WH BRADY & COMPANY
|
WH BRADY & COMPANY Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹2.55 Cr | ₹2.55 Cr | ₹2.55 Cr | ₹2.55 Cr | ₹2.55 Cr |
| Equity - Authorised | ₹10.00 Cr | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr |
| Equity - Issued | ₹2.55 Cr | ₹2.55 Cr | ₹2.55 Cr | ₹2.55 Cr | ₹2.55 Cr |
| Equity Paid Up | ₹2.55 Cr | ₹2.55 Cr | ₹2.55 Cr | ₹2.55 Cr | ₹2.55 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹80 Cr | ₹58 Cr | ₹48 Cr | ₹43 Cr | ₹38 Cr |
| Securities Premium | - | - | - | - | - |
| Capital Reserves | ₹1.23 Cr | ₹1.23 Cr | ₹1.41 Cr | ₹1.23 Cr | ₹1.23 Cr |
| Profit & Loss Account Balance | ₹61 Cr | ₹43 Cr | ₹37 Cr | ₹34 Cr | ₹32 Cr |
| General Reserves | ₹1.35 Cr | ₹1.35 Cr | ₹1.35 Cr | ₹1.35 Cr | ₹1.35 Cr |
| Other Reserves | ₹16 Cr | ₹13 Cr | ₹7.95 Cr | ₹6.03 Cr | ₹3.23 Cr |
| Reserve excluding Revaluation Reserve | ₹80 Cr | ₹58 Cr | ₹48 Cr | ₹43 Cr | ₹38 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹83 Cr | ₹61 Cr | ₹51 Cr | ₹45 Cr | ₹41 Cr |
| Minority Interest | ₹13 Cr | ₹6.39 Cr | ₹4.11 Cr | ₹2.72 Cr | ₹1.86 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹0.26 Cr | ₹0.15 Cr | - | ₹0.28 Cr | ₹1.07 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | - | - | ₹0.29 Cr | ₹0.39 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹0.26 Cr | ₹0.15 Cr | - | ₹-0.01 Cr | ₹0.68 Cr |
| Unsecured Loans | - | - | - | - | - |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹1.80 Cr | ₹0.81 Cr | ₹0.22 Cr | ₹0.15 Cr | ₹-0.43 Cr |
| Deferred Tax Assets | ₹0.20 Cr | ₹0.28 Cr | ₹-0.02 Cr | ₹0.22 Cr | ₹0.82 Cr |
| Deferred Tax Liability | ₹2.00 Cr | ₹1.09 Cr | ₹0.19 Cr | ₹0.38 Cr | ₹0.38 Cr |
| Other Long Term Liabilities | ₹8.54 Cr | ₹8.25 Cr | ₹5.58 Cr | ₹7.21 Cr | ₹6.47 Cr |
| Long Term Trade Payables | - | - | - | ₹0.00 Cr | - |
| Long Term Provisions | ₹0.46 Cr | ₹0.49 Cr | ₹0.44 Cr | ₹0.38 Cr | ₹0.50 Cr |
| Total Non-Current Liabilities | ₹11 Cr | ₹9.69 Cr | ₹6.23 Cr | ₹8.03 Cr | ₹7.60 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹10 Cr | ₹6.51 Cr | ₹6.01 Cr | ₹7.26 Cr | ₹4.75 Cr |
| Sundry Creditors | ₹10 Cr | ₹6.51 Cr | ₹6.01 Cr | ₹7.26 Cr | ₹4.75 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹10 Cr | ₹11 Cr | ₹8.02 Cr | ₹8.01 Cr | ₹5.39 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹3.99 Cr | ₹7.64 Cr | ₹2.66 Cr | ₹4.42 Cr | ₹2.17 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹6.03 Cr | ₹3.83 Cr | ₹5.37 Cr | ₹3.59 Cr | ₹3.22 Cr |
| Short Term Borrowings | ₹10 Cr | ₹5.08 Cr | ₹6.11 Cr | ₹4.88 Cr | ₹1.83 Cr |
| Secured ST Loans repayable on Demands | ₹10 Cr | ₹5.08 Cr | ₹6.11 Cr | ₹4.88 Cr | ₹1.83 Cr |
| Working Capital Loans- Sec | ₹10 Cr | ₹5.08 Cr | ₹6.11 Cr | ₹4.88 Cr | ₹1.83 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-10 Cr | ₹-5.08 Cr | ₹-6.11 Cr | ₹-4.88 Cr | ₹-1.83 Cr |
| Short Term Provisions | ₹0.11 Cr | ₹0.52 Cr | ₹0.35 Cr | ₹0.08 Cr | ₹0.07 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | ₹0.31 Cr | ₹0.34 Cr | ₹0.07 Cr | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.11 Cr | ₹0.21 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.07 Cr |
| Total Current Liabilities | ₹31 Cr | ₹24 Cr | ₹20 Cr | ₹20 Cr | ₹12 Cr |
| Total Liabilities | ₹137 Cr | ₹100 Cr | ₹81 Cr | ₹76 Cr | ₹62 Cr |
| ASSETS | |||||
| Gross Block | ₹26 Cr | ₹23 Cr | ₹20 Cr | ₹19 Cr | ₹18 Cr |
| Less: Accumulated Depreciation | ₹11 Cr | ₹10 Cr | ₹9.34 Cr | ₹8.70 Cr | ₹7.42 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹15 Cr | ₹13 Cr | ₹10 Cr | ₹9.81 Cr | ₹11 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹1.18 Cr | ₹1.17 Cr | ₹2.09 Cr | ₹1.16 Cr | ₹1.08 Cr |
