Price
Financials
Standalone, Rs crore| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 15.93 | 18.98 | 26.00 | 20.56 | 23.42 | 19.63 | 26.69 | 19.84 | 12.99 | 22.81 | 17.46 | 17.45 |
| Expenses | 13.34 | 15.55 | 22.21 | 17.04 | 19.96 | 16.60 | 25.22 | 17.74 | 12.44 | 20.14 | 16.25 | 16.59 |
| Operating Profit | 2.59 | 3.43 | 3.79 | 3.52 | 3.46 | 3.03 | 1.47 | 2.10 | 0.55 | 2.67 | 1.21 | 0.86 |
| OPM % | 16.26% | 18.07% | 14.58% | 17.12% | 14.77% | 15.44% | 5.51% | 10.58% | 4.23% | 11.71% | 6.93% | 4.93% |
| Other Income | 0.22 | 0.07 | 0.10 | 0.08 | 0.15 | 0.21 | 19.47 | 0.44 | 0.65 | 0.76 | 0.94 | 0.61 |
| Interest | 0.12 | 0.29 | 0.20 | 0.14 | 0.11 | 0.13 | 0.58 | 0.20 | 0.25 | 0.21 | 0.20 | 0.18 |
| Depreciation | 0.15 | 0.17 | 0.18 | 0.23 | 0.24 | 0.25 | 0.27 | 0.25 | 0.29 | 0.29 | 0.31 | 0.25 |
| Profit before tax | 2.54 | 3.04 | 3.51 | 3.23 | 3.26 | 2.86 | 20.09 | 2.09 | 0.66 | 2.93 | 1.64 | 1.04 |
| Tax % | 24.02% | 28.29% | 28.21% | 25.39% | 25.46% | 25.87% | 15.13% | 26.32% | 28.79% | 25.26% | 16.46% | 25.00% |
| Net Profit | 1.93 | 2.19 | 2.52 | 2.41 | 2.43 | 2.12 | 17.05 | 1.54 | 0.48 | 2.19 | 1.37 | 0.77 |
| EPS in Rs | 8.58 | 9.73 | 11.20 | 10.71 | 10.80 | 9.42 | 75.78 | 6.84 | 2.13 | 9.73 | 6.09 | 3.42 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 35.83 | 36.00 | 23.72 | 43.66 | 43.58 | 37.53 | 46.79 | 60.37 | 75.21 | 90.31 | 73.11 | 70.71 |
| Expenses | 33.53 | 33.80 | 26.26 | 39.76 | 40.70 | 34.58 | 41.78 | 52.99 | 62.91 | 78.83 | 66.57 | 65.42 |
| Operating Profit | 2.30 | 2.20 | -2.54 | 3.90 | 2.88 | 2.95 | 5.01 | 7.38 | 12.30 | 11.48 | 6.54 | 5.29 |
| OPM % | 6.42% | 6.11% | -10.71% | 8.93% | 6.61% | 7.86% | 10.71% | 12.22% | 16.35% | 12.71% | 8.95% | 7.48% |
| Other Income | 0.17 | 0.30 | 3.32 | 0.82 | 0.95 | 0.77 | 0.57 | 0.65 | 0.60 | 19.91 | 2.79 | 2.96 |
| Interest | 1.25 | 1.42 | 1.13 | 1.18 | 0.87 | 0.42 | 0.51 | 0.55 | 0.76 | 0.96 | 0.87 | 0.84 |
| Depreciation | 1.08 | 1.02 | 0.78 | 1.02 | 0.77 | 0.64 | 0.55 | 0.58 | 0.63 | 0.99 | 1.14 | 1.14 |
| Profit before tax | 0.14 | 0.06 | -1.13 | 2.52 | 2.19 | 2.66 | 4.52 | 6.90 | 11.51 | 29.44 | 7.32 | 6.27 |
| Tax % | -42.86% | 0.00% | 0.00% | 17.86% | 15.98% | 1.50% | 29.20% | 26.67% | 26.93% | 18.44% | 23.91% | |
| Net Profit | 0.20 | 0.06 | -1.13 | 2.07 | 1.84 | 2.63 | 3.19 | 5.05 | 8.41 | 24.01 | 5.57 | 4.81 |
| EPS in Rs | 0.89 | 0.27 | -5.02 | 9.20 | 8.18 | 11.69 | 14.18 | 22.44 | 37.38 | 106.71 | 24.76 | 21.37 |
| Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | 7% | 14% | 7% | -21% | ||
| Compounded Profit Growth | 39% | 15% | 3% | -29% | ||
| Stock Price CAGR | 25% | 40% | 12% | -46% | ||
