Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹145Cr
Rev Gr TTM
Revenue Growth TTM
-6.75%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

WHBRADY
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -3.5 | 0.5 | -6.9 | 28.9 | 59.8 | 37.2 | 42.9 | 3.3 | 0.9 | -2.7 | -37.7 | 14.8 |
| 16 | 15 | 17 | 20 | 27 | 21 | 23 | 20 | 28 | 22 | 15 | 24 |
Operating Profit Operating ProfitCr |
| 13.3 | 16.5 | 11.3 | 11.1 | 12.2 | 13.8 | 14.4 | 14.7 | 6.5 | 7.3 | 8.7 | 10.4 |
Other Income Other IncomeCr | 0 | 2 | 1 | 2 | 1 | 2 | 2 | 2 | 18 | 3 | 1 | 2 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
| 2 | 5 | 3 | 4 | 4 | 5 | 5 | 4 | 19 | 4 | 1 | 4 |
| 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 1 | 0 | 1 |
|
Growth YoY PAT Growth YoY% | -10.0 | 196.3 | -7.0 | 72.7 | 73.9 | 13.9 | 75.9 | 21.1 | 422.4 | -28.8 | -71.3 | -9.3 |
| 9.5 | 18.3 | 11.9 | 11.7 | 10.4 | 15.2 | 14.6 | 13.7 | 53.7 | 11.1 | 6.7 | 10.8 |
| 7.0 | 12.7 | 8.8 | 10.4 | 12.3 | 14.4 | 15.5 | 12.6 | 64.1 | 10.3 | 4.4 | 11.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| -2.5 | 2.6 | 7.2 | -22.1 | 52.7 | 12.9 | -21.4 | 12.9 | 25.6 | 20.3 | 17.5 | -7.0 |
| 37 | 38 | 42 | 36 | 49 | 57 | 46 | 52 | 65 | 78 | 92 | 90 |
Operating Profit Operating ProfitCr |
| 18.1 | 17.7 | 16.0 | 6.8 | 16.4 | 14.7 | 13.3 | 12.6 | 13.0 | 12.6 | 12.0 | 8.1 |
Other Income Other IncomeCr | 0 | 0 | 1 | 4 | 1 | 1 | 1 | 2 | 1 | 7 | 24 | 24 |
Interest Expense Interest ExpenseCr | 3 | 2 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 2 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 2 | 3 |
| 3 | 4 | 4 | 2 | 6 | 8 | 6 | 7 | 9 | 15 | 33 | 28 |
| 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 4 | 6 | 5 |
|
| -50.7 | 45.3 | 1.1 | -50.4 | 219.9 | 33.9 | -26.6 | 0.2 | 36.1 | 64.5 | 141.4 | -15.3 |
| 4.8 | 6.9 | 6.5 | 4.1 | 8.7 | 10.3 | 9.6 | 8.5 | 9.2 | 12.6 | 25.9 | 23.5 |
| 8.7 | 15.8 | 12.6 | 6.3 | 20.0 | 19.7 | 19.7 | 19.7 | 26.8 | 44.1 | 106.6 | 90.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| 49 | 50 | 52 | 52 | 55 | 58 | 38 | 43 | 48 | 58 | 80 | 83 |
Current Liabilities Current LiabilitiesCr | 40 | 27 | 36 | 29 | 26 | 16 | 12 | 20 | 21 | 24 | 31 | 22 |
Non Current Liabilities Non Current LiabilitiesCr | 19 | 17 | 15 | 13 | 10 | 9 | 8 | 8 | 6 | 10 | 11 | 10 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 57 | 44 | 53 | 47 | 45 | 44 | 40 | 41 | 45 | 45 | 77 | 71 |
Non Current Assets Non Current AssetsCr | 54 | 53 | 54 | 50 | 49 | 43 | 23 | 36 | 36 | 56 | 60 | 60 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 0 | 3 | 7 | 3 | 8 | 7 | 11 | 5 | 11 | 8 | 0 |
Investing Cash Flow Investing Cash FlowCr | 0 | -2 | -2 | 4 | -2 | 1 | -6 | -3 | -7 | -1 | 23 |
Financing Cash Flow Financing Cash FlowCr | 1 | -4 | -5 | -1 | -6 | -8 | -5 | -2 | -6 | -7 | 0 |
|
Free Cash Flow Free Cash FlowCr | -1 | 1 | 4 | 7 | 6 | 7 | 11 | 4 | 10 | 4 | 19 |
| -15.2 | 94.3 | 205.5 | 169.5 | 160.3 | 102.1 | 224.6 | 91.8 | 163.8 | 71.1 | -0.3 |
CFO To EBITDA CFO To EBITDA% | -4.1 | 36.5 | 82.9 | 102.1 | 84.4 | 71.1 | 162.2 | 62.0 | 115.7 | 70.9 | -0.6 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 29 | 38 | 39 | 42 | 31 | 20 | 31 | 51 | 66 | 111 | 198 |
