W H Brady & Co Ltd
NSE: BSE: 501391
₹539
(0.06%)
Wed, 18 Mar 2026, 04:11 pm
Market Cap1.37B
PE Ratio7.98
Dividend0
Producer Manufacturing
Industrial Machinery
24.5KW H Brady & Co Income Statement
| Particulars | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total revenue | 117.90M | 170.97M | 252.48M | 333.42M | 307.17M | 308.41M | 375.09M | 342.78M | 364.68M | 350.86M | 360.05M | 495.46M | 386.51M | 590.59M | 667.05M | 514.03M | 592.05M | 743.85M | 894.82M | 1.05B |
| Gross profit | -10.46M | 29.39M | 37.96M | 41.64M | 8.17M | -28.95M | -9.47M | 18.27M | 29.89M | 855.00K | 8.24M | 119.29M | 75.56M | 168.21M | 187.31M | 134.96M | 148.08M | 212.86M | 258.20M | 282.01M |
| Operating expenses (excl. COGS) | -10.72M | -39.88M | -53.45M | -86.89M | -42.88M | -44.89M | -58.06M | -47.36M | -47.32M | -44.28M | -50.19M | -58.85M | -65.16M | -90.71M | -104.09M | -86.58M | -86.87M | -125.81M | -155.24M | -166.30M |
| Selling/general/admin expenses, total | — | -38.75M | -51.73M | -85.62M | -42.30M | -44.54M | -56.62M | -41.54M | -42.60M | -39.03M | -47.04M | -56.96M | -61.19M | -88.98M | -97.91M | -84.64M | -85.38M | -124.31M | -153.27M | -164.60M |
| Research & development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling/general/admin expenses, other | — | -38.75M | -51.73M | -85.62M | -42.30M | -44.54M | -56.62M | -41.54M | -42.60M | -39.03M | -47.04M | -56.96M | -61.19M | -88.98M | -97.91M | -84.64M | -85.38M | -124.31M | -153.27M | -164.60M |
| Other operating expenses, total | -10.72M | -1.13M | -1.72M | -1.27M | -576.86K | -350.07K | -1.44M | -5.82M | -4.71M | -5.24M | -3.15M | -1.89M | -3.98M | -1.73M | -6.18M | -1.94M | -1.49M | -1.50M | -1.97M | -1.70M |
| Operating income | -21.18M | -10.49M | -15.49M | -45.25M | -34.71M | -73.84M | -67.53M | -29.09M | -17.43M | -43.42M | -41.95M | 60.44M | 10.40M | 77.50M | 83.22M | 48.38M | 61.21M | 87.05M | 102.96M | 115.71M |
| Non-operating income, total | 39.87M | 43.47M | 50.63M | 75.56M | 67.33M | 62.18M | 63.46M | 71.12M | 70.78M | 69.52M | 82.24M | -19.37M | 12.66M | -13.07M | -5.72M | 7.83M | 5.80M | 3.20M | 51.64M | 218.38M |
| Interest expense, net of interest capitalized | -4.58M | -4.96M | -9.52M | -11.61M | -15.02M | -20.13M | -35.66M | -31.05M | -25.24M | -27.85M | -24.07M | -28.20M | -26.12M | -19.11M | -13.48M | -7.40M | -8.40M | -8.20M | -11.09M | -14.52M |
| Interest capitalized | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Non-operating income, excl. interest expenses | 44.46M | 48.43M | 60.15M | 87.17M | 82.34M | 82.31M | 91.12M | 102.19M | 103.94M | 102.09M | 107.41M | 8.70M | 38.73M | 5.23M | 10.87M | 14.98M | 9.09M | 7.63M | 27.36M | 211.77M |
| Non-operating interest income | 1.47M | 531.51K | 288.74K | 358.95K | 584.38K | 420.57K | 0 | 0 | 0 | — | 0 | 2.72M | 4.09M | 1.96M | 3.74M | 4.32M | 4.62M | 7.05M | 12.62M | 19.75M |
| Miscellaneous non-operating expense | 43.00M | 47.90M | 59.86M | 86.81M | 81.76M | 81.89M | 91.12M | 102.19M | 103.94M | 102.09M | 107.41M | 5.98M | 34.64M | 3.28M | 7.13M | 10.66M | 4.47M | 583.00K | 14.74M | 192.03M |
| Unusual income/expense | -12.80K | -1.54K | — | — | — | — | 8.00M | -28.00K | -7.93M | -4.72M | -1.09M | 120.00K | 44.00K | 804.00K | -3.11M | 245.00K | 5.10M | 3.77M | 35.36M | 21.12M |
| Pretax income | 18.70M | 32.98M | 35.15M | 30.31M | 32.62M | -11.66M | -4.07M | 42.03M | 53.35M | 26.10M | 40.29M | 41.07M | 23.05M | 64.44M | 77.49M | 56.21M | 67.00M | 90.25M | 154.60M | 334.09M |
| Taxes | -3.82M | -10.37M | -9.21M | -7.34M | -6.27M | -4.43M | -2.96M | -6.05M | -8.98M | -4.00M | -8.49M | -8.91M | -7.09M | -13.36M | -9.11M | -6.01M | -16.71M | -21.82M | -42.02M | -62.28M |
