W H Brady & Co Ltd

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

W H Brady & Co Ltd

₹ 482 -3.14%
04 Sep - close price
bradys.in BSE: 501391 NSE: WHBRADY
About

W. H. Brady & Company Ltd is a BSE-listed engineering, trading and property-rental group incorporated in 1913. The parent represents aviation/highway technology suppliers, trades material-handling equipment, and licenses Brady House space, while 72.73% owned Brady & Morris Engineering. [1] [2]

Key Points

Business Overview:
The parent earns rental income, trades Morris material-handling products and commissions, and represents aviation/highway technology suppliers covering air-traffic control and management, navigation/surveillance, terminal/cargo, traffic-management and tolling systems. [1]

Website BSE NSE
  • Market Cap ₹ 123 Cr.
  • Current Price ₹ 482
  • High / Low ₹ 854 / 477
  • Stock P/E 79.8
  • Book Value ₹ 190
  • Dividend Yield 0.00 %
  • ROCE 1.77 %
  • ROE 1.86 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Debtor days have improved from 26.5 to 17.9 days.

Cons

  • Stock is trading at 2.54 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • The company has delivered a poor sales growth of 1.45% over past five years.
  • Company has a low return on equity of 4.83% over last 3 years.
  • Earnings include an other income of Rs.4.38 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

Standalone Figures in Rs. Crores / View Consolidated

Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
9.17 9.95 8.58 9.65 5.34 7.40 8.34 8.43 5.34 4.82 6.06 5.39 8.13
8.75 10.39 9.49 9.74 5.50 6.98 7.92 7.91 5.73 3.91 5.94 7.48 8.54
Operating Profit 0.42 -0.44 -0.91 -0.09 -0.16 0.42 0.42 0.52 -0.39 0.91 0.12 -2.09 -0.41
OPM % 4.58% -4.42% -10.61% -0.93% -3.00% 5.68% 5.04% 6.17% -7.30% 18.88% 1.98% -38.78% -5.04%
1.93 1.24 1.80 0.95 2.06 2.19 1.41 -1.25 2.36 0.15 1.37 0.09 2.77
Interest 0.04 0.09 0.11 0.11 0.13 0.13 0.13 0.11 0.11 0.12 0.09 0.08 0.08
Depreciation 0.14 0.15 0.15 0.16 0.18 0.25 0.27 0.43 0.37 0.39 0.41 0.39 0.32
Profit before tax 2.17 0.56 0.63 0.59 1.59 2.23 1.43 -1.27 1.49 0.55 0.99 -2.47 1.96
Tax % 32.72% 44.64% 25.40% -1.69% 20.13% 31.84% 23.08% -44.88% 27.52% -18.18% 26.26% -36.44% 12.24%
1.46 0.31 0.47 0.60 1.27 1.51 1.10 -0.71 1.08 0.66 0.73 -1.57 1.72
EPS in Rs 5.73 1.22 1.84 2.35 4.98 5.92 4.31 -2.78 4.24 2.59 2.86 -6.16 6.75
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
18.91 20.03 22.54 20.28 23.09 33.08 20.11 22.04 26.28 37.35 29.50 21.61 24.40
13.17 14.17 16.76 15.09 17.25 27.90 16.50 19.53 23.89 38.21 27.52 23.05 25.87
Operating Profit 5.74 5.86 5.78 5.19 5.84 5.18 3.61 2.51 2.39 -0.86 1.98 -1.44 -1.47
OPM % 30.35% 29.26% 25.64% 25.59% 25.29% 15.66% 17.95% 11.39% 9.09% -2.30% 6.71% -6.66% -6.02%
-0.22 0.16 0.58 0.56 0.11 0.49 0.29 0.86 0.96 5.76 3.61 3.97 4.38
Interest 1.59 1.16 1.40 1.48 1.16 0.75 0.39 0.34 0.27 0.35 0.49 0.40 0.37
Depreciation 1.28 1.01 0.92 0.83 0.86 1.15 0.96 0.84 0.70 0.61 1.14 1.56 1.51
Profit before tax 2.65 3.85 4.04 3.44 3.93 3.77 2.55 2.19 2.38 3.94 3.96 0.57 1.03
Tax % 15.85% 23.64% 22.03% 20.64% 22.65% 14.85% 18.43% 15.98% 14.29% 28.17% 20.20% -57.89%
2.23 2.95 3.16 2.73 3.05 3.20 2.08 1.84 2.05 2.84 3.17 0.90 1.54
EPS in Rs 8.75 11.57 12.39 10.71 11.96 12.55 8.16 7.22 8.04 11.14 12.43 3.53 6.04
Dividend Payout % 11.43% 6.48% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: 1%
5 Years: 1%
3 Years: -6%
TTM: -17%
Compounded Profit Growth
10 Years: -11%
5 Years: -16%
3 Years: -24%
TTM: -48%
Stock Price CAGR
10 Years: 12%
5 Years: 23%
3 Years: 10%
1 Year: -29%
Return on Equity
10 Years: 5%
5 Years: 5%
3 Years: 5%
Last Year: 2%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 2.55 2.55 2.55 2.55 2.55 2.55 2.55 2.55 2.55 2.55 2.55 2.55
Reserves 49.03 49.80 51.97 52.67 53.90 55.25 33.27 35.92 37.43 41.48 46.01 45.82
20.37 18.94 11.96 6.99 5.83 3.26 3.16 2.17 2.18 2.61 1.88 10.97
2.80 4.20 7.27 10.36 8.85 9.96 9.41 9.39 9.62 13.74 10.65 2.34
Total Liabilities 74.75 75.49 73.75 72.57 71.13 71.02 48.39 50.03 51.78 60.38 61.09 61.68
38.94 36.75 34.81 32.97 32.42 29.69 4.54 3.70 4.03 4.29 6.89 15.46
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 8.25 21.23 22.12 22.73 22.98 21.62 24.71 27.76 31.08 39.75 38.09 30.46
27.56 17.51 16.82 16.87 15.73 19.71 19.14 18.57 16.67 16.34 16.11 15.76
Total Assets 74.75 75.49 73.75 72.57 71.13 71.02 48.39 50.03 51.78 60.38 61.09 61.68

