Nifty
:
23587.50
Sensex
:
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)
Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

WH Brady & Company Ltd.

Trading

Rating :
N/A

BSE: 501391 | NSE: Not Listed

NSE BSE
943.35
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  989.80
  •  989.80
  •  930.10
  •  956.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  553
  •  5.22
  •  1325.00
  •  403.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 240.55
  • 22.27
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 235.53
  • N/A
  • 3.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.76%
  • 7.33%
  • 13.47%
  • FII
  • DII
  • Others
  • 0%
  • 0.06%
  • 5.38%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.08
  • 6.05
  • 14.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.41
  • 7.14
  • 8.68

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.46
  • 14.79
  • 29.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.10
  • 12.16
  • 14.20

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.51
  • 1.41
  • 1.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.68
  • 6.36
  • 7.54

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
26.97
18.88
42.85%
24.24
17.67
37.18%
30.21
18.91
59.76%
22.72
17.62
28.94%
Expenses
23.09
16.74
37.93%
20.89
14.75
41.63%
26.52
16.40
61.71%
20.20
15.32
31.85%
EBITDA
3.88
2.14
81.31%
3.35
2.92
14.73%
3.69
2.50
47.60%
2.52
2.31
9.09%
EBIDTM
14.40%
11.35%
13.80%
16.54%
12.21%
13.24%
11.11%
13.08%
Other Income
2.33
1.46
59.59%
2.14
2.14
0.00%
1.06
0.38
178.95%
1.87
0.44
325.00%
Interest
0.24
0.21
14.29%
0.26
0.20
30.00%
0.31
0.19
63.16%
0.40
0.27
48.15%
Depreciation
0.49
0.29
68.97%
0.41
0.28
46.43%
0.34
0.35
-2.86%
0.32
0.33
-3.03%
PBT
5.49
3.10
77.10%
4.82
4.58
5.24%
4.10
2.33
75.97%
3.68
2.15
71.16%
Tax
1.54
0.86
79.07%
1.14
1.35
-15.56%
0.97
0.54
79.63%
1.02
0.61
67.21%
PAT
3.94
2.24
75.89%
3.67
3.23
13.62%
3.13
1.80
73.89%
2.66
1.54
72.73%
PATM
14.61%
11.87%
15.16%
18.29%
10.35%
9.50%
11.71%
8.76%
EPS
12.86
6.74
90.80%
11.84
10.76
10.04%
9.56
5.42
76.38%
8.09
4.83
67.49%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
104.14
89.48
74.39
59.20
52.46
66.70
59.06
38.69
49.68
46.32
45.14
Net Sales Growth
42.50%
20.28%
25.66%
12.85%
-21.35%
12.94%
52.65%
-22.12%
7.25%
2.61%
 
