Brady & Morris Share Price & Earnings Call Analysis

Financials of Brady & Morris

Quarterly Results, Profit & Loss, Balance Sheet, Cash Flows, and Ratios are shown below as separate sections.

Financials of Brady & Morris

Quarterly Results

Quarter-by-quarter operating performance

Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
Sales +15.5414.3015.9318.9826.0020.5623.4219.6326.6919.8412.9922.8117.46
Expenses +13.2811.7913.3415.5522.2117.0419.9616.6025.2217.7412.4420.1416.25
Operating Profit2.262.512.593.433.793.523.463.031.472.100.552.671.21
OPM %14.54%17.55%16.26%18.07%14.58%17.12%14.77%15.44%5.51%10.58%4.23%11.71%6.93%
Other Income +0.200.200.220.070.100.080.150.2119.470.440.650.760.94
Interest0.160.150.120.290.200.140.110.130.580.200.250.210.20
Depreciation0.170.140.150.170.180.230.240.250.270.250.290.290.31
Profit before tax2.132.422.543.043.513.233.262.8620.092.090.662.931.64
Tax %29.11%26.86%24.02%28.29%28.21%25.39%25.46%25.87%15.13%26.32%28.79%25.26%16.46%
Net Profit +1.511.771.932.192.522.412.432.1217.051.540.482.191.37
EPS in Rs6.717.878.589.7311.2010.7110.809.4275.786.842.139.736.09

Financials of Brady & Morris

Profit & Loss

Annual income statement trend

Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Sales +31.9835.8336.0023.7243.6643.5837.5346.7960.3775.2190.3173.11
Expenses +30.0633.5333.8026.2639.7640.7034.5841.7852.9962.9178.8366.57
Operating Profit1.922.302.20-2.543.902.882.955.017.3812.3011.486.54
OPM %6.00%6.42%6.11%-10.71%8.93%6.61%7.86%10.71%12.22%16.35%12.71%8.95%
Other Income +0.320.170.303.320.820.950.770.570.650.6019.912.79
Interest1.191.251.421.131.180.870.420.510.550.760.960.87
Depreciation1.201.081.020.781.020.770.640.550.580.630.991.14
Profit before tax-0.150.140.06-1.132.522.192.664.526.9011.5129.447.32
Tax %-0.00%-42.86%-0.00%-0.00%17.86%15.98%1.50%29.20%26.67%26.93%18.44%23.91%
Net Profit +-0.140.200.06-1.132.071.842.633.195.058.4124.015.57
EPS in Rs-0.620.890.27-5.029.208.1811.6914.1822.4437.38106.7124.76
Dividend Payout %-0.00%-0.00%-0.00%-0.00%-0.00%-0.00%-0.00%-0.00%-0.00%-0.00%-0.00%-0.00%

Financials of Brady & Morris

Balance Sheet

Capital structure and asset base

Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital2.252.252.252.252.252.252.252.252.252.252.252.25
Reserves-1.72-1.52-1.04-2.150.011.774.507.6512.6821.0745.0650.70
Borrowings +31.4830.9929.7830.9327.4721.2117.6417.7714.047.688.784.84
Other Liabilities +12.1111.8922.4114.6614.1411.459.0214.3111.7117.4921.0911.49
Total Liabilities44.1243.6153.4045.6943.8736.6833.4141.9840.6848.4977.1869.28
Fixed Assets +11.4611.1811.339.598.988.417.857.557.6010.369.459.39
CWIP1.061.562.261.261.061.061.081.162.091.171.211.30
Investments0.060.060.480.510.580.553.604.253.790.310.3320.28
Other Assets +31.5430.8139.3334.3333.2526.6620.8829.0227.2036.6566.1938.31
Total Assets44.1243.6153.4045.6943.8736.6833.4141.9840.6848.4977.1869.28

Financials of Brady & Morris

Cash Flows

Operating, investing and financing cash movement

Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Cash from Operating Activity +-15.452.263.62-5.324.707.267.450.745.075.85-0.973.01
Cash from Investing Activity +-0.39-2.28-1.665.23-0.15-0.49-3.50-0.37-0.791.2723.37-20.31
Cash from Financing Activity +16.26-0.48-1.86-0.00-4.55-6.73-3.97-0.38-4.27-7.120.14-4.82
Net Cash Flow0.43-0.490.10-0.09-0.000.03-0.02-0.010.01-0.0022.53-22.12
Free Cash Flow-16.06-0.161.75-0.254.497.077.370.403.523.3822.261.85
CFO/OP-805%98%165%206%122%277%249%32%90%73%36%70%

Financials of Brady & Morris

Ratios

Working capital efficiency and return ratios

Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Debtor Days153.17171.04238.97196.35118.0483.4286.17113.2785.0199.0593.0074.84
Inventory Days276.34179.49202.04494.82215.51201.51141.15159.70110.48104.19121.50163.40
Days Payable178.49153.39272.22315.52151.19111.9071.2895.4559.6555.2872.2046.45
Cash Conversion Cycle251.02197.13168.79375.65182.37173.03156.04177.52135.83147.95142.30191.78
Working Capital Days-46.3479.6673.10135.4197.73112.5791.2378.1662.9475.0855.05118.27
ROCE %4.33%4.36%4.72%-10.00%12.15%11.10%12.29%18.82%25.32%40.32%25.40%14.38%

Continue your research

Others in Agricultural, Commercial & Construction Vehicles this season

  • Jinkushal Industries Ltd (Q1 FY27)

    FY27 started with strong standalone revenue growth of 37% YoY (INR 51.29 crores). Key concall takeaways from Jinkushal Industries Ltd's Q1 FY27 earnings call…

  • TIL Ltd (Q1 FY27)

    The current order book is significant enough to potentially achieve a topline of over INR 200 crores this year. Key concall takeaways from TIL Ltd's Q1 FY27…

  • VST Tillers Tractors Ltd (Q3 FY25)

    Operational EBITDA showed 105% increase in Q3 FY '25; strong revenue growth at 29% YoY. Key concall takeaways from VST Till. Tract.'s Q3 FY25 earnings call…

  • Tata Motors Ltd (Q2 FY26)

    Industry volumes grew 8% YoY in Q2; Tata Motors outgrew the industry across product lines with strong growth in IMCV and SCV. Key concall takeaways from Tata…

Compare:vs Tata Motors Ltdvs Ashok Leyland Ltdvs Escorts Kubota Ltd