Home > Income Statement > BRADY & MORRIS ENGINEERING COMPANY

BRADY & MORRIS ENGINEERING COMPANY
Income Statement

COMMUNITY POLL
for BRADY & MORRIS ENGINEERING COMPANY
Please provide your vote to see the results

BRADY & MORRIS ENGINEERING COMPANY Last 5 Year Income Statement History

[Standalone]

Mar2025Mar2024Mar2023Mar2022Mar2021
INCOME :
Gross Sales ₹90 Cr₹75 Cr₹60 Cr₹47 Cr₹38 Cr
     Sales ₹89 Cr₹74 Cr₹60 Cr₹46 Cr₹38 Cr
     Job Work/ Contract Receipts -----
     Processing Charges / Service Income ₹1.39 Cr₹0.70 Cr₹0.68 Cr₹0.29 Cr₹0.21 Cr
     Revenue from property development -----
     Other Operational Income ₹0.03 Cr₹0.04 Cr₹0.09 Cr₹0.08 Cr₹0.02 Cr
Less: Excise Duty -----
Net Sales ₹90 Cr₹75 Cr₹60 Cr₹47 Cr₹38 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹-0.42 Cr₹0.28 Cr₹0.22 Cr₹-1.54 Cr₹4.08 Cr
Raw Material Consumed ₹53 Cr₹42 Cr₹35 Cr₹29 Cr₹19 Cr
     Opening Raw Materials ₹7.11 Cr₹5.54 Cr₹6.66 Cr₹5.29 Cr₹5.37 Cr
     Purchases Raw Materials ₹57 Cr₹44 Cr₹34 Cr₹31 Cr₹19 Cr
     Closing Raw Materials ₹12 Cr₹7.11 Cr₹5.54 Cr₹6.66 Cr₹5.29 Cr
     Other Direct Purchases / Brought in cost -₹0.01 Cr₹0.11 Cr₹0.01 Cr-
     Other raw material cost -----
Power & Fuel Cost ₹0.49 Cr₹0.53 Cr₹0.42 Cr₹0.34 Cr₹0.27 Cr
     Electricity & Power ₹0.49 Cr₹0.53 Cr₹0.42 Cr₹0.34 Cr₹0.27 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹13 Cr₹11 Cr₹8.75 Cr₹7.13 Cr₹5.72 Cr
     Salaries, Wages & Bonus ₹13 Cr₹9.96 Cr₹8.15 Cr₹6.82 Cr₹5.48 Cr
     Contributions to EPF & Pension Funds ₹0.43 Cr₹0.35 Cr₹0.36 Cr₹0.20 Cr₹0.16 Cr
     Workmen and Staff Welfare Expenses ₹0.21 Cr₹0.25 Cr₹0.24 Cr₹0.11 Cr₹0.09 Cr
     Other Employees Cost -----
Other Manufacturing Expenses ₹8.48 Cr₹6.68 Cr₹6.16 Cr₹4.92 Cr₹3.61 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges ₹2.36 Cr₹2.24 Cr₹1.47 Cr₹1.49 Cr₹0.84 Cr
     Repairs and Maintenance ₹0.24 Cr₹0.22 Cr₹0.15 Cr₹0.10 Cr₹0.11 Cr
     Packing Material Consumed -----
     Other Mfg Exp ₹5.89 Cr₹4.22 Cr₹4.54 Cr₹3.33 Cr₹2.66 Cr
General and Administration Expenses ₹2.03 Cr₹1.52 Cr₹1.25 Cr₹0.99 Cr₹1.03 Cr
     Rent , Rates & Taxes ₹0.12 Cr₹0.10 Cr₹0.06 Cr₹0.06 Cr₹0.07 Cr
     Insurance ₹0.06 Cr₹0.08 Cr₹0.04 Cr₹0.05 Cr₹0.06 Cr
     Printing and stationery -----
     Professional and legal fees ₹0.62 Cr₹0.44 Cr₹0.61 Cr₹0.54 Cr₹0.61 Cr
     Traveling and conveyance ₹0.92 Cr₹0.61 Cr₹0.34 Cr₹0.15 Cr₹0.08 Cr
     Other Administration ₹0.33 Cr₹0.29 Cr₹0.20 Cr₹0.20 Cr₹0.21 Cr
Selling and Distribution Expenses ₹1.54 Cr₹0.30 Cr₹0.31 Cr₹0.29 Cr₹0.70 Cr
     Advertisement & Sales Promotion ₹0.12 Cr₹0.03 Cr₹0.05 Cr₹0.02 Cr₹0.02 Cr
     Sales Commissions & Incentives ₹1.42 Cr₹0.28 Cr₹0.26 Cr₹0.27 Cr₹0.12 Cr
     Freight and Forwarding -----
     Handling and Clearing Charges -----
     Other Selling Expenses ----₹0.56 Cr
Miscellaneous Expenses ₹0.84 Cr₹1.00 Cr₹0.56 Cr₹0.51 Cr₹0.47 Cr
