Nifty
:
21995.85
Sensex
:
72488.99
-152.05 (-0.69%)
-454.69 (-0.62%)
Nifty
Sensex
:
:
21995.85
72488.99
-152.05 (-0.69%)
-454.69 (-0.62%)

WH Brady & Company Ltd.

Trading

Rating :
74/99

BSE: 501391 | NSE: Not Listed

NSE BSE
490.00
18-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  510.75
  •  511.00
  •  490.00
  •  500.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  15
  •  0.80
  •  624.90
  •  240.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 124.95
  • 15.80
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 125.27
  • N/A
  • 2.16

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.76%
  • 7.27%
  • 13.39%
  • FII
  • DII
  • Others
  • 0%
  • 0.06%
  • 5.52%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.85
  • 4.72
  • 12.35

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.25
  • -0.02
  • 6.87

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.71
  • 3.72
  • 8.22

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.48
  • 11.13
  • 12.47

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.39
  • 1.08
  • 1.34

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.39
  • 5.49
  • 6.33

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
22.72
17.62
28.94%
18.88
20.28
-6.90%
17.67
17.58
0.51%
18.91
19.59
-3.47%
Expenses
20.20
15.32
31.85%
16.74
17.26
-3.01%
14.75
15.72
-6.17%
16.40
17.22
-4.76%
EBITDA
2.52
2.31
9.09%
2.14
3.02
-29.14%
2.92
1.86
56.99%
2.50
2.36
5.93%
EBIDTM
11.11%
13.08%
11.35%
14.88%
16.54%
10.58%
13.24%
12.07%
Other Income
1.87
0.44
325.00%
1.46
0.48
204.17%
2.14
0.40
435.00%
0.38
0.62
-38.71%
Interest
0.40
0.27
48.15%
0.21
0.19
10.53%
0.20
0.17
17.65%
0.19
0.28
-32.14%
Depreciation
0.32
0.33
-3.03%
0.29
0.33
-12.12%
0.28
0.26
7.69%
0.35
0.37
-5.41%
PBT
3.68
2.15
71.16%
3.10
2.97
4.38%
4.58
1.57
191.72%
2.33
2.33
0.00%
Tax
1.02
0.61
67.21%
0.86
0.56
53.57%
1.35
0.48
181.25%
0.54
0.33
63.64%
PAT
2.66
1.54
72.73%
2.24
2.41
-7.05%
3.23
1.09
196.33%
1.80
2.00
-10.00%
PATM
11.71%
8.76%
11.87%
11.90%
18.29%
6.20%
9.50%
10.21%
EPS
8.09
4.83
67.49%
6.74
8.04
-16.17%
10.76
3.11
245.98%
5.42
6.89
-21.34%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
78.18
74.39
59.20
52.46
66.70
59.06
38.69
49.68
46.32
45.14
46.31
Net Sales Growth
4.14%
25.66%
12.85%
-21.35%
12.94%
52.65%
-22.12%
7.25%
2.61%
-2.53%
 
