Nifty

:

23810.85

Sensex

:

76917.85

370.05 (1.58%)
1225.07 (1.62%)

Login

Nifty
Sensex

:
:

23810.85
76917.85

370.05 (1.58%)
1225.07 (1.62%)

Brady & Morris Engineering Company Ltd.

Construction Vehicles

Rating :

36/99

BSE: 505690 | NSE: Not Listed

Watchlist

NSE BSE

545.05

03-Nov-2026

Open
High
Low
Previous Close

545
546
545
548.80

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

147
80126
546
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

122.64
25.45
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

124.23
N/A
2.28

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.30
9.34
-0.94

EBITDA CAGR (%)

10 Years
5 Years
3 Years

11.49
5.35
-11.99

PAT CAGR (%)

10 Years
5 Years
3 Years

57.32
11.79
-12.83

P:E (Median)

8 Years
5 Years
3 Years

9.52
15.08
28.42

P:BV (Average)

8 Years
5 Years
3 Years

5.70
6.30
7.85

EV:EBITDA (Average)

8 Years
5 Years
3 Years

14.71
16.73
21.76

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 26 Sep 25 Var% Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var%
Net Sales 14.03 12.99 8.01% 17.45 19.84 -12.05% 17.46 26.69 -34.58% 22.81 19.63 16.20%
Expenses 13.20 12.43 6.19% 16.59 17.74 -6.48% 16.25 25.22 -35.57% 20.14 16.60 21.33%
EBITDA 0.83 0.56 48.21% 0.85 2.10 -59.52% 1.21 1.47 -17.69% 2.67 3.03 -11.88%
EBIDTM 5.91% 4.29% 4.88% 10.60% 6.92% 5.52% 11.71% 15.42%
Other Income 0.44 0.65 -32.31% 0.61 0.44 38.64% 0.94 0.15 526.67% 0.76 0.22 245.45%
Interest 0.24 0.26 -7.69% 0.18 0.20 -10.00% 0.20 0.58 -65.52% 0.21 0.13 61.54%
Depreciation 0.28 0.29 -3.45% 0.25 0.25 0.00% 0.31 0.27 14.81% 0.29 0.25 16.00%
PBT 0.75 0.66 13.64% 1.03 2.09 -50.72% 1.64 20.09 -91.84% 2.92 2.86 2.10%
Tax 0.26 0.19 36.84% 0.26 0.55 -52.73% 0.27 3.04 -91.12% 0.73 0.74 -1.35%
PAT 0.49 0.48 2.08% 0.77 1.54 -50.00% 1.37 17.05 -91.96% 2.19 2.12 3.30%
PATM 3.46% 3.66% 4.43% 7.76% 7.85% 63.88% 9.60% 10.79%
EPS 2.11 2.07 1.93% 3.36 6.69 -49.78% 5.96 74.13 -91.96% 9.52 9.21 3.37%