| Return on Equity | 18% | 18% | 14% | 11% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 2.25 | 2.25 | 2.25 | 2.25 | 2.25 | 2.25 | 2.25 | 2.25 | 2.25 | 2.25 | 2.25 | 2.25 |
| Reserves | -1.72 | -1.52 | -1.04 | -2.15 | 0.01 | 1.77 | 4.50 | 7.65 | 12.68 | 21.07 | 45.06 | 50.70 |
| Borrowings | 31.48 | 30.99 | 29.78 | 30.93 | 27.47 | 21.21 | 17.64 | 17.77 | 14.04 | 7.68 | 8.78 | 4.84 |
| Other Liabilities | 12.11 | 11.89 | 22.41 | 14.66 | 14.14 | 11.45 | 9.02 | 14.31 | 11.71 | 17.49 | 21.09 | 11.49 |
| Total Liabilities | 44.12 | 43.61 | 53.40 | 45.69 | 43.87 | 36.68 | 33.41 | 41.98 | 40.68 | 48.49 | 77.18 | 69.28 |
| Fixed Assets | 11.46 | 11.18 | 11.33 | 9.59 | 8.98 | 8.41 | 7.85 | 7.55 | 7.60 | 10.36 | 9.45 | 9.38 |
| CWIP | 1.06 | 1.56 | 2.26 | 1.26 | 1.06 | 1.06 | 1.08 | 1.16 | 2.09 | 1.17 | 1.21 | 1.30 |
| Investments | 0.06 | 0.06 | 0.48 | 0.51 | 0.58 | 0.55 | 3.60 | 4.25 | 3.79 | 0.31 | 0.33 | 20.28 |
| Other Assets | 31.54 | 30.81 | 39.33 | 34.33 | 33.25 | 26.66 | 20.88 | 29.02 | 27.20 | 36.65 | 66.19 | 38.32 |
| Total Assets | 44.12 | 43.61 | 53.40 | 45.69 | 43.87 | 36.68 | 33.41 | 41.98 | 40.68 | 48.49 | 77.18 | 69.28 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | -15.45 | 2.26 | 3.62 | -5.32 | 4.70 | 7.26 | 7.45 | 0.74 | 5.07 | 5.85 | -0.97 | 3.01 |
| Cash from Investing Activity | -0.39 | -2.28 | -1.66 | 5.23 | -0.15 | -0.49 | -3.50 | -0.37 | -0.79 | 1.27 | 23.37 | -20.31 |
| Cash from Financing Activity | 16.26 | -0.48 | -1.86 | 0.00 | -4.55 | -6.73 | -3.97 | -0.38 | -4.27 | -7.12 | 0.14 | -4.82 |
| Net Cash Flow | 0.43 | -0.49 | 0.10 | -0.09 | 0.00 | 0.03 | -0.02 | -0.01 | 0.01 | 0.00 | 22.53 | -22.12 |
| Free Cash Flow | -16.06 | -0.16 | 1.75 | -0.25 | 4.49 | 7.07 | 7.37 | 0.40 | 3.52 | 3.38 | 22.26 | 1.85 |
| CFO/OP | -805% | 98% | 165% | 206% | 122% | 277% | 249% | 32% | 90% | 73% | 36% | 70% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 153.17 | 171.04 | 238.97 | 196.35 | 118.04 | 83.42 | 86.17 | 113.27 | 85.01 | 99.05 | 93.00 | 74.84 |
| Inventory Days | 276.34 | 179.49 | 202.04 | 494.82 | 215.51 | 201.51 | 141.15 | 159.70 | 110.48 | 104.19 | 121.50 | 163.40 |
| Days Payable | 178.49 | 153.39 | 272.22 | 315.52 | 151.19 | 111.90 | 71.28 | 95.45 | 59.65 | 55.28 | 72.20 | 46.45 |
| Cash Conversion Cycle | 251.02 | 197.13 | 168.79 | 375.65 | 182.37 | 173.03 | 156.04 | 177.52 | 135.83 | 147.95 | 142.30 | 191.78 |
| Working Capital Days | -46.34 | 79.66 | 73.10 | 135.41 | 97.73 | 112.57 | 91.23 | 78.16 | 62.94 | 75.08 | 55.05 | 97.30 |
| ROCE % | 4.33% | 4.36% | 4.72% | -10.00% | 12.15% | 11.10% | 12.29% | 18.82% | 25.32% | 40.32% | 25.40% | 14.09% |
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 73.98% | 73.98% | 73.98% | 73.98% | 73.98% | 73.98% | 73.98% | 73.98% | 73.98% | 73.98% | 73.98% | 73.98% |
