Nifty
:
26046.95
Sensex
:
85267.66
148.40 (0.57%)
449.53 (0.53%)
Nifty
Sensex
:
:
26046.95
85267.66
148.40 (0.57%)
449.53 (0.53%)

WH Brady & Company Ltd.

Trading

Rating :
67/99

BSE: 501391 | NSE: Not Listed

NSE BSE
650.50
12-Dec-2025
  • Open
  • High
  • Low
  • Previous Close
  •  660
  •  660
  •  627.85
  •  619.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  749
  •  479914
  •  660
  •  0

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 165.88
  • 9.46
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 158.80
  • N/A
  • 1.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.76%
  • 7.30%
  • 13.39%
  • FII
  • DII
  • Others
  • 0%
  • 0.06%
  • 5.49%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.54
  • 14.92
  • 12.22

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.48
  • 12.74
  • 5.49

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.91
  • 36.84
  • 55.85

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.58
  • 12.67
  • 15.48

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.57
  • 1.79
  • 2.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.84
  • 7.56
  • 8.90

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Net Sales
16.82
26.97
-37.63%
23.58
24.24
-2.72%
30.47
30.21
0.86%
23.46
22.72
3.26%
Expenses
15.35
23.09
-33.52%
21.87
20.89
4.69%
28.49
26.52
7.43%
20.01
20.20
-0.94%
EBITDA
1.47
3.88
-62.11%
1.71
3.35
-48.96%
1.99
3.69
-46.07%
3.45
2.52
36.90%
EBIDTM
8.73%
14.40%
7.24%
13.80%
6.52%
12.21%
14.69%
11.11%
Other Income
0.80
2.33
-65.67%
2.80
2.14
30.84%
-1.09
1.06
-
1.63
1.87
-12.83%
Interest
0.38
0.24
58.33%
0.31
0.26
19.23%
0.69
0.31
122.58%
0.26
0.40
-35.00%
Depreciation
0.68
0.49
38.78%
0.62
0.41
51.22%
0.70
0.34
105.88%
0.53
0.32
65.62%
PBT
1.22
5.49
-77.78%
3.58
4.82
-25.73%
18.82
4.10
359.02%
4.29
3.68
16.58%
Tax
0.09
1.54
-94.16%
0.96
1.14
-15.79%
2.47
0.97
154.64%
1.07
1.02
4.90%
PAT
1.13
3.94
-71.32%
2.62
3.67
-28.61%
16.35
3.13
422.36%
3.22
2.66
21.05%
PATM
6.73%
14.61%
11.09%
15.16%
53.64%
10.35%
13.71%
11.71%
EPS
3.93
12.86
-69.44%
8.62
11.84
-27.20%
45.87
9.56
379.81%
10.35
8.09
27.94%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
94.33
105.14
89.48
74.39
59.20
52.46
66.70
59.06
38.69
49.68
46.32
Net Sales Growth
-9.42%
17.50%
20.28%
25.66%
12.85%
-21.35%
12.94%
52.65%
-22.12%
7.25%
 
