Nifty

:

24624.65

Sensex

:

78581.00

9.75 (0.04%)
152.05 (0.19%)

Login

Nifty
Sensex

:
:

24624.65
78581.00

9.75 (0.04%)
152.05 (0.19%)

Brady & Morris Engineering Company Ltd.

Construction Vehicles

Rating :

46/99

BSE: 505690 | NSE: Not Listed

Watchlist

NSE BSE

744.35

05-Aug-2026

Open
High
Low
Previous Close

768.9
777
731.55
753.80

Volume
Traded Value (lacs)
52 Week High
52 Week Low

267
204836
777
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

167.48
30.05
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

168.31
N/A
3.16

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

9.64
18.85
14.37

EBITDA CAGR (%)

10 Years
5 Years
3 Years

17.45
31.34
9.26

PAT CAGR (%)

10 Years
5 Years
3 Years

61.41
55.63
68.15

P:E (Median)

8 Years
5 Years
3 Years

9.21
12.29
24.85

P:BV (Average)

8 Years
5 Years
3 Years

5.82
6.39
8.08

EV:EBITDA (Average)

8 Years
5 Years
3 Years

14.71
16.42
21.27

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 17.46 26.69 -34.58% 22.81 19.63 16.20% 12.99 23.42 -44.53% 19.84 20.56 -3.50%
Expenses 16.25 25.22 -35.57% 20.14 16.60 21.33% 12.43 19.96 -37.73% 17.74 17.04 4.11%
EBITDA 1.21 1.47 -17.69% 2.67 3.03 -11.88% 0.56 3.47 -83.86% 2.10 3.52 -40.34%
EBIDTM 6.92% 5.52% 11.71% 15.42% 4.29% 14.81% 10.60% 17.11%
Other Income 0.94 0.15 526.67% 0.76 0.22 245.45% 0.65 0.14 364.29% 0.44 0.08 450.00%
Interest 0.20 0.58 -65.52% 0.21 0.13 61.54% 0.26 0.11 136.36% 0.20 0.14 42.86%
Depreciation 0.31 0.27 14.81% 0.29 0.25 16.00% 0.29 0.24 20.83% 0.25 0.23 8.70%
PBT 1.64 20.09 -91.84% 2.92 2.86 2.10% 0.66 3.26 -79.75% 2.09 3.23 -35.29%
Tax 0.27 3.04 -91.12% 0.73 0.74 -1.35% 0.19 0.83 -77.11% 0.55 0.82 -32.93%
PAT 1.37 17.05 -91.96% 2.19 2.12 3.30% 0.48 2.43 -80.25% 1.54 2.41 -36.10%
PATM 7.85% 63.88% 9.60% 10.79% 3.66% 10.39% 7.76% 11.72%
EPS 5.96 74.13 -91.96% 9.52 9.21 3.37% 2.07 10.58 -80.43% 6.69 10.48 -36.16%

