Balmer Lawrie Peer Comparison

NSE: BALMLAWRIE | BSE: 523319

₹178.87

₹-0.74 (-0.41%)

As on 12-Nov-2026 09:34IST

Market cap

₹3,068 Cr

Revenue (TTM)

₹2,950 Cr

P/E Ratio

10.2

P/B Ratio

1.4

Div. Yield

4.7 %

Edit

	Balmer Lawrie	WH Brady	Star Source Multi Trade	KEC International	MMTC
Market cap (₹ Cr)	3,068	121	16	9,188	8,139
Revenue (₹ Cr)	2,950	86	0	22,882	3
Net Profit (₹ Cr)	228.28	6.58	-0.20	422.61	145.01
Net Margin (%)	7.62	7.04	-261.84	1.84	56.96
RoE (%)	14.37	5.96	-15.68	7.66	-21.11
Price to Earnings	10.16	22.92	--	21.74	26.98
Price-To-Book	1.44	1.34	12.90	1.51	3.59

Income Statement (₹ Cr)

	Balmer Lawrie	WH Brady	Star Source Multi Trade	KEC International	MMTC
Operating Revenue	2,950.36	85.72	0.08	22,882.35	2.90
Total Income	2,997.79	93.36	0.08	22,949.88	254.59
Total Expenditure	2,544.45	81.74	0.28	21,442.20	179.16
EBITDA	405.91	3.98	-0.20	1,440.15	-176.26
Depreciation	85.07	2.60	0.00	204.78	4.54
EBIT	320.84	1.38	-0.20	1,235.37	-180.80
Interest	43.83	1.14	0.00	695.68	0.70
Other Income	47.43	7.64	0.00	67.53	251.69
Exceptional Items	0.00	0.00	0.00	-58.78	90.40
Profit before Tax	324.44	7.88	-0.20	548.44	160.59
Provision for Tax	96.16	1.31	0.00	125.83	15.58
Profit after Tax	228.28	6.58	-0.20	422.61	145.01

	Balmer Lawrie	WH Brady	Star Source Multi Trade	KEC International	MMTC
Shareholder's Funds	2,134.67	90.23	1.25	6,091.35	2,264.52
Minority Interest	4.30	-1.31	0.00	0.00	0.00
Non-Current Liabilities	485.66	11.78	0.01	1,039.42	27.00
Current Liabilities	990.84	18.58	0.57	17,687.49	668.28
Total Liabilities	3,349.35	130.17	1.82	25,133.45	2,795.87

	Balmer Lawrie	WH Brady	Star Source Multi Trade	KEC International	MMTC
Non-Current Assets	1,456.88	72.41	0.01	2,109.57	591.03
Current Assets	1,923.98	60.82	1.82	21,822.60	2,319.79
Total Assets	3,349.35	130.17	1.82	25,133.45	2,795.87
Total Debt*	74.89	7.62	0.00	5,103.23	0.00
Net Current Assets	933.14	42.24	1.25	4,135.11	1,651.51
Contingent Liabilities	207.07	43.27	--	188.22	1,059.69

	Balmer Lawrie	WH Brady	Star Source Multi Trade	KEC International	MMTC
Cash From Operating Activities	289.21	5.14	-10.62	-414.12	-605.26
Cash Flow from Investing Activities	-37.56	-23.21	0.01	-241.80	578.97
Cash from Financing Activities	-258.96	-5.05	--	510.97	-0.78
Net Cash Inflow / Outflow	-7.31	-23.12	-10.61	-144.95	-27.07

	Balmer Lawrie	WH Brady	Star Source Multi Trade	KEC International	MMTC
ROCE (%)	15.33	9.78	-164.24	16.35	33.46
ROE (%)	14.37	5.96	-15.68	7.66	-21.11
ROA (%)	6.66	4.92	-10.24	1.75	4.30
EBIT Margin (%)	10.87	1.61	-266.67	5.40	-6,234.48
Net Margin (%)	7.62	7.04	-261.84	1.84	56.96
Cash Profit Margin (%)	0.00	0.00	-2,255.21	0.00	0.00

	Balmer Lawrie	WH Brady	Star Source Multi Trade	KEC International	MMTC
Revenue Growth (%)	15.49	-9.12	-85.74	-1.94	-1.36
EBIT Growth (%)	19.90	-77.28	98.30	-17.94	-68.31
Net Profit Growth (%)	15.67	-71.79	98.37	-38.13	-14.71
EPS Growth (%)	13.92	-4.77	98.37	-31.28	-915.45
Book Value Growth (%)	5.10	4.73	-90.19	15.19	24.59

	Balmer Lawrie	WH Brady	Star Source Multi Trade	KEC International	MMTC
Price / Earnings	10.16	22.92	-80.28	19.57	-17.58
Price / Book Value	1.44	1.34	12.90	1.51	3.59
Dividend Yield (%)	4.74	0.00	0.00	1.59	0.00
EV/EBITDA	6.63	23.95	-79.81	9.57	-36.03
Market Cap (₹ Cr)	2,550.45	128.02	16.68	13,619.11	7,825.50

	Balmer Lawrie	WH Brady	Star Source Multi Trade	KEC International	MMTC
Debt to Equity	0.03	0.00	0.00	0.11	0.00
Short term debt to equity ratio	--	0.09	--	0.68	--
Current Ratio	1.94	3.27	3.18	1.23	3.47
Quick Ratio	1.72	2.08	3.18	1.14	3.47
Interest Coverage	8.40	7.93	-9,837.09	1.79	230.41

	Balmer Lawrie	WH Brady	Star Source Multi Trade	KEC International	MMTC
Debtors to sales (%)	22.69	11.43	650.67	24.51	863.45
Asset Turnover	0.86	0.64	0.04	0.94	0.00
Receivable days	68.08	81.77	339.16	89.48	7,658.04
Inventory Days	24.28	73.29	0.00	20.76	0.00
Payable days	66.29	68.84	231.59	238.84	0.00
Cash Conversion Cycle	26.07	86.21	107.57	-128.60	7,658.04

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.