Brady & Morris Engineering Company Ltd
NSE: BSE: 505690
₹548.75
+3.70 (0.68%)
Tue, 10 Nov 2026, 02:36 pm
Market Cap (in Cr)122.64
PE Ratio25.63
Dividend0
Producer Manufacturing
Industrial Machinery
24.5KBrady & Morris Engineering Company Income Statement
| Particulars | Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total revenue | 97.52M | 133.67M | 197.98M | 251.12M | 264.28M | 262.23M | 343.71M | 310.08M | 343.96M | 319.81M | 358.29M | 359.97M | 237.24M | 435.87M | 434.17M | 374.14M | 465.18M | 601.11M | 749.33M | 888.85M |
| Gross profit | 11.88M | 25.39M | 23.30M | 35.39M | 33.32M | -1.41M | 15.90M | 42.81M | 56.62M | 37.20M | 42.60M | 46.56M | 271.00K | 74.96M | 87.07M | 59.78M | 86.27M | 122.97M | 171.30M | 180.38M |
| Operating expenses (excl. COGS) | -11.47M | -18.28M | -13.03M | -27.85M | -23.65M | -19.39M | -27.66M | -23.75M | -22.61M | -24.83M | -30.37M | -34.81M | -33.56M | -39.95M | -42.51M | -32.49M | -41.66M | -54.99M | -54.53M | -73.96M |
| Selling/general/admin expenses, total | -11.19M | -18.08M | — | -27.47M | -23.21M | -10.39M | -26.43M | -22.88M | -21.62M | -23.41M | -28.93M | -33.07M | -30.96M | -46.09M | -47.70M | -36.79M | -41.65M | -54.99M | -54.17M | -73.90M |
| Research & development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | 0 | 0 | — | — | — | — | — | — | — | — | 0 |
| Selling/general/admin expenses, other | -11.19M | -18.08M | — | -27.47M | -23.21M | -10.39M | -26.43M | -22.88M | -21.62M | -23.41M | -28.93M | -33.07M | -30.96M | -46.09M | -47.70M | -36.79M | -41.65M | -54.99M | -54.17M | -73.90M |
| Other operating expenses, total | -282.26K | -201.50K | -13.03M | -384.78K | -440.97K | -9.00M | -1.22M | -863.00K | -995.00K | -1.42M | -1.44M | -1.75M | -2.60M | 6.14M | 5.19M | 4.30M | -12.00K | -5.00K | -360.00K | -68.00K |
| Operating income | 406.69K | 7.11M | 10.27M | 7.53M | 9.67M | -20.80M | -11.76M | 19.07M | 34.01M | 12.38M | 12.24M | 11.75M | -33.28M | 35.01M | 44.56M | 27.29M | 44.61M | 67.97M | 116.77M | 106.42M |
| Non-operating income, total | 3.91M | 5.11M | 4.08M | 3.91M | -4.33M | -8.55M | -4.62M | -11.47M | -24.27M | -13.85M | -10.79M | -11.16M | 21.95M | -9.75M | -4.42M | -647.00K | 587.00K | 1.05M | -1.65M | 188.00M |
| Interest expense, net of interest capitalized | -1.67M | -2.34M | -6.40M | -10.03M | -12.42M | -13.50M | -23.42M | -11.48M | -9.92M | -11.94M | -12.49M | -14.20M | -11.28M | -11.79M | -8.71M | -4.18M | -5.06M | -5.46M | -7.62M | -9.60M |
| Interest capitalized | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Non-operating income, excl. interest expenses | 5.58M | 7.45M | 10.48M | 13.94M | 8.09M | 4.95M | 1.21M | 1.23M | 1.72M | 3.31M | 1.70M | 3.05M | 33.23M | 2.04M | 4.29M | 3.48M | 4.43M | 4.65M | 4.83M | 237.68M |
| Non-operating interest income | 42.66K | 62.19K | 214.40K | 309.90K | 420.66K | 330.56K | 602.00K | 593.00K | 772.00K | 1.79M | 1.11M | 1.79M | 1.43M | 1.28M | 1.45M | 2.14M | 882.00K | 1.14M | 1.25M | 1.74M |
| Miscellaneous non-operating expense | 5.54M | 7.39M | 10.26M | 13.63M | 7.67M | 4.62M | 610.00K | 638.00K | 949.00K | 1.53M | 591.00K | 1.26M | 31.80M | 762.00K | 2.84M | 1.34M | 3.55M | 3.51M | 3.59M | 235.93M |
| Unusual income/expense | — | — | — | — | — | — | 17.59M | -1.22M | -16.07M | -5.22M | — | — | — | — | 0 | 51.00K | 1.22M | 1.85M | 1.13M | -40.08M |