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 73.10 90.31 75.21 60.37 46.79 38.09 43.58 43.66 23.76 36.13 35.99 Net Sales Growth -19.05% 20.08% 24.58% 29.02% 22.84% -12.60% -0.18% 83.75% -34.24% 0.39% Cost Of Goods Sold 40.69 52.12 42.32 35.55 27.61 23.35 23.91 25.76 12.54 21.48 21.82 Gross Profit 32.41 38.18 32.89 24.82 19.19 14.75 19.68 17.91 11.22 14.65 14.17 GP Margin 44.34% 42.28% 43.73% 41.11% 41.01% 38.72% 45.16% 41.02% 47.22% 40.55% 39.37% Total Expenditure 66.56 78.82 62.90 52.99 41.78 35.15 40.70 39.76 26.30 33.94 33.69 Power & Fuel Cost - 0.49 0.53 0.42 0.34 0.27 0.27 0.31 0.27 0.30 0.33 % Of Sales - 0.54% 0.70% 0.70% 0.73% 0.71% 0.62% 0.71% 1.14% 0.83% 0.92% Employee Cost - 13.31 10.56 8.75 7.13 5.72 6.73 6.27 5.69 5.73 5.75 % Of Sales - 14.74% 14.04% 14.49% 15.24% 15.02% 15.44% 14.36% 23.95% 15.86% 15.98% Manufacturing Exp. - 8.48 6.68 6.16 4.92 3.61 5.85 5.00 4.06 2.65 2.59 % Of Sales - 9.39% 8.88% 10.20% 10.52% 9.48% 13.42% 11.45% 17.09% 7.33% 7.20% General & Admin Exp. - 2.03 1.52 1.25 0.99 1.03 1.26 1.14 1.47 1.26 1.06 % Of Sales - 2.25% 2.02% 2.07% 2.12% 2.70% 2.89% 2.61% 6.19% 3.49% 2.95% Selling & Distn. Exp. - 1.54 0.30 0.31 0.29 0.70 0.18 0.11 1.49 1.69 1.24 % Of Sales - 1.71% 0.40% 0.51% 0.62% 1.84% 0.41% 0.25% 6.27% 4.68% 3.45% Miscellaneous Exp. - 0.84 1.00 0.56 0.51 0.47 2.50 1.18 0.79 0.83 1.24 % Of Sales - 0.93% 1.33% 0.93% 1.09% 1.23% 5.74% 2.70% 3.32% 2.30% 2.50% EBITDA 6.54 11.49 12.31 7.38 5.01 2.94 2.88 3.90 -2.54 2.19 2.30 EBITDA Margin 8.95% 12.72% 16.37% 12.22% 10.71% 7.72% 6.61% 8.93% -10.69% 6.06% 6.39% Other Income 2.79 0.59 0.60 0.65 0.56 0.77 0.95 0.82 0.23 0.30 0.17 Interest 0.87 0.96 0.76 0.55 0.51 0.42 0.87 1.18 1.13 1.42 1.25 Depreciation 1.14 0.99 0.63 0.58 0.55 0.64 0.77 1.02 0.78 1.02 1.08 PBT 7.31 10.12 11.51 6.90 4.52 2.66 2.19 2.53 -4.23 0.06 0.14 Tax 1.74 5.43 3.10 1.85 1.33 0.04 0.35 0.45 0.00 0.00 -0.06 Tax Rate 23.80% 18.44% 26.93% 26.81% 29.42% 1.50% 15.98% 17.79% 0.00% 0.00% -42.86% PAT 5.58 24.01 8.41 5.05 3.19 2.63 1.84 2.07 -1.13 0.06 0.20 PAT before Minority Interest 5.58 24.01 8.41 5.05 3.19 2.63 1.84 2.07 -1.13 0.06 0.20 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 7.63% 26.59% 11.18% 8.37% 6.82% 6.90% 4.22% 4.74% -4.76% 0.17% 0.56% PAT Growth -76.76% 185.49% 66.53% 58.31% 21.29% 42.93% -11.11% - - -70.00% EPS 24.26 104.39 36.57 21.96 13.87 11.43 8.00 9.00 -4.91 0.26 0.87

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 47.31 23.32 14.93 9.90 6.75 4.02 2.26 0.10 1.21 20.73 Share Capital 2.25 2.25 2.25 2.25 2.25 2.25 2.25 2.25 2.25 22.25 Total Reserves 45.06 21.07 12.68 7.65 4.50 1.77 0.01 -2.15 -1.04 -1.52 Non-Current Liabilities 1.84 5.99 10.81 14.81 17.33 21.00 21.20 21.72 21.88 2.02 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.11 0.43 0.84 0.71 0.27 Unsecured Loans 0.00 5.00 10.00 14.00 17.00 20.00 20.00 20.00 20.00 1.07 Long Term Provisions 0.41 0.44 0.27 0.27 0.23 0.21 0.14 0.16 0.16 0.34 Current Liabilities 35.65 21.97 16.39 17.97 9.99 12.03 20.86 23.87 30.31 20.85 Trade Payables 10.31 6.41 5.81 7.21 4.56 7.33 10.67 10.84 16.02 9.17 Other Current Liabilities 8.87 9.78 4.75 6.22 3.51 3.25 3.10 3.37 5.60 1.48 Short Term Borrowings 8.78 2.68 4.04 3.77 0.64 1.09 6.62 9.65 8.66 9.65 Short Term Provisions 7.69 3.10 1.79 0.76 1.28 0.37 0.46 0.01 0.03 0.56 Total Liabilities 84.80 51.28 42.13 42.68 34.07 37.05 44.32 45.69 53.40 43.60 Net Block 9.45 10.36 7.60 7.55 7.85 8.41 8.98 9.59 11.33 11.18 Gross Block 15.73 15.85 12.68 12.05 11.80 11.73 11.57 11.19 12.36 21.98 Accumulated Depreciation 6.28 5.49 5.08 4.50 3.95 3.33 2.59 1.60 1.02 10.79 Non Current Assets 10.83 11.73 9.76 9.44 9.71 10.20 10.84 12.17 14.91 14.07 Capital Work in Progress 1.21 1.17 2.09 1.16 1.08 1.06 1.06 1.26 2.26 1.56 Non Current Investment 0.00 0.00 0.00 0.64 0.64 0.55 0.58 0.51 0.48 0.06 Long Term Loans & Adv. 0.17 0.20 0.07 0.08 0.13 0.18 0.22 0.82 0.84 1.27 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 73.97 39.54 32.37 33.22 24.36 26.85 33.47 33.52 38.48 29.54 Current Investments 0.33 0.31 3.79 3.61 2.95 0.00 0.00 0.00 0.00 0.00 Inventories 17.35 12.08 10.76 12.08 9.03 13.20 15.21 17.00 11.89 10.73 Sundry Debtors 23.01 20.41 14.06 14.52 8.86 9.96 14.12 12.76 23.57 16.79 Cash & Bank 24.37 1.80 1.77 1.63 2.04 1.37 0.92 0.85 0.96 0.87 Other Current Assets 8.90 0.11 0.15 0.24 1.48 2.31 3.22 2.92 2.07 1.15 Short Term Loans & Adv. 8.35 4.84 1.84 1.14 1.34 2.22 2.00 2.82 2.01 1.09 Net Current Assets 38.33 17.57 15.98 15.26 14.37 14.81 12.61 9.65 8.17 8.68 Total Assets 84.80 51.27 42.13 42.66 34.07 37.05 44.31 45.69 53.39 43.61