Cost Of Goods Sold
35.24
36.64
28.75
24.45
30.87
27.76
15.58
23.20
24.25
24.10
23.41
Gross Profit
42.94
37.75
30.45
28.00
35.84
31.30
23.11
26.48
22.07
21.03
22.91
GP Margin
54.92%
50.75%
51.44%
53.37%
53.73%
53.00%
59.73%
53.30%
47.65%
46.59%
49.47%
Total Expenditure
68.09
64.70
51.76
45.51
58.71
49.36
36.04
41.71
38.15
37.07
36.37
Power & Fuel Cost
-
0.54
0.48
0.40
0.41
0.44
0.38
0.39
0.45
0.45
0.38
% Of Sales
-
0.73%
0.81%
0.76%
0.61%
0.75%
0.98%
0.79%
0.97%
1.00%
0.82%
Employee Cost
-
9.57
8.16
7.68
8.82
8.02
7.63
7.41
7.30
6.54
6.41
% Of Sales
-
12.86%
13.78%
14.64%
13.22%
13.58%
19.72%
14.92%
15.76%
14.49%
13.84%
Manufacturing Exp.
-
6.17
4.87
3.91
6.05
4.14
5.22
4.01
0.68
1.10
1.13
% Of Sales
-
8.29%
8.23%
7.45%
9.07%
7.01%
13.49%
8.07%
1.47%
2.44%
2.44%
General & Admin Exp.
-
6.75
5.03
4.45
6.11
4.62
3.87
3.42
3.31
2.77
2.95
% Of Sales
-
9.07%
8.50%
8.48%
9.16%
7.82%
10.00%
6.88%
7.15%
6.14%
6.37%
Selling & Distn. Exp.
-
3.06
2.45
2.82
2.22
2.31
1.52
1.53
0.34
0.37
0.43
% Of Sales
-
4.11%
4.14%
5.38%
3.33%
3.91%
3.93%
3.08%
0.73%
0.82%
0.93%
Miscellaneous Exp.
-
1.97
2.02
1.81
4.24
2.07
1.84
1.75
1.82
1.74
0.43
% Of Sales
-
2.65%
3.41%
3.45%
6.36%
3.50%
4.76%
3.52%
3.93%
3.85%
3.58%
EBITDA
10.08
9.69
7.44
6.95
7.99
9.70
2.65
7.97
8.17
8.07
9.94
EBITDA Margin
12.89%
13.03%
12.57%
13.25%
11.98%
16.42%
6.85%
16.04%
17.64%
17.88%
21.46%
Other Income
5.85
1.70
1.51
1.08
1.48
0.97
0.78
0.89
0.43
0.50
0.31
Interest
1.00
0.82
0.86
0.81
1.63
2.34
2.61
2.82
2.41
2.79
2.52
Depreciation
1.24
1.28
1.39
1.60
1.92
1.87
1.61
1.93
2.08
2.48
1.89
PBT
13.69
9.28
6.70
5.62
5.92
6.44
-0.79
4.11
4.11
3.30
5.84
Tax
3.77
2.18
1.67
0.60
0.91
1.34
0.71
0.89
0.85
0.42
0.90
Tax Rate
27.54%
24.17%
24.93%
10.68%
15.37%
20.81%
30.74%
21.65%
21.25%
16.73%
16.85%
PAT
9.93
5.45
4.15
4.30
4.50
4.54
1.91
3.22
3.09
2.13
4.17
PAT before Minority Interest
7.90
6.84
5.03
5.02
5.01
5.11
1.60
3.22
3.15
2.09
4.44
Minority Interest
-2.03
-1.39
-0.88
-0.72
-0.51
-0.57
0.31
0.00
-0.06
0.04
-0.27
PAT Margin
12.70%
7.33%
7.01%
8.20%
6.75%
7.69%
4.94%
6.48%
6.67%
4.72%
9.00%
PAT Growth
41.05%
31.33%
-3.49%
-4.44%
-0.88%
137.70%
-40.68%
4.21%
45.07%
-48.92%
 
EPS
38.19
20.96
15.96
16.54
17.31
17.46
7.35
12.38
11.88
8.19
16.04

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
50.58
45.49
40.57
60.26
57.41
54.83
54.93
52.36
51.45
51.91
Share Capital
2.55
2.55
2.55
2.55
2.55
2.55
2.55
2.55
2.55
2.55
Total Reserves
48.03
42.94
38.02
57.71
54.86
52.28
52.38
49.81
48.90
49.36
Non-Current Liabilities
6.23
8.03
7.60
9.03
9.62
12.62
14.98
16.81
18.90
12.44
Secured Loans
0.00
0.28
1.07
1.17
1.93
5.10
7.68
9.31
10.91
5.66
Unsecured Loans
0.00
0.00
0.00
0.27
0.27
0.00
0.00
6.16
5.76
4.95
Long Term Provisions
0.44
0.38
0.50
0.26
0.18
0.41
0.41
0.50
0.46
0.13
Current Liabilities
20.50
20.22
12.03
15.88
25.91
29.43
36.30
27.18
39.58
22.56
Trade Payables
6.01
7.26
4.75
7.60
11.07
11.26
16.18
9.43
9.24
7.04
Other Current Liabilities
8.02
8.01
5.39
5.25
6.09
8.33
8.82
5.29
4.34
4.74
Short Term Borrowings
6.11
4.88
1.83
2.71
8.50
9.65
11.22
12.09
25.57
10.02
Short Term Provisions
0.35
0.08
0.07
0.32
0.25
0.19
0.08
0.37
0.43
0.76
Total Liabilities
81.42
76.46
62.06
86.27
93.81
97.16
106.79
96.85
110.38
87.40
Net Block
10.27
9.81
10.82
38.10
13.01
12.10
14.02
47.93
50.40
54.36
Gross Block
19.38
18.51
18.24
52.45
17.68
15.17
15.82
90.39
88.83
88.27
Accumulated Depreciation
9.11
8.70
7.42
14.35
4.67
3.07
1.80
42.45
38.43
33.91
Non Current Assets
36.32
35.75
22.48
42.67
48.55
50.22
53.64
52.56
53.73
57.24
Capital Work in Progress
2.09
1.16
1.08
1.06
1.06
1.26
2.26
1.56
1.06
1.02
Non Current Investment
15.28
12.45
8.13
1.94
31.72
33.48
34.49
1.08
0.60
0.45
Long Term Loans & Adv.
7.29
10.88
0.88
1.57
2.63
3.30
2.86
1.99
1.67
1.41
Other Non Current Assets
0.03
0.00
0.00
0.00
0.12
0.09
0.00
0.00
0.00
0.00
Current Assets
45.11
40.72
39.58
43.61
45.26
46.93
53.15
44.28
56.65
30.16
Current Investments
9.38
5.39
2.95
0.00
0.00
0.00
0.00
0.00
0.00
0.44
Inventories
10.90
12.36
9.57
14.03
15.88
17.92
15.02
14.84
14.93
11.62
Sundry Debtors
15.48
15.32
10.53
12.19
14.84
13.98
26.87
18.60
15.06
12.85
Cash & Bank
7.62
5.56
4.87
4.27
3.97
4.40
1.42
1.89
18.18
1.30
Other Current Assets
1.73
0.45
0.33
1.46
10.57
10.63
9.84
8.95
8.48
3.96
Short Term Loans & Adv.
1.22
1.62
11.33
11.67
7.89
9.00
9.70
8.75
8.36
3.83
Net Current Assets
24.61
20.50
27.55
27.73
19.35
17.50
16.85
17.11
17.07
7.60
Total Assets
81.43
76.47
62.06
86.28
93.81
97.15
106.79
96.84
110.38
87.40

