Nifty

:

26172.40

Sensex

:

85567.48

206.00 (0.79%)
638.12 (0.75%)

Login

Nifty
Sensex

:
:

26172.40
85567.48

206.00 (0.79%)
638.12 (0.75%)

Brady & Morris Engineering Company Ltd.

Construction Vehicles

Rating :

49/99

BSE: 505690 | NSE: Not Listed

Watchlist

NSE BSE

867.55

22-Dec-2025

Open
High
Low
Previous Close

904
904
840.1
863.35

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

455
391304
904
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

195.20
9.21
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

194.63
N/A
3.96

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

8.94
11.09
20.49

P:BV (Average)

8 Years
5 Years
3 Years

6.08
6.42
8.31

EV:EBITDA (Average)

8 Years
5 Years
3 Years

13.48
15.16
19.05

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 12.99 23.42 -44.53% 19.84 20.56 -3.50% 26.69 26.00 2.65% 19.63 18.98 3.42%
Expenses 12.43 19.96 -37.73% 17.74 17.04 4.11% 25.22 22.22 13.50% 16.60 15.55 6.75%
EBITDA 0.56 3.47 -83.86% 2.10 3.52 -40.34% 1.47 3.79 -61.21% 3.03 3.43 -11.66%
EBIDTM 4.29% 14.81% 10.60% 17.11% 5.52% 14.56% 15.42% 18.08%
Other Income 0.65 0.14 364.29% 0.44 0.08 450.00% 0.15 0.10 50.00% 0.22 0.07 214.29%
Interest 0.26 0.11 136.36% 0.20 0.14 42.86% 0.58 0.20 190.00% 0.13 0.29 -55.17%
Depreciation 0.29 0.24 20.83% 0.25 0.23 8.70% 0.27 0.18 50.00% 0.25 0.17 47.06%
PBT 0.66 3.26 -79.75% 2.09 3.23 -35.29% 20.09 3.51 472.36% 2.86 3.04 -5.92%
Tax 0.19 0.83 -77.11% 0.55 0.82 -32.93% 3.04 0.99 207.07% 0.74 0.86 -13.95%
PAT 0.48 2.43 -80.25% 1.54 2.41 -36.10% 17.05 2.52 576.59% 2.12 2.19 -3.20%
PATM 3.66% 10.39% 7.76% 11.72% 63.90% 9.70% 10.79% 11.53%
EPS 2.07 10.58 -80.43% 6.69 10.48 -36.16% 74.15 10.97 575.93% 9.21 9.51 -3.15%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 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 79.15 90.31 75.21 60.37 46.79 38.09 43.58 43.66 23.76 36.13 35.99 Net Sales Growth -11.03% 20.08% 24.58% 29.02% 22.84% -12.60% -0.18% 83.75% -34.24% 0.39% Cost Of Goods Sold 44.76 52.12 42.32 35.55 27.61 23.35 23.91 25.76 12.54 21.48 21.82 Gross Profit 34.39 38.18 32.89 24.82 19.19 14.75 19.68 17.91 11.22 14.65 14.17 GP Margin 43.45% 42.28% 43.73% 41.11% 41.01% 38.72% 45.16% 41.02% 47.22% 40.55% 39.37% Total Expenditure 71.99 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 7.16 11.49 12.31 7.38 5.01 2.94 2.88 3.90 -2.54 2.19 2.30 EBITDA Margin 9.05% 12.72% 16.37% 12.22% 10.71% 7.72% 6.61% 8.93% -10.69% 6.06% 6.39% Other Income 1.46 0.59 0.60 0.65 0.56 0.77 0.95 0.82 0.23 0.30 0.17 Interest 1.17 0.96 0.76 0.55 0.51 0.42 0.87 1.18 1.13 1.42 1.25 Depreciation 1.06 0.99 0.63 0.58 0.55 0.64 0.77 1.02 0.78 1.02 1.08 PBT 25.70 10.12 11.51 6.90 4.52 2.66 2.19 2.53 -4.23 0.06 0.14 Tax 4.52 5.43 3.10 1.85 1.33 0.04 0.35 0.45 0.00 0.00 -0.06 Tax Rate 17.59% 18.44% 26.93% 26.81% 29.42% 1.50% 15.98% 17.79% 0.00% 0.00% -42.86% PAT 21.19 24.01 8.41 5.05 3.19 2.63 1.84 2.07 -1.13 0.06 0.20 PAT before Minority Interest 21.19 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 26.77% 26.59% 11.18% 8.37% 6.82% 6.90% 4.22% 4.74% -4.76% 0.17% 0.56% PAT Growth 121.88% 185.49% 66.53% 58.31% 21.29% 42.93% -11.11% - - -70.00% EPS 92.13 104.39 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 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