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -0.97 5.85 5.07 0.74 7.45 7.26 4.70 -5.32 3.62 2.26 PBT 10.12 11.51 6.90 4.52 2.66 2.19 2.53 -1.13 0.06 0.20 Adjustment 1.75 1.31 0.67 0.80 0.83 2.90 1.47 -1.53 1.84 1.83 Changes in Working Capital -3.74 -3.85 -0.91 -3.71 3.87 2.89 0.77 -2.56 1.75 1.19 Cash after chg. in Working capital 8.14 8.97 6.66 1.61 7.36 7.98 4.76 -5.23 3.65 3.22 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.96 Tax Paid -5.08 -3.13 -1.59 -0.87 0.09 -0.73 -0.06 -0.10 -0.02 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items -4.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 23.37 1.27 -0.79 -0.37 -3.50 -0.49 -0.15 5.23 -1.66 -2.28 Net Fixed Assets 0.08 -2.25 -1.56 -0.33 -0.09 -0.16 -0.18 2.17 8.92 -1.30 Net Investments -0.02 3.48 0.46 -0.66 -3.04 0.03 -0.07 -0.03 -0.42 0.00 Others 23.31 0.04 0.31 0.62 -0.37 -0.36 0.10 3.09 -10.16 -0.98 Cash from Financing Activity 0.14 -7.12 -4.27 -0.38 -3.97 -6.73 -4.55 0.00 -1.86 -0.48 Net Cash Inflow / Outflow 22.53 0.00 0.01 -0.01 -0.02 0.03 0.00 -0.09 0.10 -0.49 Opening Cash & Equivalents 0.01 0.02 0.01 0.02 0.04 0.01 0.01 0.11 0.01 1.37 Closing Cash & Equivalent 22.54 0.01 0.02 0.01 0.02 0.04 0.01 0.01 0.11 0.87

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 210.28 103.63 66.37 43.98 29.99 17.85 10.03 0.44 5.37 -1.92 ROA 35.30% 18.02% 11.92% 8.32% 7.39% 4.52% 4.61% -2.29% 0.12% 0.46% ROE 68.00% 44.00% 40.72% 38.37% 48.84% 58.66% 175.97% -173.48% 15.29% 0.00% ROCE 69.82% 40.93% 26.30% 19.31% 12.42% 11.14% 12.20% -0.02% 4.81% 4.54% Fixed Asset Turnover 5.72 5.27 4.88 3.92 3.24 3.74 3.84 2.19 2.53 1.98 Receivable days 87.76 83.64 86.41 91.19 90.15 100.85 112.34 256.76 169.91 128.92 Inventory Days 59.47 55.43 69.06 82.34 106.50 118.99 134.63 204.16 95.22 106.01 Payable days 58.54 52.69 66.85 77.83 92.92 137.45 101.85 196.69 139.48 101.61 Cash Conversion Cycle 88.69 86.38 88.62 95.69 103.73 82.38 145.12 264.23 125.65 133.32 Total Debt/Equity 0.19 0.33 0.94 1.80 2.61 5.28 12.17 312.39 24.65 0.56 Interest Cover 31.66 16.10 13.65 9.93 7.38 3.52 3.14 0.00 1.04 1.12

Top Investors:

r k s distributors private limited

morris material handling limited

investor education and protection fund(iepf)

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback