W H Brady & Co Ltd

W H Brady Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

W H Brady & Co Ltd

₹ 722 -0.11%
24 Oct - close price
bradys.in BSE: 501391
About

Incorporated in 1913, W. H. Brady & Company Ltd is in the business of trading material handling equipment, aviation support service, general engineering item, and Renting of Space Building

Key Points

Business Overview:[1]
Company provides support services and solutions for Aviation and Highways sectors in India. It is also deals in Trading Material Handling Equipment. These products are distributed throughout India by a network of dealers and distributors which are managed by its subsidiary Brady & Morris Engineering Co. Ltd.

Website BSE
  • Market Cap ₹ 184 Cr.
  • Current Price ₹ 722
  • High / Low ₹ 1,151 / 650
  • Stock P/E 23.7
  • Book Value ₹ 324
  • Dividend Yield 0.00 %
  • ROCE 12.9 %
  • ROE 12.2 %
  • Face Value ₹ 10.0
Edit ratios

Pros

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has a low return on equity of 12.3% over last 3 years.
  • Earnings include an other income of Rs.25.0 Cr.

* 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

Industrials Capital Goods Industrial Products Other Industrial Products

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025
17.58 20.28 17.62 18.91 17.67 18.88 22.72 30.21 24.24 26.97 23.46 30.47 23.58
15.72 17.26 15.31 16.40 14.74 16.74 20.19 26.52 20.89 23.08 20.01 28.49 21.87
Operating Profit 1.86 3.02 2.31 2.51 2.93 2.14 2.53 3.69 3.35 3.89 3.45 1.98 1.71
OPM % 10.58% 14.89% 13.11% 13.27% 16.58% 11.33% 11.14% 12.21% 13.82% 14.42% 14.71% 6.50% 7.25%
0.14 0.48 0.44 0.37 2.14 1.46 1.87 1.06 2.14 2.33 1.62 18.23 2.80
Interest 0.17 0.19 0.27 0.19 0.20 0.21 0.40 0.31 0.26 0.24 0.26 0.69 0.31
Depreciation 0.26 0.33 0.33 0.35 0.28 0.29 0.32 0.34 0.41 0.49 0.52 0.70 0.62
Profit before tax 1.57 2.98 2.15 2.34 4.59 3.10 3.68 4.10 4.82 5.49 4.29 18.82 3.58
Tax % 30.57% 18.79% 28.37% 22.65% 29.41% 27.74% 27.72% 23.90% 23.65% 28.05% 24.94% 13.12% 26.82%
1.09 2.41 1.54 1.80 3.23 2.24 2.66 3.13 3.68 3.94 3.22 16.35 2.62
EPS in Rs 3.10 8.04 4.82 5.41 10.75 6.75 8.08 9.57 11.84 12.86 10.35 45.88 8.63
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
46 45 46 50 39 59 67 52 59 74 89 105 104
36 37 38 42 36 49 59 45 52 65 78 92 93
Operating Profit 10 8 8 8 3 10 8 7 8 10 11 13 11
OPM % 22% 18% 18% 16% 7% 16% 12% 13% 13% 13% 13% 13% 11%
-0 -0 0 1 4 1 1 1 1 2 6 24 25
Interest 3 3 2 3 3 2 2 1 1 1 1 1 2
Depreciation 2 2 2 2 2 2 2 2 1 1 1 6 2
Profit before tax 5 3 4 4 2 6 6 6 7 9 15 29 32
Tax % 17% 17% 21% 22% 31% 21% 15% 11% 25% 24% 27% 21%
4 2 3 3 2 5 5 5 5 7 11 27 26
EPS in Rs 16.35 8.35 12.12 12.59 7.49 17.80 17.69 16.86 16.27 21.37 35.14 80.90 77.72
Dividend Payout % 9% 18% 6% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 9%
5 Years: 10%
3 Years: 21%
TTM: 9%
Compounded Profit Growth
10 Years: 12%
5 Years: 14%
3 Years: 28%
TTM: -16%
Stock Price CAGR
10 Years: 16%
5 Years: 40%
3 Years: 53%
1 Year: -26%
Return on Equity
10 Years: 8%
5 Years: 11%
3 Years: 12%
Last Year: 12%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 3 3 3 3 3 3 3 3 3 3 3 3
Reserves 49 49 50 52 52 55 58 38 43 48 58 80
24 44 30 22 18 14 5 4 6 6 5 11
12 15 15 30 24 23 21 18 25 25 34 44
Total Liabilities 88 111 97 107 97 94 86 62 76 81 100 137
54 50 48 46 43 41 38 12 11 12 15 16
CWIP 1 1 2 2 1 1 1 1 1 2 1 1
Investments 1 1 1 2 3 3 2 11 18 25 35 38
31 59 46 56 50 48 45 38 46 43 50 82
Total Assets 88 111 97 107 97 94 86 62 76 81 100 137

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
-7 -0 3 7 3 8 7 11 5 11 8 -0
8 -0 -2 -2 4 -2 1 -6 -3 -7 -1 23
-1 1 -4 -5 -1 -6 -8 -5 -2 -6 -7 -0
Net Cash Flow -0 0 -3 -1 6 -0 0 1 -0 -2 -0 23

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 101 122 147 198 132 92 67 73 94 76 86 83
Inventory Days 181 226 223 236 420 209 179 143 157 109 102 121
Days Payable 110 140 142 255 264 146 97 71 92 60 55 72
Cash Conversion Cycle 173 208 228 180 288 155 149 145 159 125 133 133
Working Capital Days 46 -9 120 114 124 95 128 137 59 37 56 51
ROCE % 11% 7% 7% 9% 2% 12% 11% 11% 15% 17% 21% 13%

Shareholding Pattern

Numbers in percentages

Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
73.76% 73.76% 73.76% 73.76% 73.76% 73.76% 73.76% 73.76% 73.76% 73.76% 73.76% 73.76%
0.14% 0.14% 0.14% 0.14% 0.14% 0.14% 0.14% 0.14% 0.14% 0.14% 0.14% 0.14%
26.09% 26.08% 26.09% 26.09% 26.09% 26.09% 26.10% 26.09% 26.10% 26.10% 26.09% 26.10%
No. of Shareholders 1,2151,1751,2271,2401,3551,3981,4921,7332,0451,9901,9622,048

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings