BRADY & MORRIS ENGINEERING COMPANY
|
BRADY & MORRIS ENGINEERING COMPANY Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹60 Cr | ₹47 Cr | ₹38 Cr | ₹44 Cr | ₹44 Cr |
Sales | ₹60 Cr | ₹46 Cr | ₹38 Cr | ₹43 Cr | ₹43 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹0.68 Cr | ₹0.29 Cr | ₹0.21 Cr | ₹0.58 Cr | ₹0.39 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.09 Cr | ₹0.08 Cr | ₹0.02 Cr | ₹0.07 Cr | ₹0.07 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹60 Cr | ₹47 Cr | ₹38 Cr | ₹44 Cr | ₹44 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹0.22 Cr | ₹-1.54 Cr | ₹4.08 Cr | ₹-1.92 Cr | ₹1.72 Cr |
Raw Material Consumed | ₹35 Cr | ₹29 Cr | ₹19 Cr | ₹26 Cr | ₹24 Cr |
Opening Raw Materials | ₹6.66 Cr | ₹5.29 Cr | ₹5.37 Cr | ₹9.12 Cr | ₹9.22 Cr |
Purchases Raw Materials | ₹34 Cr | ₹31 Cr | ₹19 Cr | ₹22 Cr | ₹24 Cr |
Closing Raw Materials | ₹5.54 Cr | ₹6.66 Cr | ₹5.29 Cr | ₹5.37 Cr | ₹9.12 Cr |
Other Direct Purchases / Brought in cost | ₹0.11 Cr | ₹0.01 Cr | - | ₹0.00 Cr | ₹0.08 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹0.42 Cr | ₹0.34 Cr | ₹0.27 Cr | ₹0.27 Cr | ₹0.32 Cr |
Electricity & Power | ₹0.42 Cr | ₹0.34 Cr | ₹0.27 Cr | ₹0.27 Cr | ₹0.32 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹8.75 Cr | ₹7.13 Cr | ₹5.72 Cr | ₹6.73 Cr | ₹6.27 Cr |
Salaries, Wages & Bonus | ₹8.15 Cr | ₹6.82 Cr | ₹5.48 Cr | ₹6.46 Cr | ₹6.02 Cr |
Contributions to EPF & Pension Funds | ₹0.36 Cr | ₹0.20 Cr | ₹0.16 Cr | ₹0.17 Cr | ₹0.13 Cr |
Workmen and Staff Welfare Expenses | ₹0.24 Cr | ₹0.11 Cr | ₹0.09 Cr | ₹0.10 Cr | ₹0.11 Cr |
Other Employees Cost | - | - | - | - | ₹0.01 Cr |
Other Manufacturing Expenses | ₹6.16 Cr | ₹4.92 Cr | ₹3.61 Cr | ₹5.85 Cr | ₹5.00 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹1.47 Cr | ₹1.49 Cr | ₹0.84 Cr | ₹1.49 Cr | ₹1.54 Cr |
Repairs and Maintenance | ₹0.15 Cr | ₹0.10 Cr | ₹0.11 Cr | ₹0.21 Cr | ₹0.13 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹4.54 Cr | ₹3.33 Cr | ₹2.66 Cr | ₹4.15 Cr | ₹3.33 Cr |
General and Administration Expenses | ₹1.25 Cr | ₹0.99 Cr | ₹1.03 Cr | ₹1.26 Cr | ₹1.14 Cr |
Rent , Rates & Taxes | ₹0.06 Cr | ₹0.06 Cr | ₹0.07 Cr | ₹0.06 Cr | ₹0.06 Cr |
Insurance | ₹0.04 Cr | ₹0.05 Cr | ₹0.06 Cr | ₹0.06 Cr | ₹0.04 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹0.61 Cr | ₹0.54 Cr | ₹0.61 Cr | ₹0.57 Cr | ₹0.58 Cr |
Traveling and conveyance | ₹0.34 Cr | ₹0.15 Cr | ₹0.08 Cr | ₹0.38 Cr | ₹0.38 Cr |
Other Administration | ₹0.20 Cr | ₹0.20 Cr | ₹0.21 Cr | ₹0.20 Cr | ₹0.09 Cr |
Selling and Distribution Expenses | ₹0.31 Cr | ₹0.29 Cr | ₹0.70 Cr | ₹0.18 Cr | ₹0.11 Cr |
Advertisement & Sales Promotion | ₹0.05 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.03 Cr |
Sales Commissions & Incentives | ₹0.26 Cr | ₹0.27 Cr | ₹0.12 Cr | ₹0.16 Cr | ₹0.08 Cr |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | ₹0.56 Cr | - | - |
Miscellaneous Expenses | ₹0.56 Cr | ₹0.51 Cr | ₹0.47 Cr | ₹2.50 Cr | ₹1.18 Cr |
Bad debts /advances written off | - | ₹0.02 Cr | ₹0.02 Cr | ₹1.14 Cr | - |
