
290.98
|
262.30
|
140.28
|
156.51
|
419.26
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Cash Conversion Cycle
-271.27
--
Receivable Days + Inventory Days - Payable Days
|
Company Name
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
Brooge Holdings (BROG)
|
-271.27
|
-247.52
|
-114.51
|
-128.98
|
-403.88
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Valuation
Price / Earnings
31.14
--
Current share price divided by earning per share in the last twelve months
|
Company Name
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
Brooge Holdings (BROG)
|
31.14
|
-6.70
|
17.30
|
63.27
|
116.50
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Price / Book Value
2.26
--
Current share price divided by book value per share in the latest financial year
|
Company Name
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
Brooge Holdings (BROG)
|
2.26
|
5.71
|
4.48
|
10.32
|
8.74
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
EV/EBITDA
8.73
--
Enterprise Value (Current Market Capitalisation + Total Debt - Cash & Equivalents) / Earnings before interest, taxes, depreciation and taxes (EBITDA)
|
Company Name
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
Brooge Holdings (BROG)
|
8.73
|
--
|
10.98
|
32.17
|
83.88
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|