| Non Current Investments | ₹38 Cr | ₹34 Cr | ₹15 Cr | ₹12 Cr | ₹8.13 Cr |
| Long Term Investment | ₹38 Cr | ₹34 Cr | ₹15 Cr | ₹12 Cr | ₹8.13 Cr |
| Quoted | ₹13 Cr | ₹10 Cr | ₹0.90 Cr | ₹1.23 Cr | ₹0.59 Cr |
| Unquoted | ₹25 Cr | ₹24 Cr | ₹14 Cr | ₹11 Cr | ₹7.54 Cr |
| Long Term Loans & Advances | ₹4.47 Cr | ₹5.45 Cr | ₹7.29 Cr | ₹11 Cr | ₹0.88 Cr |
| Other Non Current Assets | - | ₹0.00 Cr | ₹0.03 Cr | - | - |
| Total Non-Current Assets | ₹60 Cr | ₹56 Cr | ₹36 Cr | ₹36 Cr | ₹22 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹0.33 Cr | ₹0.31 Cr | ₹9.38 Cr | ₹5.39 Cr | ₹2.95 Cr |
| Quoted | - | - | ₹5.58 Cr | ₹1.79 Cr | - |
| Unquoted | ₹0.33 Cr | ₹0.31 Cr | ₹3.79 Cr | ₹3.61 Cr | ₹2.95 Cr |
| Inventories | ₹17 Cr | ₹12 Cr | ₹11 Cr | ₹12 Cr | ₹9.57 Cr |
| Raw Materials | ₹12 Cr | ₹7.11 Cr | ₹5.54 Cr | ₹6.66 Cr | ₹5.29 Cr |
| Work-in Progress | ₹5.00 Cr | ₹4.58 Cr | ₹4.86 Cr | ₹5.08 Cr | ₹3.54 Cr |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹0.66 Cr | ₹0.39 Cr | ₹0.37 Cr | ₹0.35 Cr | ₹0.20 Cr |
| Other Inventory | - | - | ₹0.14 Cr | ₹0.28 Cr | ₹0.54 Cr |
| Sundry Debtors | ₹24 Cr | ₹21 Cr | ₹15 Cr | ₹15 Cr | ₹11 Cr |
| Debtors more than Six months | ₹2.36 Cr | ₹2.23 Cr | ₹1.32 Cr | ₹0.96 Cr | ₹1.69 Cr |
| Debtors Others | ₹22 Cr | ₹19 Cr | ₹14 Cr | ₹14 Cr | ₹8.88 Cr |
| Cash and Bank | ₹32 Cr | ₹7.05 Cr | ₹7.62 Cr | ₹5.56 Cr | ₹4.87 Cr |
| Cash in hand | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.00 Cr |
| Balances at Bank | ₹32 Cr | ₹7.05 Cr | ₹7.61 Cr | ₹5.55 Cr | ₹4.87 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹0.91 Cr | ₹0.59 Cr | ₹0.51 Cr | ₹0.45 Cr | ₹0.33 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹0.09 Cr | ₹0.13 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Prepaid Expenses | ₹0.25 Cr | ₹0.17 Cr | ₹0.19 Cr | ₹0.22 Cr | ₹0.19 Cr |
| Other current_assets | ₹0.57 Cr | ₹0.29 Cr | ₹0.31 Cr | ₹0.23 Cr | ₹0.13 Cr |
| Short Term Loans and Advances | ₹2.89 Cr | ₹3.38 Cr | ₹1.22 Cr | ₹1.62 Cr | ₹11 Cr |
| Advances recoverable in cash or in kind | ₹1.80 Cr | ₹2.64 Cr | ₹0.35 Cr | ₹0.38 Cr | ₹10 Cr |
| Advance income tax and TDS | ₹1.02 Cr | ₹0.65 Cr | ₹0.84 Cr | ₹1.12 Cr | ₹0.71 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹0.07 Cr | ₹0.09 Cr | ₹0.03 Cr | ₹0.13 Cr | ₹0.26 Cr |
| Total Current Assets | ₹77 Cr | ₹45 Cr | ₹45 Cr | ₹41 Cr | ₹40 Cr |
| Net Current Assets (Including Current Investments) | ₹47 Cr | ₹21 Cr | ₹25 Cr | ₹20 Cr | ₹28 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹137 Cr | ₹100 Cr | ₹81 Cr | ₹76 Cr | ₹62 Cr |
| Contingent Liabilities | ₹53 Cr | ₹18 Cr | ₹16 Cr | ₹16 Cr | ₹13 Cr |
| Total Debt | ₹11 Cr | ₹5.29 Cr | ₹6.22 Cr | ₹5.94 Cr | ₹3.80 Cr |
| Book Value | - | 237.47 | 198.37 | 178.41 | 159.11 |
| Adjusted Book Value | 323.69 | 237.47 | 198.37 | 178.41 | 159.11 |
Compare Balance Sheet of peers of WH BRADY & COMPANY
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| WH BRADY & COMPANY | ₹184.7 Cr | -1.4% | -2.3% | -32.5% | Stock Analytics | |
| ADANI ENTERPRISES | ₹286,710.0 Cr | 7.4% | -2.6% | -22.3% | Stock Analytics | |
| REDINGTON | ₹23,062.3 Cr | 1.9% | 1.6% | 45.7% | Stock Analytics | |
| MMTC | ₹9,991.5 Cr | 0.5% | -5.8% | -17.7% | Stock Analytics | |
| LLOYDS ENTERPRISES | ₹9,780.6 Cr | -4% | -9% | 44.3% | Stock Analytics | |
| HONASA CONSUMER | ₹9,173.8 Cr | 1.9% | -3.4% | -28.9% | Stock Analytics | |
WH BRADY & COMPANY Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| WH BRADY & COMPANY | -1.4% |
-2.3% |
-32.5% |
| SENSEX | 1.2% |
2.8% |
6.3% |
You may also like the below Video Courses