Provision for doubtful debts | ₹0.03 Cr | ₹0.07 Cr | ₹0.03 Cr | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.53 Cr | ₹0.42 Cr | ₹0.43 Cr | ₹1.36 Cr | ₹1.18 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹53 Cr | ₹42 Cr | ₹35 Cr | ₹41 Cr | ₹40 Cr |
Operating Profit (Excl OI) | ₹7.38 Cr | ₹5.01 Cr | ₹2.95 Cr | ₹2.88 Cr | ₹3.90 Cr |
Other Income | ₹0.65 Cr | ₹0.57 Cr | ₹0.78 Cr | ₹0.95 Cr | ₹0.82 Cr |
Interest Received | ₹0.16 Cr | ₹0.10 Cr | ₹0.21 Cr | ₹0.15 Cr | ₹0.13 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr |
Profits on sale of Investments | ₹0.09 Cr | ₹0.00 Cr | - | - | - |
Provision Written Back | ₹0.08 Cr | ₹0.19 Cr | ₹0.42 Cr | ₹0.56 Cr | ₹0.67 Cr |
Foreign Exchange Gains | ₹0.03 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
Others | ₹0.28 Cr | ₹0.27 Cr | ₹0.12 Cr | ₹0.25 Cr | ₹0.01 Cr |
Operating Profit | ₹8.03 Cr | ₹5.58 Cr | ₹3.72 Cr | ₹3.83 Cr | ₹4.72 Cr |
Interest | ₹0.55 Cr | ₹0.51 Cr | ₹0.42 Cr | ₹0.87 Cr | ₹1.18 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | ₹0.01 Cr | ₹0.06 Cr | ₹0.11 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.34 Cr | ₹0.30 Cr | ₹0.25 Cr | ₹0.31 Cr | ₹0.33 Cr |
Other Interest | ₹0.21 Cr | ₹0.21 Cr | ₹0.16 Cr | ₹0.50 Cr | ₹0.73 Cr |
PBDT | ₹7.48 Cr | ₹5.07 Cr | ₹3.30 Cr | ₹2.96 Cr | ₹3.54 Cr |
Depreciation | ₹0.58 Cr | ₹0.55 Cr | ₹0.64 Cr | ₹0.77 Cr | ₹1.02 Cr |
Profit Before Taxation & Exceptional Items | ₹6.90 Cr | ₹4.52 Cr | ₹2.66 Cr | ₹2.19 Cr | ₹2.53 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹6.90 Cr | ₹4.52 Cr | ₹2.66 Cr | ₹2.19 Cr | ₹2.53 Cr |
Provision for Tax | ₹1.85 Cr | ₹1.33 Cr | ₹0.04 Cr | ₹0.35 Cr | ₹0.45 Cr |
Current Income Tax | ₹1.79 Cr | ₹0.76 Cr | ₹0.47 Cr | ₹0.36 Cr | ₹0.45 Cr |
Deferred Tax | ₹-0.02 Cr | ₹0.59 Cr | ₹-0.43 Cr | - | - |
Other taxes | ₹0.07 Cr | ₹-0.02 Cr | ₹0.00 Cr | ₹-0.01 Cr | - |
Profit After Tax | ₹5.06 Cr | ₹3.19 Cr | ₹2.63 Cr | ₹1.84 Cr | ₹2.07 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹1.19 Cr | ₹1.00 Cr | ₹1.37 Cr | ₹-0.47 Cr | ₹-2.54 Cr |
Appropriations | ₹6.25 Cr | ₹4.19 Cr | ₹4.00 Cr | ₹1.37 Cr | ₹-0.47 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-0.58 Cr | - | - | - | - |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹22.47 | ₹14.19 | ₹11.68 | ₹8.18 | ₹9.21 |
Adjusted EPS | ₹22.47 | ₹14.19 | ₹11.68 | ₹8.18 | ₹9.21 |
Compare Income Statement of peers of BRADY & MORRIS ENGINEERING COMPANY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BRADY & MORRIS ENGINEERING COMPANY | ₹402.5 Cr | 0.1% | 2.3% | 204.9% | Stock Analytics | |
BEML | ₹18,333.8 Cr | 0.3% | 11.4% | 82.3% | Stock Analytics | |
ACTION CONSTRUCTION EQUIPMENT | ₹15,977.4 Cr | -5.7% | 3.1% | 67.9% | Stock Analytics | |
SANGHVI MOVERS | ₹2,884.3 Cr | -3.9% | -14.8% | -18.9% | Stock Analytics | |
TIL | ₹2,065.3 Cr | 1.3% | -1.2% | 163% | Stock Analytics |
BRADY & MORRIS ENGINEERING COMPANY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BRADY & MORRIS ENGINEERING COMPANY | 0.1% |
2.3% |
204.9% |
SENSEX | 0.5% |
3.3% |
17.6% |
You may also like the below Video Courses