| FIIs | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.10% | 0.10% |
| DIIs | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% |
| Public | 25.97% | 25.98% | 25.98% | 25.99% | 25.99% | 25.98% | 25.99% | 25.98% | 25.99% | 25.97% | 25.89% | 25.88% |
| No. of Shareholders | 1,189 | 1,501 | 1,725 | 2,027 | 2,463 | 2,787 | 2,820 | 2,778 | 2,839 | 2,782 | 2,706 | 2,644 |
Fundamentals
Market Cap₹ 144 Cr.
Current Price₹ 640
Stock P/E29.9
Book Value₹ 235
ROCE14.1 %
ROE10.7 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)-21%
Compounded Profit Growth (TTM)-29%
Standalone figures.
Valuation
Market capRs 145 Cr
Enterprise valueRs 145 Cr
P/E (TTM)30.07x
Price to book2.73x
Price to sales2.05x
EV / EBITDA17.63x
EV / EBIT20.46x
EV / sales2.06x
Price to cash flow48.05x
Earnings yield3.33%
P/E, 3-year average20.28x
P/B, 3-year average5.43x
P/E, 5-year average15.49x
P/B, 5-year average4.36x
Profitability
Operating margin (excl. other income)8.95%
Operating margin (incl. other income)12.76%
EBITDA margin11.67%
Pre-tax margin8.87%
Net profit margin6.80%
Net margin, latest quarter4.41%
ROE11.11%
ROCE14.38%
ROA7.61%
ROE, 3-year average41.02%
ROCE, 3-year average41.71%
ROA, 3-year average21.56%
ROE, 5-year average40.41%
ROCE, 5-year average34.15%
ROA, 5-year average17.07%
ROIC (approx.)10.06%
Tax rate23.91%
Other income / net worth5.27%
Growth
Sales growth (latest year)-19.05%
Profit growth (latest year)-76.80%
Sales CAGR, 3 years6.59%
Sales CAGR, 5 years14.27%
Profit CAGR, 3 years3.32%
Profit CAGR, 5 years16.19%
Sales growth QoQ-0.06%
Profit growth QoQ-43.80%
Sales growth YoY (latest quarter)-12.05%
Profit growth YoY (latest quarter)-50.00%
Per share
EPS (TTM)Rs 21.38
EPS (latest year)Rs 24.76
EPS (latest quarter)Rs 3.42
EPS, 3-year averageRs 56.28
EPS, 5-year averageRs 41.09
Book value per shareRs 235.33
Sales per shareRs 314.27
Cash flow per shareRs 13.38
Free cash flow per shareRs 8.22
Efficiency
Asset turnover1.06x
Fixed asset turnover7.79x
Inventory turnover2.45x
Inventory days149 days
Debtor days75 days
Debtors turnover4.88x
Creditor days46 days
Cash conversion cycle192 days
Working capital days97 days
Leverage
Total debtRs 5 Cr
Cash and bankRs 4 Cr
Net debtRs 1 Cr
Debt to equity0.09x
Net debt / EBITDA0.10x
Interest coverage8.46x
Owners' fund to total sources76.43%
Debt to assets6.99%
Cash flow
Cash from Operating Activity (latest year)Rs 3 Cr
Cash from Investing Activity (latest year)Rs -20 Cr
Cash from Financing Activity (latest year)Rs -5 Cr
Net Cash Flow (latest year)Rs -22 Cr
Free cash flow (latest year)Rs 2 Cr
FCFE (approx.: FCF + change in debt)Rs -2 Cr