Cost Of Goods Sold
51.59
43.25
36.64
28.75
24.45
30.87
27.76
15.58
23.20
24.25
24.10
Gross Profit
52.55
46.23
37.75
30.45
28.00
35.84
31.30
23.11
26.48
22.07
21.03
GP Margin
50.46%
51.67%
50.75%
51.44%
53.37%
53.73%
53.00%
59.73%
53.30%
47.65%
46.59%
Total Expenditure
90.70
78.20
64.70
51.76
45.51
58.71
49.36
36.04
41.71
38.15
37.07
Power & Fuel Cost
-
0.62
0.54
0.48
0.40
0.41
0.44
0.38
0.39
0.45
0.45
% Of Sales
-
0.69%
0.73%
0.81%
0.76%
0.61%
0.75%
0.98%
0.79%
0.97%
1.00%
Employee Cost
-
12.69
9.57
8.16
7.68
8.82
8.02
7.63
7.41
7.30
6.54
% Of Sales
-
14.18%
12.86%
13.78%
14.64%
13.22%
13.58%
19.72%
14.92%
15.76%
14.49%
Manufacturing Exp.
-
7.00
6.17
4.87
3.91
6.05
4.14
5.22
4.01
0.68
1.10
% Of Sales
-
7.82%
8.29%
8.23%
7.45%
9.07%
7.01%
13.49%
8.07%
1.47%
2.44%
General & Admin Exp.
-
6.71
6.76
5.03
4.45
6.11
4.62
3.87
3.42
3.31
2.77
% Of Sales
-
7.50%
9.09%
8.50%
8.48%
9.16%
7.82%
10.00%
6.88%
7.15%
6.14%
Selling & Distn. Exp.
-
3.23
3.06
2.45
2.82
2.22
2.31
1.52
1.53
0.34
0.37
% Of Sales
-
3.61%
4.11%
4.14%
5.38%
3.33%
3.91%
3.93%
3.08%
0.73%
0.82%
Miscellaneous Exp.
-
4.71
1.96
2.02
1.81
4.24
2.07
1.84
1.75
1.82
0.37
% Of Sales
-
5.26%
2.63%
3.41%
3.45%
6.36%
3.50%
4.76%
3.52%
3.93%
3.85%
EBITDA
13.44
11.28
9.69
7.44
6.95
7.99
9.70
2.65
7.97
8.17
8.07
EBITDA Margin
12.91%
12.61%
13.03%
12.57%
13.25%
11.98%
16.42%
6.85%
16.04%
17.64%
17.88%
Other Income
7.40
6.53
1.69
1.51
1.08
1.48
0.97
0.78
0.89
0.43
0.50
Interest
1.21
1.11
0.82
0.86
0.81
1.63
2.34
2.61
2.82
2.41
2.79
Depreciation
1.56
1.24
1.28
1.39
1.60
1.92
1.87
1.61
1.93
2.08
2.48
PBT
18.09
15.46
9.28
6.70
5.62
5.92
6.44
-0.79
4.11
4.11
3.30
Tax
4.67
4.20
2.18
1.67
0.60
0.91
1.34
0.71
0.89
0.85
0.42
Tax Rate
25.82%
27.17%
24.17%
24.93%
10.68%
15.37%
20.81%
30.74%
21.65%
21.25%
16.73%
PAT
13.40
8.97
5.45
4.15
4.30
4.50
4.54
1.91
3.22
3.09
2.13
PAT before Minority Interest
10.79
11.26
6.84
5.03
5.02
5.01
5.11
1.60
3.22
3.15
2.09
Minority Interest
-2.61
-2.29
-1.39
-0.88
-0.72
-0.51
-0.57
0.31
0.00
-0.06
0.04
PAT Margin
12.87%
10.02%
7.33%
7.01%
8.20%
6.75%
7.69%
4.94%
6.48%
6.67%
4.72%
PAT Growth
52.10%
64.59%
31.33%
-3.49%
-4.44%
-0.88%
137.70%
-40.68%
4.21%
45.07%
 
EPS
51.54
34.50
20.96
15.96
16.54
17.31
17.46
7.35
12.38
11.88
8.19

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
60.55
50.58
45.49
40.57
60.26
57.41
54.83
54.93
52.36
51.45
Share Capital
2.55
2.55
2.55
2.55
2.55
2.55
2.55
2.55
2.55
2.55
Total Reserves
58.00
48.03
42.94
38.02
57.71
54.86
52.28
52.38
49.81
48.90
Non-Current Liabilities
9.69
6.23
8.03
7.60
9.03
9.62
12.62
14.98
16.81
18.90
Secured Loans
0.15
0.00
0.28
1.07
1.17
1.93
5.10
7.68
9.31
10.91
Unsecured Loans
0.00
0.00
0.00
0.00
0.27
0.27
0.00
0.00
6.16
5.76
Long Term Provisions
0.49
0.44
0.38
0.50
0.26
0.18
0.41
0.41
0.50
0.46
Current Liabilities
23.58
20.50
20.22
12.03
15.88
25.91
29.43
36.30
27.18
39.58
Trade Payables
6.51
6.01
7.26
4.75
7.60
11.07
11.26
16.18
9.43
9.24
Other Current Liabilities
11.48
8.02
8.01
5.39
5.25
6.09
8.33
8.82
5.29
4.34
Short Term Borrowings
5.08
6.11
4.88
1.83
2.71
8.50
9.65
11.22
12.09
25.57
Short Term Provisions
0.52
0.35
0.08
0.07
0.32
0.25
0.19
0.08
0.37
0.43
Total Liabilities
100.21
81.42
76.46
62.06
86.27
93.81
97.16
106.79
96.85
110.38
Net Block
13.01
10.27
9.81
10.82
38.10
13.01
12.10
14.02
47.93
50.40
Gross Block
23.12
19.60
18.51
18.24
52.45
17.68
15.17
15.82
90.39
88.83
Accumulated Depreciation
10.12
9.33
8.70
7.42
14.35
4.67
3.07
1.80
42.45
38.43
Non Current Assets
55.63
36.32
35.75
22.48
42.67
48.55
50.22
53.64
52.56
53.73
Capital Work in Progress
1.17
2.09
1.16
1.08
1.06
1.06
1.26
2.26
1.56
1.06
Non Current Investment
34.35
15.28
12.45
8.13
1.94
31.72
33.48
34.49
1.08
0.60
Long Term Loans & Adv.
5.45
7.29
10.88
0.88
1.57
2.63
3.30
2.86
1.99
1.67
Other Non Current Assets
0.00
0.03
0.00
0.00
0.00
0.12
0.09
0.00
0.00
0.00
Current Assets
44.58
45.11
40.72
39.58
43.61
45.26
46.93
53.15
44.28
56.65
Current Investments
0.31
9.38
5.39
2.95
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
12.08
10.90
12.36
9.57
14.03
15.88
17.92
15.02
14.84
14.93
Sundry Debtors
21.18
15.48
15.32
10.53
12.19
14.84
13.98
26.87
18.60
15.06
Cash & Bank
7.05
7.62
5.56
4.87
4.27
3.97
4.40
1.42
1.89
18.18
Other Current Assets
3.97
0.51
0.45
0.33
13.13
10.57
10.63
9.84
8.95
8.48
Short Term Loans & Adv.
3.38
1.22
1.62
11.33
11.67
7.89
9.00
9.70
8.75
8.36
Net Current Assets
21.00
24.61
20.50
27.55
27.73
19.35
17.50
16.85
17.11
17.07
Total Assets
100.21
81.43
76.47
62.06
86.28
93.81
97.15
106.79
96.84
110.38