| Non-controlling/minority interest | -593.55K | -2.39M | -2.77M | -1.23M | -645.14K | 5.42M | 5.70M | -1.52M | -2.68M | 399.00K | -560.00K | -49.00K | 3.12M | -5.70M | -5.06M | -7.23M | -8.78M | -13.90M | -22.95M | -65.49M |
| After tax other income/expense | -800 | -35.00K | -21.30K | -28.00K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income before discontinued operations | 14.29M | 20.18M | 23.14M | 21.71M | 25.70M | -10.67M | -1.33M | 34.46M | 41.69M | 22.50M | 31.24M | 32.10M | 19.08M | 45.38M | 63.32M | 42.98M | 41.51M | 54.53M | 89.63M | 206.32M |
| Net income | 14.29M | 20.18M | 23.14M | 21.71M | 25.70M | -10.67M | -1.33M | 34.46M | 41.69M | 22.50M | 31.24M | 32.10M | 19.08M | 45.38M | 45.08M | 42.98M | 41.51M | 54.53M | 89.63M | 206.32M |
| Dilution adjustment | 0 | 0 | 2.77M | 0 | 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 | 14.29M | 20.18M | 25.91M | 21.71M | 25.70M | -10.67M | -1.33M | 34.46M | 41.69M | 22.50M | 31.24M | 32.10M | 19.08M | 45.38M | 45.08M | 42.98M | 41.51M | 54.53M | 89.63M | 206.32M |
| Basic earnings per share (Basic EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Diluted earnings per share (Diluted EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | -15.86M | -4.06M | -4.73M | -32.64M | -19.28M | -58.93M | -49.76M | -8.75M | 1.51M | -18.67M | -21.11M | 79.78M | 26.54M | 96.25M | 102.45M | 64.38M | 75.16M | 98.97M | 114.53M | 136.25M |
| EBIT | -21.18M | -10.49M | -15.49M | -45.25M | -34.71M | -73.84M | -67.53M | -29.09M | -17.43M | -43.42M | -41.95M | 60.44M | 10.40M | 77.50M | 83.22M | 48.38M | 61.21M | 87.05M | 102.96M | 115.71M |
| Total operating expenses | -139.07M | -181.46M | -267.97M | -378.67M | -341.88M | -382.25M | -442.62M | -371.87M | -382.12M | -394.28M | -402.00M | -435.02M | -376.12M | -513.08M | -583.83M | -465.65M | -530.84M | -656.80M | -791.85M | -935.72M |
| Prepaid expenses | 22.19M | 8.30M | 35.72M | 30.30M | 19.75M | 17.76M | 758.00K | 1.54M | 1.11M | 1.13M | 1.71M | 1.37M | 1.77M | 1.26M | 1.63M | 1.88M | 2.17M | 2.15M | 1.67M | 2.57M |
| Deferred income, current | — | — | — | — | — | — | — | — | — | — | — | 34.18M | 25.34M | 17.04M | 23.06M | 21.69M | 44.19M | 26.56M | 76.42M | 49.93M |
| Capital and operating lease obligations | 0 | 0 | 5.97M | 6.04M | 1.75M | 0 | 8.01M | 5.28M | 4.94M | 2.72M | 4.48M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating lease liabilities | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Deferred tax liabilities | 315.22K | — | — | — | 89.22K | 1.64M | — | — | 0 | — | 0 | 0 | 0 | — | — | — | 1.54M | 2.15M | 8.06M | 18.02M |
| Deferred income, non-current | 0 | 0 | — | — | 0 | 0 | 0 | 0 | 0 | — | 0 | 0 | 0 | — | — | — | — | 0 | 3.74M | 2.33M |
| Minority interest | 7.44M | 9.75M | 10.99M | 10.58M | 10.35M | 4.13M | 3.69M | 5.49M | 4.88M | 4.48M | 5.04M | 5.81M | 2.76M | 8.69M | 11.04M | 18.56M | 27.21M | 41.07M | 63.88M | 129.32M |
| Change in accrued expenses | — | — | — | — | — | — | — | — | — | — | 0 | — | — | — | — | — | — | — | — | — |
| Common dividends paid | -3.30M | -4.14M | -5.62M | -7.20M | -7.96M | -7.96M | -4.00M | -4.45M | -4.47M | -4.47M | -3.07M | -2.30M | — | 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 |
Open Your Free Demat Account Now!
Facebook
Twitter
Instagram
LinkedIn
Youtube
Calculators
Popular Calculators
Group Stocks
Pocketful Fintech Capital Private Limited (CIN U65999DL2021PTC390548) | The SEBI Registration No. allotted to us is INZ000313732. NSE Member Code: 90326 | BSE Member Code: 6808 | MCX Member Code: 57120 DP | CDSL: 12099800