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

₹ 1,959 -0.14%
01 Jul - close price
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.

Key Points

Product Profile:[1]
Single Girder Cranes, Double Girder Cranes, Under-slung Cranes, Jib Cranes, Gantry Cranes, Flameproof Cranes, Roapmaster Electric Wire Rope Hoists, Flameproof Electric Wire Rope Hoists, Ratchet Lever Hoists, Electric Chain Hoists, RS/NX/EX Chain Pulley Blocks, Non-Sparking Chain Pulley Block, Geared Travelling Trolley, Non-Sparking Geared Travelling Trolley, Electric and Manual Winches, Hydraulic Pallet Trucks, Goods lift, Pulling-Lifting Machines

Website BSE
  • Market Cap ₹ 441 Cr.
  • Current Price ₹ 1,959
  • High / Low ₹ 2,511 / 978
  • Stock P/E 53.4
  • 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

  • Stock is trading at 9.32 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Earnings include an other income of Rs.19.9 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

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
16 14 17 14 16 14 16 19 26 21 23 20 27
15 13 15 12 13 12 13 16 22 17 20 17 25
Operating Profit 1 2 2 2 2 3 3 3 4 4 3 3 1
OPM % 7% 11% 11% 12% 15% 18% 16% 18% 15% 17% 15% 15% 6%
0 0 0 0 0 0 0 0 0 0 0 0 19
Interest 0 0 0 0 0 0 0 0 0 0 0 0 1
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0 0
Profit before tax 1 1 2 2 2 2 3 3 4 3 3 3 20
Tax % 19% 22% 25% 29% 29% 27% 24% 28% 28% 25% 25% 26% 15%
1 1 1 1 2 2 2 2 3 2 2 2 17
EPS in Rs 3.96 4.80 5.87 5.07 6.71 7.87 8.58 9.73 11.20 10.71 10.80 9.42 75.82
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
34 32 36 36 24 44 44 38 47 60 75 90
30 30 34 34 26 40 41 35 42 53 63 79
Operating Profit 4 2 2 2 -3 4 3 3 5 7 12 11
OPM % 13% 6% 6% 6% -11% 9% 7% 8% 11% 12% 16% 13%
-1 0 0 0 3 1 1 1 1 1 1 20
Interest 1 1 1 1 1 1 1 0 1 1 1 1
Depreciation 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
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
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
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: 20%
Compounded Profit Growth
10 Years: 51%
5 Years: 35%
3 Years: 39%
TTM: 0%
Stock Price CAGR
10 Years: 42%
5 Years: 99%
3 Years: 166%
1 Year: 57%
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 164 217 178 161 284 153 122 97 108 87 88 92
ROCE % 24% 4% 4% 5% -10% 12% 11% 12% 19% 25% 40% 25%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
73.75% 73.75% 73.75% 73.75% 73.75% 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% 26.21% 26.22% 26.22% 26.22% 25.97% 25.98% 25.98% 25.99% 25.99% 25.98% 25.99%
No. of Shareholders 9659539909911,0781,1891,5011,7252,0272,4632,7872,820

* 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