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
13.92 0.61 2.98 9.16 3.35 -0.15 3.42 3.99 6.15 2.15 0.90 2.13
0.20 -13.51 -0.69 -1.09 -2.39 1.26 -3.26 -2.61 -6.14 -2.31 -0.07 -2.89
2.21 -3.02 -2.97 -2.42 -1.67 -1.13 -0.36 -1.22 -1.92 -0.06 -0.27 -0.23
Net Cash Flow 16.33 -15.92 -0.68 5.65 -0.71 -0.02 -0.19 0.17 -1.91 -0.22 0.56 -0.99
Free Cash Flow 13.68 -0.17 2.13 8.64 1.10 -0.37 2.72 3.96 5.15 1.59 -3.29 -8.11
CFO/OP 252% 24% 66% 189% 79% -3% 91% 163% 256% -205% 94% -270%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 31.66 66.51 53.44 36.54 27.66 39.06 66.61 36.76 31.11 39.19 22.39 17.90
Inventory Days 37.71 176.49 110.60 40.85 25.39 17.86 27.22 9.72 3.91 0.00 0.00 0.00
Days Payable 5.59 90.18 5.65 54.17 54.20 37.24 109.40 51.05 28.49
Cash Conversion Cycle 63.78 152.82 158.38 23.21 -1.14 19.68 -15.56 -4.56 6.54 39.19 22.39 17.90
Working Capital Days 59.64 115.90 133.11 77.39 60.54 110.89 190.03 -6.46 -38.89 -17.69 12.50 5.57
ROCE % 6.61% 7.12% 7.91% 7.65% 8.23% 7.38% 5.90% 6.48% 6.40% 7.16% 10.51% 1.77%

Insights

In beta
Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Manufacturing segment external revenue (BME subsidiary)
Rs. Lakhs

Log in to view insights

Please log in to see hidden values.

Login
Rental segment external revenue (Brady House)
Rs. Lakhs
Trading segment external revenue
Rs. Lakhs
Number of branch offices (parent company)
count

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
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% 26.09% 26.09% 26.10% 26.09% 26.10% 26.10% 26.09% 26.10% 26.09% 26.09% 26.08%
No. of Shareholders 1,2401,3551,3981,4921,7332,0451,9901,9622,0481,9701,9271,908

* 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