WH BRADY & COMPANY
|
WH BRADY & COMPANY Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹89 Cr | ₹74 Cr | ₹59 Cr | ₹52 Cr | ₹67 Cr |
| Sales | ₹76 Cr | ₹61 Cr | ₹48 Cr | ₹39 Cr | ₹49 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹14 Cr | ₹13 Cr | ₹11 Cr | ₹13 Cr | ₹17 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹0.04 Cr | ₹0.09 Cr | ₹0.08 Cr | ₹0.52 Cr | ₹0.10 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹89 Cr | ₹74 Cr | ₹59 Cr | ₹52 Cr | ₹67 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹0.42 Cr | ₹0.36 Cr | ₹-1.28 Cr | ₹4.36 Cr | ₹-2.07 Cr |
| Raw Material Consumed | ₹43 Cr | ₹36 Cr | ₹30 Cr | ₹20 Cr | ₹33 Cr |
| Opening Raw Materials | ₹5.54 Cr | ₹6.66 Cr | ₹5.29 Cr | ₹5.37 Cr | ₹9.12 Cr |
| Purchases Raw Materials | ₹43 Cr | ₹33 Cr | ₹29 Cr | ₹17 Cr | ₹24 Cr |
| Closing Raw Materials | ₹7.11 Cr | ₹5.54 Cr | ₹6.66 Cr | ₹5.29 Cr | ₹5.37 Cr |
| Other Direct Purchases / Brought in cost | ₹1.53 Cr | ₹1.74 Cr | ₹2.01 Cr | ₹2.85 Cr | ₹5.49 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹0.62 Cr | ₹0.54 Cr | ₹0.48 Cr | ₹0.40 Cr | ₹0.41 Cr |
| Electricity & Power | ₹0.62 Cr | ₹0.54 Cr | ₹0.48 Cr | ₹0.40 Cr | ₹0.41 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹13 Cr | ₹9.57 Cr | ₹8.16 Cr | ₹7.68 Cr | ₹8.82 Cr |
| Salaries, Wages & Bonus | ₹12 Cr | ₹8.86 Cr | ₹7.75 Cr | ₹7.27 Cr | ₹8.45 Cr |
| Contributions to EPF & Pension Funds | ₹0.40 Cr | ₹0.41 Cr | ₹0.25 Cr | ₹0.24 Cr | ₹0.21 Cr |
| Workmen and Staff Welfare Expenses | ₹0.35 Cr | ₹0.30 Cr | ₹0.17 Cr | ₹0.17 Cr | ₹0.16 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹7.00 Cr | ₹6.17 Cr | ₹4.87 Cr | ₹3.91 Cr | ₹6.05 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹2.24 Cr | ₹1.47 Cr | ₹1.49 Cr | ₹0.84 Cr | ₹1.49 Cr |
| Repairs and Maintenance | ₹3.22 Cr | ₹2.60 Cr | ₹1.95 Cr | ₹2.19 Cr | ₹2.24 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹1.54 Cr | ₹2.10 Cr | ₹1.43 Cr | ₹0.87 Cr | ₹2.32 Cr |
| General and Administration Expenses | ₹7.02 Cr | ₹6.76 Cr | ₹5.03 Cr | ₹4.45 Cr | ₹6.11 Cr |
| Rent , Rates & Taxes | ₹0.46 Cr | ₹0.41 Cr | ₹0.44 Cr | ₹0.47 Cr | ₹0.29 Cr |
| Insurance | ₹0.16 Cr | ₹0.11 Cr | ₹0.12 Cr | ₹0.14 Cr | ₹0.13 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹2.27 Cr | ₹1.56 Cr | ₹1.84 Cr | ₹2.05 Cr | ₹2.51 Cr |
| Traveling and conveyance | ₹1.71 Cr | ₹1.32 Cr | ₹0.35 Cr | ₹0.33 Cr | ₹1.75 Cr |
| Other Administration | ₹2.43 Cr | ₹3.37 Cr | ₹2.29 Cr | ₹1.45 Cr | ₹1.43 Cr |
| Selling and Distribution Expenses | ₹3.23 Cr | ₹3.06 Cr | ₹2.45 Cr | ₹2.82 Cr | ₹2.22 Cr |
| Advertisement & Sales Promotion | ₹0.03 Cr | ₹0.05 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Sales Commissions & Incentives | ₹0.10 Cr | ₹0.15 Cr | ₹0.53 Cr | ₹0.46 Cr | ₹0.37 Cr |
| Freight and Forwarding | ₹2.68 Cr | ₹2.43 Cr | ₹1.90 Cr | ₹1.79 Cr | ₹1.83 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.42 Cr | ₹0.42 Cr | - | ₹0.56 Cr | - |
| Miscellaneous Expenses | ₹4.40 Cr | ₹1.96 Cr | ₹2.02 Cr | ₹1.81 Cr | ₹4.25 Cr |
| Bad debts /advances written off | - | - | ₹0.02 Cr | - | ₹1.14 Cr |
| Provision for doubtful debts | ₹0.22 Cr | - | ₹0.07 Cr | - | - |
| Losson disposal of fixed assets(net) | ₹0.02 Cr | - | ₹0.00 Cr | ₹0.01 Cr | ₹0.03 Cr |
| Losson foreign exchange fluctuations | - | ₹0.00 Cr | - | ₹0.01 Cr | ₹0.06 Cr |
| Losson sale of non-trade current investments | ₹0.30 Cr | ₹0.08 Cr | ₹0.07 Cr | - | - |