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
11.21
4.62
11.27
6.98
8.19
2.71
6.61
3.00
-0.33
-7.43
PBT
9.02
6.70
5.62
7.75
6.44
2.31
4.11
4.03
2.61
5.24
Adjustment
1.00
1.04
1.50
3.15
3.14
-1.51
3.48
4.09
4.88
-7.43
Changes in Working Capital
2.73
-2.16
3.91
-3.18
-0.09
2.66
-0.12
-4.33
-7.16
-1.89
Cash after chg. in Working capital
12.76
5.58
11.03
7.72
9.49
3.45
7.47
3.79
0.33
-4.08
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
-0.96
0.24
-0.74
-1.31
-0.74
-0.87
-0.76
-0.56
-0.99
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
0.00
0.00
0.00
0.00
0.00
0.00
-0.03
-0.10
0.00
Cash From Investing Activity
-6.94
-3.05
-6.06
1.17
-2.47
4.14
-2.35
-2.16
-0.19
8.47
Net Fixed Assets
-0.25
-0.01
34.28
-34.61
-2.14
-0.50
64.94
-0.76
0.00
0.03
Net Investments
-3.32
-3.05
-3.09
29.75
1.82
1.04
-33.00
-12.98
0.29
-0.39
Others
-3.37
0.01
-37.25
6.03
-2.15
3.60
-34.29
11.58
-0.48
8.83
Cash from Financing Activity
-6.20
-1.59
-4.60
-7.86
-6.21
-1.29
-4.83
-3.87
0.96
-1.33
Net Cash Inflow / Outflow
-1.92
-0.03
0.60
0.29
-0.50
5.55
-0.58
-3.03
0.44
-0.29
Opening Cash & Equivalents
0.27
0.30
4.27
3.97
4.47
-1.99
-1.42
-7.13
-7.57
-0.63
Closing Cash & Equivalent
-1.65
0.27
4.87
4.27
3.97
3.56
-1.99
-10.16
-7.13
-0.92

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
198.37
178.41
159.11
236.31
225.14
215.01
92.93
76.74
65.51
59.37
ROA
8.67%
7.26%
6.77%
5.57%
5.35%
1.57%
3.16%
3.04%
2.11%
4.81%
ROE
14.24%
11.69%
9.96%
8.52%
9.10%
4.07%
14.86%
17.37%
13.12%
33.86%
ROCE
18.19%
15.78%
11.75%
11.11%
12.23%
8.32%
14.59%
11.59%
10.60%
21.06%
Fixed Asset Turnover
3.93
3.23
1.48
1.90
3.60
2.63
1.07
0.52
0.51
0.53
Receivable days
75.54
79.59
79.04
73.94
89.05
182.97
145.84
132.62
112.87
132.39
Inventory Days
57.03
67.50
82.07
81.83
104.47
147.52
95.77
117.28
107.32
93.97
Payable days
66.08
76.21
92.16
110.38
90.14
167.61
119.72
90.97
82.99
128.85
Cash Conversion Cycle
66.49
70.88
68.95
45.40
103.38
162.87
121.89
158.93
137.20
97.51
Total Debt/Equity
0.12
0.13
0.09
0.08
0.24
0.33
0.92
1.53
2.65
1.57
Interest Cover
12.01
8.79
7.98
4.65
3.75
1.88
2.46
2.66
1.90
3.11

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • WH Brady - Quarterly Results
    14th Feb 2024, 16:09 PM

    Read More

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.