Price To Earnings Price To Earnings | 13.8 | 12.4 | 12.1 | 22.0 | 6.9 | 4.5 | 7.3 | 12.3 | 12.2 | 12.3 | 9.6 |
Price To Sales Price To Sales | 0.6 | 0.8 | 0.8 | 1.1 | 0.5 | 0.3 | 0.6 | 0.9 | 0.9 | 1.2 | 1.9 |
Price To Book Price To Book | 1.7 | 2.0 | 0.7 | 0.8 | 0.5 | 0.3 | 0.8 | 1.1 | 1.3 | 1.8 | 2.4 |
| 6.4 | 7.8 | 7.1 | 19.7 | 3.9 | 2.0 | 4.3 | 6.9 | 6.7 | 9.7 | 13.9 |
Profitability Ratios Profitability Ratios |
| 46.6 | 47.6 | 53.3 | 59.7 | 53.0 | 53.7 | 53.4 | 51.4 | 50.7 | 51.7 | 50.3 |
| 18.1 | 17.7 | 16.0 | 6.8 | 16.4 | 14.7 | 13.3 | 12.6 | 13.0 | 12.6 | 12.0 |
| 4.8 | 6.9 | 6.5 | 4.1 | 8.7 | 10.3 | 9.6 | 8.5 | 9.2 | 12.6 | 25.9 |
| 5.8 | 8.1 | 9.4 | 7.1 | 12.9 | 14.6 | 14.5 | 14.7 | 17.3 | 25.2 | 37.4 |
| 4.3 | 6.1 | 5.8 | 2.9 | 8.9 | 11.3 | 12.4 | 11.1 | 13.5 | 18.6 | 32.9 |
| 2.0 | 3.3 | 3.0 | 1.6 | 5.5 | 7.9 | 8.0 | 6.6 | 8.4 | 11.2 | 19.8 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Established in **1913**, W. H. Brady & Company Limited is a venerable Indian conglomerate with over a century of operational history. The company functions as a diversified holding and operating entity, maintaining a strategic balance between direct trading, high-yield real estate rentals, and specialized manufacturing through its key subsidiary.
### Core Business Segments & Revenue Streams
The Group’s operations are categorized into three distinct reporting segments under **IND AS 108**, providing a diversified revenue base that hedges against sector-specific volatility.
* **Trading & Infrastructure Representation:** With over **70 years** of experience, the company trades in standardized **Material Handling Equipment**. It acts as a critical bridge for global technology leaders entering the Indian market, specifically targeting the **Aviation** (Air Traffic Control and terminal solutions) and **Highways** sectors.
* **Real Estate & Renting:** The company leverages its historical asset base to generate steady cash flow through the renting of commercial space under **Leave and License** arrangements. These investment properties are periodically appraised by independent registered valuers using **Level 2 hierarchy** valuations.
* **Specialized Manufacturing:** Production is centralized within the subsidiary **Brady & Morris Engineering Co. Ltd. (BME)**. This segment focuses on high-precision material handling equipment tailored for heavy industrial use.
### Strategic Value Driver: Brady & Morris Engineering Co. Ltd. (BME)
Incorporated in **1946**, BME is the primary growth engine for the Group. The parent company maintains a deep financial and operational integration with this subsidiary.
**Comparative Subsidiary Performance:**
| Metric (Consolidated) | FY 2024-25 | FY 2023-24 |
| :--- | :--- | :--- |
| **BME Gross Turnover** | **₹90.9 Crore** | **₹75.81 Crore** |
| **BME Net Profit (PAT)** | **₹24.01 Crore** | **₹8.41 Crore** |
| **Consolidated EPS (Basic)** | **₹106.59** | **₹44.15** |
To support BME’s scaling operations, W. H. Brady issued a Corporate Guarantee of **₹34 Crore** to Union Bank of India in **March 2025** to secure essential working capital and term loan facilities.