| Other Miscellaneous Expenses | ₹3.86 Cr | ₹1.87 Cr | ₹1.87 Cr | ₹1.79 Cr | ₹3.02 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹78 Cr | ₹65 Cr | ₹52 Cr | ₹46 Cr | ₹59 Cr |
| Operating Profit (Excl OI) | ₹11 Cr | ₹9.69 Cr | ₹7.45 Cr | ₹6.95 Cr | ₹7.99 Cr |
| Other Income | ₹6.53 Cr | ₹1.69 Cr | ₹1.51 Cr | ₹1.08 Cr | ₹1.48 Cr |
| Interest Received | ₹1.26 Cr | ₹0.71 Cr | ₹0.46 Cr | ₹0.43 Cr | ₹0.37 Cr |
| Dividend Received | ₹0.07 Cr | ₹0.03 Cr | ₹0.07 Cr | - | ₹0.05 Cr |
| Profit on sale of Fixed Assets | - | ₹0.03 Cr | - | - | ₹0.01 Cr |
| Profits on sale of Investments | ₹1.35 Cr | ₹0.15 Cr | - | ₹0.02 Cr | - |
| Provision Written Back | ₹0.04 Cr | ₹0.13 Cr | ₹0.27 Cr | ₹0.42 Cr | ₹0.53 Cr |
| Foreign Exchange Gains | ₹0.08 Cr | ₹0.04 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.08 Cr |
| Others | ₹3.72 Cr | ₹0.62 Cr | ₹0.70 Cr | ₹0.21 Cr | ₹0.45 Cr |
| Operating Profit | ₹18 Cr | ₹11 Cr | ₹8.96 Cr | ₹8.03 Cr | ₹9.47 Cr |
| Interest | ₹1.11 Cr | ₹0.82 Cr | ₹0.86 Cr | ₹0.81 Cr | ₹1.63 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | ₹0.01 Cr | ₹0.06 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.43 Cr | ₹0.44 Cr | ₹0.40 Cr | ₹0.31 Cr | ₹0.41 Cr |
| Other Interest | ₹0.67 Cr | ₹0.38 Cr | ₹0.46 Cr | ₹0.48 Cr | ₹1.16 Cr |
| PBDT | ₹17 Cr | ₹11 Cr | ₹8.10 Cr | ₹7.22 Cr | ₹7.85 Cr |
| Depreciation | ₹1.24 Cr | ₹1.28 Cr | ₹1.40 Cr | ₹1.60 Cr | ₹1.92 Cr |
| Profit Before Taxation & Exceptional Items | ₹15 Cr | ₹9.28 Cr | ₹6.70 Cr | ₹5.62 Cr | ₹5.93 Cr |
| Exceptional Income / Expenses | - | ₹-0.26 Cr | - | - | - |
| Profit Before Tax | ₹15 Cr | ₹9.03 Cr | ₹6.70 Cr | ₹5.62 Cr | ₹5.93 Cr |
| Provision for Tax | ₹4.20 Cr | ₹2.18 Cr | ₹1.67 Cr | ₹0.60 Cr | ₹0.91 Cr |
| Current Income Tax | ₹3.76 Cr | ₹2.16 Cr | ₹1.10 Cr | ₹1.07 Cr | ₹0.99 Cr |
| Deferred Tax | ₹0.40 Cr | ₹-0.14 Cr | ₹0.59 Cr | ₹-0.43 Cr | - |
| Other taxes | ₹0.04 Cr | ₹0.16 Cr | ₹-0.02 Cr | ₹-0.03 Cr | ₹-0.08 Cr |
| Profit After Tax | ₹11 Cr | ₹6.84 Cr | ₹5.03 Cr | ₹5.02 Cr | ₹5.01 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-2.30 Cr | ₹-1.39 Cr | ₹-0.88 Cr | ₹-0.72 Cr | ₹-0.51 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹8.96 Cr | ₹5.45 Cr | ₹4.15 Cr | ₹4.30 Cr | ₹4.51 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹37 Cr | ₹34 Cr | ₹32 Cr | ₹30 Cr | ₹25 Cr |
| Appropriations | ₹46 Cr | ₹40 Cr | ₹36 Cr | ₹34 Cr | ₹29 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-0.05 Cr | ₹-0.43 Cr | ₹-0.15 Cr | ₹-0.46 Cr | ₹-0.36 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹35.15 | ₹21.38 | ₹16.28 | ₹16.85 | ₹17.68 |
| Adjusted EPS | ₹35.15 | ₹21.38 | ₹16.28 | ₹16.85 | ₹17.68 |
Compare Income Statement of peers of WH BRADY & COMPANY
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| WH BRADY & COMPANY | ₹190.1 Cr | -0.7% | 0.5% | -27.7% | Stock Analytics | |
| ADANI ENTERPRISES | ₹285,031.0 Cr | -1% | -4.7% | -12.7% | Stock Analytics | |
| REDINGTON | ₹19,778.9 Cr | -3.1% | -9.3% | 52.2% | Stock Analytics | |
| LLOYDS ENTERPRISES | ₹10,644.7 Cr | 4.8% | 7.6% | 70.3% | Stock Analytics | |
| MMTC | ₹10,204.5 Cr | 1.8% | 4.1% | -9% | Stock Analytics | |
| HONASA CONSUMER | ₹9,077.8 Cr | 2.7% | -2.7% | -28.9% | Stock Analytics | |
WH BRADY & COMPANY Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| WH BRADY & COMPANY | -0.7% |
0.5% |
-27.7% |
| SENSEX | -0.9% |
4.6% |
5% |
You may also like the below Video Courses