| Pretax income | 4.32M | 12.22M | 14.35M | 11.44M | 5.34M | -29.35M | -16.37M | 7.60M | 9.74M | -1.47M | 1.45M | 593.00K | -11.34M | 25.27M | 40.14M | 26.64M | 45.19M | 69.02M | 115.12M | 294.42M |
| Taxes | -1.53M | -4.09M | -4.92M | -4.61M | -1.49M | -555.21K | 1.67M | 0 | 0 | 0 | 586.00K | 0 | 0 | -4.54M | -3.50M | -354.00K | -13.26M | -18.47M | -30.97M | -54.28M |
| Non-controlling/minority interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| After tax other income/expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income before discontinued operations | 2.79M | 8.13M | 9.43M | 6.83M | 3.85M | -29.90M | -28.37M | 7.58M | 9.74M | -1.47M | 2.04M | 593.00K | -11.34M | 20.73M | 36.64M | 26.29M | 31.93M | 50.55M | 84.15M | 240.14M |
| Net income | 2.79M | 8.13M | 9.43M | 6.83M | 3.85M | -29.90M | -28.37M | 7.58M | 9.74M | -1.47M | 2.04M | 593.00K | -11.34M | 20.73M | 18.39M | 26.29M | 31.93M | 50.55M | 84.15M | 240.14M |
| Dilution adjustment | 0 | 0 | 0 | -3.94K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred dividends | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Diluted net income available to common stockholders | 2.79M | 8.13M | 9.43M | 6.83M | 3.85M | -29.90M | -28.37M | 7.58M | 9.74M | -1.47M | 2.04M | 593.00K | -11.34M | 20.73M | 18.39M | 26.29M | 31.93M | 50.55M | 84.15M | 240.14M |
| Basic earnings per share (Basic EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Diluted earnings per share (Diluted EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | 2.88M | 10.58M | 16.04M | 15.10M | 20.05M | -11.21M | -2.27M | 29.84M | 44.53M | 24.35M | 23.03M | 21.94M | -25.44M | 45.17M | 52.25M | 33.69M | 50.13M | 73.76M | 123.08M | 116.33M |
| EBIT | 406.69K | 7.11M | 10.27M | 7.53M | 9.67M | -20.80M | -11.76M | 19.07M | 34.01M | 12.38M | 12.24M | 11.75M | -33.28M | 35.01M | 44.56M | 27.29M | 44.61M | 67.97M | 116.77M | 106.42M |
| Total operating expenses | -97.11M | -126.56M | -187.71M | -243.59M | -254.61M | -283.04M | -355.47M | -291.01M | -309.94M | -307.43M | -346.05M | -348.22M | -270.52M | -400.86M | -389.61M | -346.86M | -420.57M | -533.14M | -632.56M | -782.43M |
| Prepaid expenses | 328.38K | 11.58M | 17.25M | 12.95M | 7.52M | 7.99M | 3.47M | 982.00K | 380.00K | 556.00K | 1.08M | 4.78M | 6.15M | 659.00K | 749.00K | 1.33M | 1.64M | 1.38M | 965.00K | 1.74M |
| Deferred income, current | — | — | — | — | — | — | — | — | 9.08M | — | — | 33.32M | 22.85M | 15.80M | 21.51M | 19.66M | 39.59M | 17.10M | 71.36M | 38.66M |
| Capital and operating lease obligations | 185.13K | 2.92M | 1.95M | 1.42M | 293.99K | 530.36K | 1.14M | 739.00K | 396.00K | 481.00K | 166.00K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating lease liabilities | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Deferred tax liabilities | 110.28K | 187.27K | — | 507.52K | 860.04K | 1.67M | — | — | 0 | 0 | 0 | 0 | 0 | — | — | — | 1.54M | 1.39M | 1.41M | 10.69M |
| Deferred income, non-current | 0 | 0 | 0 | 0 | 0 | 0 | 134.19M | 130.75M | 134.39M | 4.87M | 0 | 0 | 0 | — | — | — | — | — | — | — |
| Minority interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in accrued expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — | — | — |
| Common dividends paid | -1.01M | -1.28M | -2.63M | -3.95M | -3.95M | 0 | -13.00K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
