Brady & Morris Engineering Company Ltd

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

Brady & Morris Engineering Company Ltd

₹ 1,453 -5.00%
11 Aug 12:28 p.m.
bradys.in; www.bradymorris.in BSE: 505690
About

Incorporated in 1946, Brady & Morris
Engineering Co. Ltd is in the business
of manufacturing of Material handling
equipment, textile machinery and
stores etc.[1]

Key Points

Business Overview:[1]
BMECL is a subsidiary of WH Brady and Company Ltd (WHB) in partnership with the UK-based Morris Material Handling Ltd. WHB holds 72.73% shareholding in BMECL. The Brady group is controlled by the Mumbai-based Morarka family.
BMECL manufactures various material handling equipment for diversified end users, which include steel, oil and gas, cement, minerals and mining, power, chemicals, heavy manufacturing, water and sewage treatment,
defence, nuclear energy, ports, and metros.

Website BSE
  • Market Cap ₹ 327 Cr.
  • Current Price ₹ 1,453
  • High / Low ₹ 2,511 / 978
  • Stock P/E 48.4
  • Book Value ₹ 210
  • Dividend Yield 0.00 %
  • ROCE 25.4 %
  • ROE 23.4 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has delivered good profit growth of 35.2% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 32.0%

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Earnings include an other income of Rs.20.3 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 Agricultural, Commercial & Construction Vehicles Construction Vehicles

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

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
14.01 16.71 14.10 15.54 14.30 15.93 18.98 26.00 20.56 23.42 19.63 26.69 19.84
12.51 14.84 12.36 13.28 11.79 13.34 15.55 22.21 17.04 19.96 16.60 25.22 17.74
Operating Profit 1.50 1.87 1.74 2.26 2.51 2.59 3.43 3.79 3.52 3.46 3.03 1.47 2.10
OPM % 10.71% 11.19% 12.34% 14.54% 17.55% 16.26% 18.07% 14.58% 17.12% 14.77% 15.44% 5.51% 10.58%
0.12 0.16 0.17 0.20 0.20 0.22 0.07 0.10 0.08 0.15 0.21 19.47 0.44
Interest 0.11 0.11 0.17 0.16 0.15 0.12 0.29 0.20 0.14 0.11 0.13 0.58 0.20
Depreciation 0.12 0.15 0.14 0.17 0.14 0.15 0.17 0.18 0.23 0.24 0.25 0.27 0.25
Profit before tax 1.39 1.77 1.60 2.13 2.42 2.54 3.04 3.51 3.23 3.26 2.86 20.09 2.09
Tax % 22.30% 25.42% 28.75% 29.11% 26.86% 24.02% 28.29% 28.21% 25.39% 25.46% 25.87% 15.13% 26.32%
1.08 1.32 1.14 1.51 1.77 1.93 2.19 2.52 2.41 2.43 2.12 17.06 1.54
EPS in Rs 4.80 5.87 5.07 6.71 7.87 8.58 9.73 11.20 10.71 10.80 9.42 75.82 6.84
Raw PDF

Profit & Loss

Figures in Rs. Crores

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
34 32 36 36 24 44 44 38 47 60 75 90 90
30 30 34 34 26 40 41 35 42 53 63 79 80
Operating Profit 4 2 2 2 -3 4 3 3 5 7 12 11 10
OPM % 13% 6% 6% 6% -11% 9% 7% 8% 11% 12% 16% 13% 11%
-1 0 0 0 3 1 1 1 1 1 1 20 20
Interest 1 1 1 1 1 1 1 0 1 1 1 1 1
Depreciation 1 1 1 1 1 1 1 1 1 1 1 1 1
Profit before tax 1 -0 0 0 -1 3 2 3 5 7 12 29 28
Tax % 0% 0% -43% 0% 0% 18% 16% 2% 29% 27% 27% 18%
1 -0 0 0 -1 2 2 3 3 5 8 24 23
EPS in Rs 4.31 -0.62 0.89 0.27 -5.02 9.20 8.18 11.69 14.18 22.44 37.38 106.71 102.88
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 11%
5 Years: 16%
3 Years: 25%
TTM: 10%
Compounded Profit Growth
10 Years: 51%
5 Years: 35%
3 Years: 39%
TTM: -25%
Stock Price CAGR
10 Years: 36%
5 Years: 79%
3 Years: 130%
1 Year: 26%
Return on Equity
10 Years: 31%
5 Years: 34%
3 Years: 32%
Last Year: 23%

Balance Sheet

Figures in Rs. Crores

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 2 2 2 2 2 2 2 2 2 2 2 2
Reserves -1 -2 -2 -1 -2 0 2 4 8 13 21 45
15 31 31 30 31 27 21 18 18 14 8 9
22 12 12 22 15 14 11 9 14 12 17 21
Total Liabilities 38 44 44 53 46 44 37 33 42 41 48 77
12 11 11 11 10 9 8 8 8 8 10 9
CWIP 1 1 2 2 1 1 1 1 1 2 1 1
Investments 0 0 0 0 1 1 1 4 4 4 0 0
25 32 31 39 34 33 27 21 29 27 37 66
Total Assets 38 44 44 53 46 44 37 33 42 41 48 77

Cash Flows

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
-1 -15 2 4 -5 5 7 7 1 5 6 -1
-1 -0 -2 -2 5 -0 -0 -4 -0 -1 1 23
2 16 -0 -2 0 -5 -7 -4 -0 -4 -7 0
Net Cash Flow -0 0 -0 0 -0 0 0 -0 -0 0 0 23

Ratios

Figures in Rs. Crores

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 117 153 171 239 196 118 83 86 113 85 99 93
Inventory Days 194 276 179 202 495 216 202 141 160 110 104 122
Days Payable 122 178 153 272 316 151 112 71 95 60 55 72
Cash Conversion Cycle 189 251 197 169 376 182 173 156 178 136 148 142
Working Capital Days 93 -46 80 73 135 98 113 91 78 63 75 56
ROCE % 24% 4% 4% 5% -10% 12% 11% 12% 19% 25% 40% 25%

Shareholding Pattern

Numbers in percentages

Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
73.75% 73.75% 73.75% 73.75% 73.98% 73.98% 73.98% 73.98% 73.98% 73.98% 73.98% 73.98%
0.04% 0.04% 0.04% 0.04% 0.04% 0.04% 0.04% 0.04% 0.04% 0.04% 0.04% 0.04%
26.21% 26.22% 26.22% 26.22% 25.97% 25.98% 25.98% 25.99% 25.99% 25.98% 25.99% 25.98%
No. of Shareholders 9539909911,0781,1891,5011,7252,0272,4632,7872,8202,778

* 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