BRADY & MORRIS ENGINEERING COMPANY
|
BRADY & MORRIS ENGINEERING COMPANY Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| 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