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 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 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales 71.75 73.11 90.31 75.21 60.37 46.79 38.09 43.58 43.66 23.76 36.13 Net Sales Growth -9.35% -19.05% 20.08% 24.58% 29.02% 22.84% -12.60% -0.18% 83.75% -34.24% Cost Of Goods Sold 40.22 40.70 52.12 42.32 35.55 27.61 23.35 23.91 25.76 12.54 21.48 Gross Profit 31.53 32.41 38.18 32.89 24.82 19.19 14.75 19.68 17.91 11.22 14.65 GP Margin 43.94% 44.33% 42.28% 43.73% 41.11% 41.01% 38.72% 45.16% 41.02% 47.22% 40.55% Total Expenditure 66.18 66.61 78.82 62.90 52.99 41.78 35.15 40.70 39.76 26.30 33.94 Power & Fuel Cost - 0.47 0.49 0.53 0.42 0.34 0.27 0.27 0.31 0.27 0.30 % Of Sales - 0.64% 0.54% 0.70% 0.70% 0.73% 0.71% 0.62% 0.71% 1.14% 0.83% Employee Cost - 13.93 13.31 10.56 8.75 7.13 5.72 6.73 6.27 5.69 5.73 % Of Sales - 19.05% 14.74% 14.04% 14.49% 15.24% 15.02% 15.44% 14.36% 23.95% 15.86% Manufacturing Exp. - 7.44 8.48 6.68 6.16 4.92 3.61 5.85 5.00 4.06 2.65 % Of Sales - 10.18% 9.39% 8.88% 10.20% 10.52% 9.48% 13.42% 11.45% 17.09% 7.33% General & Admin Exp. - 1.93 2.03 1.52 1.25 0.99 1.03 1.26 1.14 1.47 1.26 % Of Sales - 2.64% 2.25% 2.02% 2.07% 2.12% 2.70% 2.89% 2.61% 6.19% 3.49% Selling & Distn. Exp. - 0.42 1.54 0.30 0.31 0.29 0.70 0.18 0.11 1.49 1.69 % Of Sales - 0.57% 1.71% 0.40% 0.51% 0.62% 1.84% 0.41% 0.25% 6.27% 4.68% Miscellaneous Exp. - 1.72 0.84 1.00 0.56 0.51 0.47 2.50 1.18 0.79 1.69 % Of Sales - 2.35% 0.93% 1.33% 0.93% 1.09% 1.23% 5.74% 2.70% 3.32% 2.30% EBITDA 5.56 6.50 11.49 12.31 7.38 5.01 2.94 2.88 3.90 -2.54 2.19 EBITDA Margin 7.75% 8.89% 12.72% 16.37% 12.22% 10.71% 7.72% 6.61% 8.93% -10.69% 6.06% Other Income 2.75 2.83 0.59 0.60 0.65 0.56 0.77 0.95 0.82 0.23 0.30 Interest 0.83 0.87 0.96 0.76 0.55 0.51 0.42 0.87 1.18 1.13 1.42 Depreciation 1.13 1.14 0.99 0.63 0.58 0.55 0.64 0.77 1.02 0.78 1.02 PBT 6.34 7.32 10.12 11.51 6.90 4.52 2.66 2.19 2.53 -4.23 0.06 Tax 1.52 1.75 5.43 3.10 1.85 1.33 0.04 0.35 0.45 0.00 0.00 Tax Rate 23.97% 23.91% 18.44% 26.93% 26.81% 29.42% 1.50% 15.98% 17.79% 0.00% 0.00% PAT 4.82 5.57 24.01 8.41 5.05 3.19 2.63 1.84 2.07 -1.13 0.06 PAT before Minority Interest 4.82 5.57 24.01 8.41 5.05 3.19 2.63 1.84 2.07 -1.13 0.06 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 6.72% 7.62% 26.59% 11.18% 8.37% 6.82% 6.90% 4.22% 4.74% -4.76% 0.17% PAT Growth -77.25% -76.80% 185.49% 66.53% 58.31% 21.29% 42.93% -11.11% - - EPS 20.96 24.22 104.39 36.57 21.96 13.87 11.43 8.00 9.00 -4.91 0.26

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 52.95 47.31 23.32 14.93 9.90 6.75 4.02 2.26 0.10 1.21 Share Capital 2.25 2.25 2.25 2.25 2.25 2.25 2.25 2.25 2.25 2.25 Total Reserves 50.70 45.06 21.07 12.68 7.65 4.50 1.77 0.01 -2.15 -1.04 Non-Current Liabilities 1.69 1.84 5.99 10.81 14.81 17.33 21.00 21.20 21.72 21.88 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.11 0.43 0.84 0.71 Unsecured Loans 0.00 0.00 5.00 10.00 14.00 17.00 20.00 20.00 20.00 20.00 Long Term Provisions 0.25 0.41 0.44 0.27 0.27 0.23 0.21 0.14 0.16 0.16 Current Liabilities 16.51 35.65 21.97 16.39 17.97 9.99 12.03 20.86 23.87 30.31 Trade Payables 5.18 10.31 6.41 5.81 7.21 4.56 7.33 10.67 10.84 16.02 Other Current Liabilities 4.33 8.87 9.78 4.75 6.22 3.51 3.25 3.10 3.37 5.60 Short Term Borrowings 4.84 8.78 2.68 4.04 3.77 0.64 1.09 6.62 9.65 8.66 Short Term Provisions 2.16 7.69 3.10 1.79 0.76 1.28 0.37 0.46 0.01 0.03 Total Liabilities 71.15 84.80 51.28 42.13 42.68 34.07 37.05 44.32 45.69 53.40 Net Block 9.38 9.45 10.36 7.60 7.55 7.85 8.41 8.98 9.59 11.33 Gross Block 16.69 15.73 15.85 12.68 12.05 11.80 11.73 11.57 11.19 12.36 Accumulated Depreciation 7.31 6.28 5.49 5.08 4.50 3.95 3.33 2.59 1.60 1.02 Non Current Assets 26.94 10.83 11.73 9.76 9.44 9.71 10.20 10.84 12.17 14.91 Capital Work in Progress 1.30 1.21 1.17 2.09 1.16 1.08 1.06 1.06 1.26 2.26 Non Current Investment 16.09 0.00 0.00 0.00 0.64 0.64 0.55 0.58 0.51 0.48 Long Term Loans & Adv. 0.16 0.17 0.20 0.07 0.08 0.13 0.18 0.22 0.82 0.84 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 44.20 73.97 39.54 32.37 33.22 24.36 26.85 33.47 33.52 38.48 Current Investments 4.19 0.33 0.31 3.79 3.61 2.95 0.00 0.00 0.00 0.00 Inventories 18.22 17.35 12.08 10.76 12.08 9.03 13.20 15.21 17.00 11.89 Sundry Debtors 14.99 23.01 20.41 14.06 14.52 8.86 9.96 14.12 12.76 23.57 Cash & Bank 4.01 24.37 1.80 1.77 1.63 2.04 1.37 0.92 0.85 0.96 Other Current Assets 2.78 0.55 0.11 0.15 1.38 1.48 2.31 3.22 2.92 2.07 Short Term Loans & Adv. 2.32 8.35 4.84 1.84 1.14 1.34 2.22 2.00 2.82 2.01 Net Current Assets 27.69 38.33 17.57 15.98 15.26 14.37 14.81 12.61 9.65 8.17 Total Assets 71.14 84.80 51.27 42.13 42.66 34.07 37.05 44.31 45.69 53.39