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
8.00
11.21
4.62
11.27
6.98
8.19
2.71
6.61
3.00
-0.33
PBT
15.46
9.02
6.70
5.62
7.75
6.44
2.31
4.11
4.03
2.61
Adjustment
-2.39
1.00
1.04
1.50
3.15
3.14
-1.51
3.48
4.09
4.88
Changes in Working Capital
-2.33
2.73
-2.16
3.91
-3.18
-0.09
2.66
-0.12
-4.33
-7.16
Cash after chg. in Working capital
10.74
12.76
5.58
11.03
7.72
9.49
3.45
7.47
3.79
0.33
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.74
-1.55
-0.96
0.24
-0.74
-1.31
-0.74
-0.87
-0.76
-0.56
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.03
-0.10
Cash From Investing Activity
-1.03
-6.94
-3.05
-6.06
1.17
-2.47
4.14
-2.35
-2.16
-0.19
Net Fixed Assets
-0.35
-0.47
-0.01
34.28
-34.61
-2.14
-0.50
64.94
-0.76
0.00
Net Investments
-8.67
-3.32
-3.05
-3.09
29.75
1.82
1.04
-33.00
-12.98
0.29
Others
7.99
-3.15
0.01
-37.25
6.03
-2.15
3.60
-34.29
11.58
-0.48
Cash from Financing Activity
-7.18
-6.20
-1.59
-4.60
-7.86
-6.21
-1.29
-4.83
-3.87
0.96
Net Cash Inflow / Outflow
-0.22
-1.92
-0.03
0.60
0.29
-0.50
5.55
-0.58
-3.03
0.44
Opening Cash & Equivalents
-1.65
0.27
0.30
4.27
3.97
4.47
-1.99
-1.42
-7.13
-7.57
Closing Cash & Equivalent
-1.87
-1.65
0.27
4.87
4.27
3.97
3.56
-1.99
-10.16
-7.13

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
237.47
198.37
178.41
159.11
236.31
225.14
215.01
92.93
76.74
65.51
ROA
12.40%
8.67%
7.26%
6.77%
5.57%
5.35%
1.57%
3.16%
3.04%
2.11%
ROE
20.26%
14.24%
11.69%
9.96%
8.52%
9.10%
4.07%
14.86%
17.37%
13.12%
ROCE
27.02%
18.19%
15.78%
11.75%
11.11%
12.23%
8.32%
14.59%
11.59%
10.60%
Fixed Asset Turnover
4.19
3.91
3.23
1.48
1.90
3.60
2.63
1.07
0.52
0.51
Receivable days
74.77
75.54
79.59
79.04
73.94
89.05
182.97
145.84
132.62
112.87
Inventory Days
46.87
57.03
67.50
82.07
81.83
104.47
147.52
95.77
117.28
107.32
Payable days
52.82
66.08
76.21
92.16
110.38
90.14
167.61
119.72
90.97
82.99
Cash Conversion Cycle
68.82
66.49
70.88
68.95
45.40
103.38
162.87
121.89
158.93
137.20
Total Debt/Equity
0.09
0.12
0.13
0.09
0.08
0.24
0.33
0.92
1.53
2.65
Interest Cover
14.95
12.01
8.79
7.98
4.65
3.75
1.88
2.46
2.66
1.90

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • WH Brady - Quarterly Results
    9th Nov 2024, 12:00 AM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.