### Financial Performance & Capital Structure
The Group has demonstrated a robust growth trajectory, characterized by a significant expansion in net margins and a strengthening balance sheet.
**Consolidated Financial Summary:**
| Metric | FY 2024-25 (₹ Crore) | FY 2023-24 (₹ Crore) | Growth (%) |
| :--- | :--- | :--- | :--- |
| **Gross Turnover** | **110.15** | **96.01** | **+14.7%** |
| **Net Profit (PAT)** | **27.18** | **11.26** | **+141.4%** |
| **Total Assets** | **100.21** (as of 2024) | **81.42** (as of 2023) | **+23.1%** |
**Capital Restructuring Highlights:**
* **Authorized Capital Expansion:** In **August 2024**, the company doubled its Authorised Share Capital from **₹5 Crore** to **₹10 Crore** (**1,00,00,000 equity shares** at ₹10 each) to provide headroom for future fund-raising.
* **Investment Limits:** Shareholders have approved an investment/loan limit of up to **₹300 Crores**, allowing the company to aggressively support group entities.
* **Debt & Liquidity:** Facilities totaling **₹38.79 Crore** are secured by the hypothecation of inventory and the title deeds of the landmark **Brady House in Mumbai**.
* **Preference Share Redemption:** All outstanding preference shares issued in 2015 were **fully redeemed** during FY 2024-25, simplifying the equity structure.
### Operational Infrastructure & Global Reach
The company operates a hub-and-spoke model, combining centralized management with regional execution capabilities.
| Location | Function | Strategic Focus |
| :--- | :--- | :--- |
| **Mumbai** | Registered Office | Corporate Headquarters & Treasury Management |
| **Ahmedabad** | Branch Office | Regional Sales & Works Support |
| **Kolkata** | Branch Office | Regional Sales & Distribution |
| **Chennai** | Branch Office | Regional Sales & Distribution |
| **New Delhi** | Branch Office | Regional Sales & Distribution |
* **Service Ecosystem:** The company provides a full-lifecycle service model including **Pre-Sales due diligence**, **Project Management**, and **After-Sales maintenance**.
* **Market Expansion:** Beyond its pan-India dealer network, the company has successfully extended its client base into **Africa** and **South East Asia**.
* **Quality Assurance:** All products undergo rigorous testing in India to ensure compliance with **Indian Standards**.
### Future Growth Strategy & Governance
Under the leadership of **Mr. Pavan G. Morarka** (re-appointed as CMD through **December 2027**), the company is pivoting toward a more aggressive investment and diversification phase.
* **Treasury Optimization:** Active deployment of surplus funds into **Bonds, Government Securities, Stocks, and Category II Alternate Investment Funds (AIF)** (with a **₹2.50 Crore** commitment).
* **Portfolio Diversification:** Management is actively vetting new areas of trading and representation to reduce reliance on traditional material handling.
* **Governance Enhancements:** Appointment of **M/s. GMJ & Associates** as Secretarial Auditors for a 5-year term (**FY 2026–2030**) and the addition of board expertise in **Communication Strategy** and **Executive Search**.
* **Asset Rationalization:** The company exited non-core businesses, such as **Brady Entertainment Pvt. Ltd.** (divested **June 2022**), to focus on industrial engineering and infrastructure.
### Risk Management & Contingencies
The Group maintains a structured risk framework managed by the Corporate Finance Department to address operational and legal headwinds.
**Risk Mitigation Matrix:**
* **Cyber Security:** Following a **₹4.4 Crore** cyber fraud incident in a subsidiary, the company recovered **₹37.03 Lakhs** and wrote off the remaining **₹4.03 Crore** as an exceptional item in FY25, subsequently tightening digital controls.
* **Credit Risk:** Mitigated by dealing only with creditworthy counterparties and enforcing a strict credit period of **30 to 180 days**.
* **Legal & Land Disputes:** The Group is currently contesting a lease termination by the **Industrial Development Corporation Limited of Orissa (IDCO)**; the **Orissa High Court** has granted an interim stay.
* **Financial Exposure:** The company manages interest rate risk through a balanced portfolio of **fixed and variable rate borrowings** and monitors liquidity through maturity profiling of assets.
* **Contingent Liabilities:** Includes a **Corporate Guarantee** and **Fixed Deposit Receipts (FDR)** totaling **₹4.60 Crore** related to historical associations with production entities.