| Brady & Morris Engineering Company Ltd | Industry : (Capital Goods-Non Electrical Equipment) | |
|---|---|---|
|
BSE Code : 505690 |
NSE Symbol : - |
P/E(TTM) : 40.75 |
|
ISIN Demat : INE856A01017 |
Div & Yield% : 0.00 |
EPS(TTM) : 21.29 |
|
Book Value(₹) : 219.24 |
Market Cap(₹Cr) : 195.22 |
Face Value(₹) : 10.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 90.31 | 75.21 | 60.37 | 46.79 | 38.09 |
| Other Income | 23.94 | 0.60 | 0.65 | 0.57 | 0.77 |
| Stock Adjustments | 0.42 | -0.28 | -0.22 | 1.54 | -4.08 |
| Total Income | 114.67 | 75.53 | 60.80 | 48.90 | 34.78 |
| EXPENDITURE : | |||||
| Raw Materials | 52.54 | 42.04 | 35.33 | 29.15 | 19.27 |
| Power and Fuel Cost | 0.49 | 0.53 | 0.42 | 0.34 | 0.27 |
| Other Manufacturing Expenses | 3.93 | 3.76 | 2.52 | 2.32 | 1.45 |
| Selling and Administration Expenses | 8.13 | 4.73 | 5.19 | 3.87 | 3.88 |
| Miscellaneous Expenses | 4.87 | 1.00 | 0.56 | 0.51 | 0.47 |
| Employee Benefit Expenses | 13.31 | 10.56 | 8.75 | 7.13 | 5.72 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 31.39 | 12.90 | 8.03 | 5.58 | 3.72 |
| Interest | 0.96 | 0.76 | 0.55 | 0.51 | 0.42 |
| Gross Profit | 30.43 | 12.14 | 7.48 | 5.07 | 3.30 |
| Depreciation | 0.99 | 0.63 | 0.58 | 0.55 | 0.64 |
| Profit Before Tax | 29.44 | 11.51 | 6.90 | 4.52 | 2.66 |
| Current Tax | 4.50 | 3.10 | 1.86 | 0.74 | 0.47 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 0.93 | 0.00 | -0.02 | 0.58 | -0.43 |
| Reported Net Profit | 24.01 | 8.41 | 5.05 | 3.19 | 2.63 |
| Extraordinary Items | 15.76 | 0.13 | 0.21 | 0.09 | 0.02 |
| Adjusted Net Profit | 8.25 | 8.28 | 4.84 | 3.10 | 2.61 |
| Adjustment below Net Profit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit/Loss Balance carried down | 6.24 | 2.83 | 1.19 | 1.00 | 1.37 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 5.00 | 5.00 | 3.42 | 3.00 | 3.00 |
| P & L Balance carried down | 25.25 | 6.24 | 2.83 | 1.19 | 1.00 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend Per Share(Rs) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Earnings Per Share-Unit Curr | 106.73 | 37.40 | 22.47 | 14.19 | 11.68 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 210.28 | 103.63 | 66.37 | 43.98 | 29.99 |
| Book Value(Adj)-Unit Curr | 210.28 | 103.63 | 66.37 | 43.98 | 29.99 |