Cash from ops / profit, 5 years0.30x
Sales to cash flow24.29x
Statement figures
Net sales (TTM)Rs 71 Cr
Net sales (latest year)Rs 73 Cr
Sales (latest quarter)Rs 17 Cr
Operating profit excl. other income (latest year)Rs 7 Cr
Operating profit (latest quarter)Rs 1 Cr
Other income (TTM)Rs 3 Cr
EBITDA (TTM)Rs 8 Cr
PBDT (TTM)Rs 7 Cr
Profit before tax (TTM)Rs 6 Cr
Tax (latest year)Rs 2 Cr
Net profit (TTM)Rs 5 Cr
Net profit (latest year)Rs 6 Cr
Net profit (latest quarter)Rs 1 Cr
Depreciation (TTM)Rs 1 Cr
Depreciation (latest quarter)Rs 0 Cr
Interest (TTM)Rs 1 Cr
Cost of goods sold (latest year)Rs 45 Cr
Total expenditure (latest year)Rs 67 Cr
Total income (latest year)Rs 76 Cr
Share capitalRs 2 Cr
ReservesRs 51 Cr
Shareholders' fundsRs 53 Cr
Total assetsRs 69 Cr
Net blockRs 9 Cr
Capital work in progressRs 1 Cr
InvestmentsRs 20 Cr
ReceivablesRs 15 Cr
InventoryRs 18 Cr
Other liabilitiesRs 11 Cr
Shares outstanding (crore)0.23
Ownership
Promoter holding73.98% (+0.00 in a year)
Computed by MarketFriction from the standalone statements. Returns use average balances.
P/E 30.1 is at the 71th percentile of its own 8.3-year range
(median 12.5, low 3.3, high 302.8).
P/B 2.73 is at the 2th percentile (median 5.28).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
| Period | 505690 | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | -2.0% | -2.8% | +0.8 pts |
| 1 month | -9.3% | -6.8% | -2.5 pts |
| 3 months | -14.6% | -7.6% | -7.0 pts |
| 3 years | +42.8% | +14.2% | +28.7 pts |
| 5 years | +406.9% | +27.9% | +379.0 pts |
Red flags
F-score 4 of 8| explain | Weak cash conversion Cash from operations was 21% of net profit over the last 3 years |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Jun 2026Sales ₹17 Cr -12.0% vs Jun 2025.
Net profit ₹1 Cr -50.0%.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| BEML Ltd | 16,380 | 91.8 | 7.66 % |
| Action Construction Equipment Ltd | 14,359 | 32.9 | 31.6 % |
| Ajax Engineering Ltd | 6,769 | 29.4 | 23.9 % |
| TIL Ltd | 2,037 | 2.90 % | |
| Indo Farm Equipment Ltd | 638 | 25.6 | 7.70 % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Brady & Morris Engineering Company Ltd?
Brady & Morris Engineering Company Ltd (505690) has a market capitalisation of Rs 144 Cr. at the 2026-10-01 close.
What is the P/E ratio of Brady & Morris Engineering Company Ltd?
Brady & Morris Engineering Company Ltd trades at a P/E of 29.9 on trailing twelve-month profit, at the 2026-10-01 close.
What were Brady & Morris Engineering Company Ltd's latest quarterly results?
In the Jun 2026 quarter, Brady & Morris Engineering Company Ltd sales was Rs 17 Cr (-12.0% vs Jun 2025) and net profit was Rs 1 Cr.