Cost Of Goods Sold
44.90
52.22
43.25
36.64
28.75
24.45
30.87
27.76
15.58
23.20
24.25
Gross Profit
49.43
52.92
46.23
37.75
30.45
28.00
35.84
31.30
23.11
26.48
22.07
GP Margin
52.40%
50.33%
51.67%
50.75%
51.44%
53.37%
53.73%
53.00%
59.73%
53.30%
47.65%
Total Expenditure
85.72
92.48
78.20
64.70
51.76
45.51
58.71
49.36
36.04
41.71
38.15
Power & Fuel Cost
-
0.64
0.62
0.54
0.48
0.40
0.41
0.44
0.38
0.39
0.45
% Of Sales
-
0.61%
0.69%
0.73%
0.81%
0.76%
0.61%
0.75%
0.98%
0.79%
0.97%
Employee Cost
-
15.57
12.69
9.57
8.16
7.68
8.82
8.02
7.63
7.41
7.30
% Of Sales
-
14.81%
14.18%
12.86%
13.78%
14.64%
13.22%
13.58%
19.72%
14.92%
15.76%
Manufacturing Exp.
-
7.64
7.00
6.17
4.87
3.91
6.05
4.14
5.22
4.01
0.68
% Of Sales
-
7.27%
7.82%
8.29%
8.23%
7.45%
9.07%
7.01%
13.49%
8.07%
1.47%
General & Admin Exp.
-
8.49
7.02
6.76
5.03
4.45
6.11
4.62
3.87
3.42
3.31
% Of Sales
-
8.07%
7.85%
9.09%
8.50%
8.48%
9.16%
7.82%
10.00%
6.88%
7.15%
Selling & Distn. Exp.
-
4.85
3.23
3.06
2.45
2.82
2.22
2.31
1.52
1.53
0.34
% Of Sales
-
4.61%
3.61%
4.11%
4.14%
5.38%
3.33%
3.91%
3.93%
3.08%
0.73%
Miscellaneous Exp.
-
3.08
4.40
1.96
2.02
1.81
4.24
2.07
1.84
1.75
0.34
% Of Sales
-
2.93%
4.92%
2.63%
3.41%
3.45%
6.36%
3.50%
4.76%
3.52%
3.93%
EBITDA
8.62
12.66
11.28
9.69
7.44
6.95
7.99
9.70
2.65
7.97
8.17
EBITDA Margin
9.14%
12.04%
12.61%
13.03%
12.57%
13.25%
11.98%
16.42%
6.85%
16.04%
17.64%
Other Income
4.14
5.01
6.53
1.69
1.51
1.08
1.48
0.97
0.78
0.89
0.43
Interest
1.64
1.45
1.11
0.82
0.86
0.81
1.63
2.34
2.61
2.82
2.41
Depreciation
2.53
2.13
1.24
1.28
1.39
1.60
1.92
1.87
1.61
1.93
2.08
PBT
27.91
14.09
15.46
9.28
6.70
5.62
5.92
6.44
-0.79
4.11
4.11
Tax
4.59
6.23
4.20
2.18
1.67
0.60
0.91
1.34
0.71
0.89
0.85
Tax Rate
16.45%
18.65%
27.17%
24.17%
24.93%
10.68%
15.37%
20.81%
30.74%
21.65%
21.25%
PAT
23.32
20.63
8.97
5.45
4.15
4.30
4.50
4.54
1.91
3.22
3.09
PAT before Minority Interest
17.54
27.18
11.26
6.84
5.03
5.02
5.01
5.11
1.60
3.22
3.15
Minority Interest
-5.78
-6.55
-2.29
-1.39
-0.88
-0.72
-0.51
-0.57
0.31
0.00
-0.06
PAT Margin
24.72%
19.62%
10.02%
7.33%
7.01%
8.20%
6.75%
7.69%
4.94%
6.48%
6.67%
PAT Growth
74.03%
129.99%
64.59%
31.33%
-3.49%
-4.44%
-0.88%
137.70%
-40.68%
4.21%
 
EPS
89.69
79.35
34.50
20.96
15.96
16.54
17.31
17.46
7.35
12.38
11.88

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
82.54
60.55
50.58
45.49
40.57
60.26
57.41
54.83
54.93
52.36
Share Capital
2.55
2.55
2.55
2.55
2.55
2.55
2.55
2.55
2.55
2.55
Total Reserves
79.99
58.00
48.03
42.94
38.02
57.71
54.86
52.28
52.38
49.81
Non-Current Liabilities
11.06
9.69
6.23
8.03
7.60
9.03
9.62
12.62
14.98
16.81
Secured Loans
0.26
0.15
0.00
0.28
1.07
1.17
1.93
5.10
7.68
9.31
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.27
0.27
0.00
0.00
6.16
Long Term Provisions
0.46
0.49
0.44
0.38
0.50
0.26
0.18
0.41
0.41
0.50
Current Liabilities
30.54
23.58
20.50
20.22
12.03
15.88
25.91
29.43
36.30
27.18
Trade Payables
10.24
6.51
6.01
7.26
4.75
7.60
11.07
11.26
16.18
9.43
Other Current Liabilities
10.02
11.48
8.02
8.01
5.39
5.25
6.09
8.33
8.82
5.29
Short Term Borrowings
10.18
5.08
6.11
4.88
1.83
2.71
8.50
9.65
11.22
12.09
Short Term Provisions
0.11
0.52
0.35
0.08
0.07
0.32
0.25
0.19
0.08
0.37
Total Liabilities
137.07
100.21
81.42
76.46
62.06
86.27
93.81
97.16
106.79
96.85
Net Block
14.95
13.01
10.27
9.81
10.82
38.10
13.01
12.10
14.02
47.93
Gross Block
26.33
23.12
19.60
18.51
18.24
52.45
17.68
15.17
15.82
90.39
Accumulated Depreciation
11.38
10.12
9.33
8.70
7.42
14.35
4.67
3.07
1.80
42.45
Non Current Assets
59.70
55.63
36.32
35.75
22.48
42.67
48.55
50.22
53.64
52.56
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
37.69
34.35
15.28
12.45
8.13
1.94
31.72
33.48
34.49
1.08
Long Term Loans & Adv.
4.47
5.45
7.29
10.88
0.88
1.57
2.63
3.30
2.86
1.99
Other Non Current Assets
0.00
0.00
0.03
0.00
0.00
0.00
0.12
0.09
0.00
0.00
Current Assets
77.38
44.58
45.11
40.72
39.58
43.61
45.26
46.93
53.15
44.28
Current Investments
0.33
0.31
9.38
5.39
2.95
0.00
0.00
0.00
0.00
0.00
Inventories
17.35
12.08
10.90
12.36
9.57
14.03
15.88
17.92
15.02
14.84
Sundry Debtors
24.03
21.18
15.48
15.32
10.53
12.19
14.84
13.98
26.87
18.60
Cash & Bank
31.88
7.05
7.62
5.56
4.87
4.27
3.97
4.40
1.42
1.89
Other Current Assets
3.80
0.59
0.51
0.45
11.66
13.13
10.57
10.63
9.84
8.95
Short Term Loans & Adv.
2.89
3.38
1.22
1.62
11.33
11.67
7.89
9.00
9.70
8.75
Net Current Assets
46.84
21.00
24.61
20.50
27.55
27.73
19.35
17.50
16.85
17.11
Total Assets
137.08
100.21
81.43
76.47
62.06
86.28
93.81
97.15
106.79
96.84