     Bad debts /advances written off ---₹0.02 Cr₹0.02 Cr
     Provision for doubtful debts -₹0.22 Cr₹0.03 Cr₹0.07 Cr₹0.03 Cr
     Losson disposal of fixed assets(net) -₹0.00 Cr---
     Losson foreign exchange fluctuations -----
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses ₹0.84 Cr₹0.78 Cr₹0.53 Cr₹0.42 Cr₹0.43 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹79 Cr₹63 Cr₹53 Cr₹42 Cr₹35 Cr
Operating Profit (Excl OI) ₹11 Cr₹12 Cr₹7.38 Cr₹5.01 Cr₹2.95 Cr
Other Income ₹0.59 Cr₹0.60 Cr₹0.65 Cr₹0.57 Cr₹0.78 Cr
     Interest Received ₹0.17 Cr₹0.13 Cr₹0.16 Cr₹0.10 Cr₹0.21 Cr
     Dividend Received -----
     Profit on sale of Fixed Assets ----₹0.02 Cr
     Profits on sale of Investments -₹0.07 Cr₹0.09 Cr₹0.00 Cr-
     Provision Written Back ₹0.17 Cr₹0.04 Cr₹0.08 Cr₹0.19 Cr₹0.42 Cr
     Foreign Exchange Gains ₹0.03 Cr₹0.07 Cr₹0.03 Cr₹0.00 Cr₹0.00 Cr
     Others ₹0.22 Cr₹0.30 Cr₹0.28 Cr₹0.27 Cr₹0.12 Cr
Operating Profit ₹12 Cr₹13 Cr₹8.03 Cr₹5.58 Cr₹3.72 Cr
Interest ₹0.96 Cr₹0.76 Cr₹0.55 Cr₹0.51 Cr₹0.42 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan ----₹0.01 Cr
     Intereston Fixed deposits -----
     Bank Charges etc ₹0.69 Cr₹0.35 Cr₹0.34 Cr₹0.30 Cr₹0.25 Cr
     Other Interest ₹0.27 Cr₹0.41 Cr₹0.21 Cr₹0.21 Cr₹0.16 Cr
PBDT ₹11 Cr₹12 Cr₹7.48 Cr₹5.07 Cr₹3.30 Cr
Depreciation ₹0.99 Cr₹0.63 Cr₹0.58 Cr₹0.55 Cr₹0.64 Cr
Profit Before Taxation & Exceptional Items ₹10 Cr₹12 Cr₹6.90 Cr₹4.52 Cr₹2.66 Cr
Exceptional Income / Expenses ₹19 Cr----
Profit Before Tax ₹29 Cr₹12 Cr₹6.90 Cr₹4.52 Cr₹2.66 Cr
Provision for Tax ₹5.43 Cr₹3.10 Cr₹1.85 Cr₹1.33 Cr₹0.04 Cr
     Current Income Tax ₹4.52 Cr₹3.10 Cr₹1.79 Cr₹0.76 Cr₹0.47 Cr
     Deferred Tax ₹0.93 Cr₹0.00 Cr₹-0.02 Cr₹0.59 Cr₹-0.43 Cr
     Other taxes ₹-0.02 Cr₹0.00 Cr₹0.07 Cr₹-0.02 Cr₹0.00 Cr
Profit After Tax ₹24 Cr₹8.42 Cr₹5.06 Cr₹3.19 Cr₹2.63 Cr
Extra items -----
Adjustments to PAT -----
Profit Balance B/F ₹6.24 Cr₹2.83 Cr₹1.19 Cr₹1.00 Cr₹1.37 Cr
Appropriations ₹30 Cr₹11 Cr₹6.25 Cr₹4.19 Cr₹4.00 Cr
     General Reserves -----
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation --₹-0.58 Cr--
Equity Dividend % -----
Earnings Per Share ₹106.73₹37.40₹22.47₹14.19₹11.68
Adjusted EPS ₹106.73₹37.40₹22.47₹14.19₹11.68

Compare Income Statement of peers of BRADY & MORRIS ENGINEERING COMPANY

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
BRADY & MORRIS ENGINEERING COMPANY ₹250.7 Cr -3.5% -6.5% -44.1% Stock Analytics
BEML ₹16,722.3 Cr -8.1% -6% 0.7% Stock Analytics
ACTION CONSTRUCTION EQUIPMENT ₹11,923.2 Cr -8.6% -7.6% -21.2% Stock Analytics
SANGHVI MOVERS ₹3,031.9 Cr -13.3% -13.9% -6.7% Stock Analytics
TIL ₹1,916.8 Cr -4.3% -10.3% -8.8% Stock Analytics


BRADY & MORRIS ENGINEERING COMPANY Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
BRADY & MORRIS ENGINEERING COMPANY

-3.5%

-6.5%

-44.1%

SENSEX

-0.5%

2%

4.8%


You may also like the below Video Courses