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity 3.01 -0.97 5.85 5.07 0.74 7.45 7.26 4.70 -5.32 3.62 PBT 7.32 10.12 11.51 6.90 4.52 2.66 2.19 2.53 -1.13 0.06 Adjustment -0.56 1.75 1.31 0.67 0.80 0.83 2.90 1.47 -1.53 1.84 Changes in Working Capital -2.20 -3.74 -3.85 -0.91 -3.71 3.87 2.89 0.77 -2.56 1.75 Cash after chg. in Working capital 4.56 8.14 8.97 6.66 1.61 7.36 7.98 4.76 -5.23 3.65 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.55 -5.08 -3.13 -1.59 -0.87 0.09 -0.73 -0.06 -0.10 -0.02 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 0.00 -4.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -20.31 23.37 1.27 -0.79 -0.37 -3.50 -0.49 -0.15 5.23 -1.66 Net Fixed Assets -1.05 0.08 -2.25 -1.56 -0.33 -0.09 -0.16 -0.18 2.17 8.92 Net Investments -19.95 -0.02 3.48 0.46 -0.66 -3.04 0.03 -0.07 -0.03 -0.42 Others 0.69 23.31 0.04 0.31 0.62 -0.37 -0.36 0.10 3.09 -10.16 Cash from Financing Activity -4.82 0.14 -7.12 -4.27 -0.38 -3.97 -6.73 -4.55 0.00 -1.86 Net Cash Inflow / Outflow -22.12 22.53 0.00 0.01 -0.01 -0.02 0.03 0.00 -0.09 0.10 Opening Cash & Equivalents 22.54 0.01 0.02 0.01 0.02 0.04 0.01 0.01 0.11 0.01 Closing Cash & Equivalent 0.42 22.54 0.01 0.02 0.01 0.02 0.04 0.01 0.01 0.11

Financial Ratios

Standalone

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 235.31 210.28 103.63 66.37 43.98 29.99 17.85 10.03 0.44 5.37 ROA 7.15% 35.29% 18.02% 11.92% 8.32% 7.39% 4.52% 4.61% -2.29% 0.12% ROE 11.12% 67.98% 44.00% 40.72% 38.37% 48.84% 58.66% 175.97% -173.48% 15.29% ROCE 14.39% 69.82% 40.93% 26.30% 19.31% 12.42% 11.14% 12.20% -0.02% 4.81% Fixed Asset Turnover 4.51 5.72 5.27 4.88 3.92 3.24 3.74 3.84 2.19 2.53 Receivable days 94.87 87.76 83.64 86.41 91.19 90.15 100.85 112.34 256.76 169.91 Inventory Days 88.79 59.47 55.43 69.06 82.34 106.50 118.99 134.63 204.16 95.22 Payable days 69.44 58.54 52.69 66.85 77.83 92.92 137.45 101.85 196.69 139.48 Cash Conversion Cycle 114.23 88.69 86.38 88.62 95.69 103.73 82.38 145.12 264.23 125.65 Total Debt/Equity 0.09 0.19 0.33 0.94 1.80 2.61 5.28 12.17 312.39 24.65 Interest Cover 9.39 31.66 16.10 13.65 9.93 7.38 3.52 3.14 0.00 1.04

Top Investors:

r k s distributors private limited

morris material handling limited

investor education and protection fund authority ministry of corporate affairs

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