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
-0.08
8.00
11.21
4.62
11.27
6.98
8.19
2.71
6.61
3.00
PBT
14.09
15.46
9.02
6.70
5.62
7.75
6.44
2.31
4.11
4.03
Adjustment
0.09
-2.39
1.00
1.04
1.50
3.15
3.14
-1.51
3.48
4.09
Changes in Working Capital
-4.17
-2.33
2.73
-2.16
3.91
-3.18
-0.09
2.66
-0.12
-4.33
Cash after chg. in Working capital
10.01
10.74
12.76
5.58
11.03
7.72
9.49
3.45
7.47
3.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.05
-2.74
-1.55
-0.96
0.24
-0.74
-1.31
-0.74
-0.87
-0.76
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
-0.03
Cash From Investing Activity
23.30
-1.03
-6.94
-3.05
-6.06
1.17
-2.47
4.14
-2.35
-2.16
Net Fixed Assets
-3.33
-0.35
-0.47
-0.01
34.28
-34.61
-2.14
-0.50
64.94
-0.76
Net Investments
1.66
-8.67
-3.32
-3.05
-3.09
29.75
1.82
1.04
-33.00
-12.98
Others
24.97
7.99
-3.15
0.01
-37.25
6.03
-2.15
3.60
-34.29
11.58
Cash from Financing Activity
-0.13
-7.18
-6.20
-1.59
-4.60
-7.86
-6.21
-1.29
-4.83
-3.87
Net Cash Inflow / Outflow
23.09
-0.22
-1.92
-0.03
0.60
0.29
-0.50
5.55
-0.58
-3.03
Opening Cash & Equivalents
-1.87
-1.65
0.27
0.30
4.27
3.97
4.47
-1.99
-1.42
-7.13
Closing Cash & Equivalent
21.22
-1.87
-1.65
0.27
4.87
4.27
3.97
3.56
-1.99
-10.16

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
323.69
237.47
198.37
178.41
159.11
236.31
225.14
215.01
92.93
76.74
ROA
22.91%
12.40%
8.67%
7.26%
6.77%
5.57%
5.35%
1.57%
3.16%
3.04%
ROE
37.99%
20.26%
14.24%
11.69%
9.96%
8.52%
9.10%
4.07%
14.86%
17.37%
ROCE
43.84%
27.02%
18.19%
15.78%
11.75%
11.11%
12.23%
8.32%
14.59%
11.59%
Fixed Asset Turnover
4.25
4.19
3.91
3.23
1.48
1.90
3.60
2.63
1.07
0.52
Receivable days
78.47
74.77
75.54
79.59
79.04
73.94
89.05
182.97
145.84
132.62
Inventory Days
51.08
46.87
57.03
67.50
82.07
81.83
104.47
147.52
95.77
117.28
Payable days
58.51
52.82
66.08
76.21
92.16
110.38
90.14
167.61
119.72
90.97
Cash Conversion Cycle
71.04
68.82
66.49
70.88
68.95
45.40
103.38
162.87
121.89
158.93
Total Debt/Equity
0.13
0.09
0.12
0.13
0.09
0.08
0.24
0.33
0.92
1.53
Interest Cover
24.01
14.95
12.01
8.79
7.98
4.65
3.75
1.88
2.46
2.66

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

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.