Brady & Morris Peer Comparison

BSE: 505690

₹689.00

₹-12.00 (-1.71%)

As on 31-Aug-2026IST

Market cap

₹155 Cr

Revenue (TTM)

₹71 Cr

P/E Ratio

32.2

P/B Ratio

2.9

Div. Yield

0 %

Edit

	Brady & Morris	BEML	Action Const	TIL	Indef Manufacturing
Market cap (₹ Cr)	155	16,110	13,216	1,976	706
Revenue (₹ Cr)	71	4,536	3,414	377	202
Net Profit (₹ Cr)	4.81	178.46	436.87	-30.00	23.22
Net Margin (%)	6.53	3.91	12.38	-7.81	10.85
RoE (%)	9.40	6.22	23.03	-26.33	9.28
Price to Earnings	32.24	90.27	30.25	--	30.08
Price-To-Book	2.89	5.54	6.21	16.80	2.57

Income Statement (₹ Cr)

	Brady & Morris	BEML	Action Const	TIL	Indef Manufacturing
Operating Revenue	90.31	4,022.22	3,327.05	315.28	178.63
Total Income	90.90	4,045.95	3,427.37	343.09	195.60
Total Expenditure	78.82	3,507.95	2,821.29	301.78	148.05
EBITDA	11.48	514.27	505.76	13.50	30.58
Depreciation	0.99	71.34	28.31	6.95	5.17
EBIT	10.49	442.94	477.45	6.55	25.41
Interest	0.96	62.90	28.65	30.21	0.43
Other Income	0.59	23.73	100.32	27.81	16.97
Exceptional Items	19.32	--	--	302.55	--
Profit before Tax	29.44	403.76	549.12	4.15	41.95
Provision for Tax	5.43	111.24	139.88	1.29	7.79
Profit after Tax	24.01	292.52	409.24	2.86	34.16

	Brady & Morris	BEML	Action Const	TIL	Indef Manufacturing
Shareholder's Funds	47.31	2,887.38	1,614.73	82.36	252.90
Minority Interest	--	-0.49	1.71	--	--
Non-Current Liabilities	1.84	1,016.29	12.30	110.30	15.69
Current Liabilities	35.65	1,867.39	1,214.77	257.27	32.81
Total Liabilities	84.80	5,872.44	2,843.51	545.88	301.40

	Brady & Morris	BEML	Action Const	TIL	Indef Manufacturing
Non-Current Assets	10.83	771.50	1,387.68	131.32	238.01
Current Assets	73.97	4,946.70	1,450.83	318.61	63.39
Total Assets	84.80	5,872.44	2,843.51	545.88	301.40
Total Debt*	8.78	218.46	14.79	268.83	0.00
Net Current Assets	38.33	3,079.31	236.05	61.34	30.58
Contingent Liabilities	16.17	423.23	34.96	83.76	9.26

	Brady & Morris	BEML	Action Const	TIL	Indef Manufacturing
Cash From Operating Activities	-0.97	183.12	411.98	-130.67	4.82
Cash Flow from Investing Activities	23.37	-205.24	-382.69	-6.19	-9.69
Cash from Financing Activities	0.14	-139.43	-28.99	131.13	-1.97
Net Cash Inflow / Outflow	22.53	-161.55	0.31	-5.73	-6.85

	Brady & Morris	BEML	Action Const	TIL	Indef Manufacturing
ROCE (%)	69.82	16.00	40.36	12.73	16.76
ROE (%)	68.00	10.53	28.79	5.02	13.51
ROA (%)	35.30	5.27	16.00	0.69	11.33
EBIT Margin (%)	13.37	13.38	18.22	13.10	26.62
Net Margin (%)	26.42	7.23	11.94	0.83	17.46
Cash Profit Margin (%)	27.69	9.05	13.15	3.10	22.02

	Brady & Morris	BEML	Action Const	TIL	Indef Manufacturing
Revenue Growth (%)	20.07	-0.79	14.18	371.20	0.00
EBIT Growth (%)	-6.44	8.48	26.18	157.04	-529.47
Net Profit Growth (%)	185.38	3.81	24.69	-98.87	0.00
EPS Growth (%)	185.38	3.82	24.70	-99.69	0.00
Book Value Growth (%)	102.91	8.22	31.30	160.72	0.00

	Brady & Morris	BEML	Action Const	TIL	Indef Manufacturing
Price / Earnings	11.27	45.83	36.60	508.10	24.36
Price / Book Value	5.72	4.64	9.28	19.03	3.29
Dividend Yield (%)	0.00	0.66	0.16	0.00	0.77
EV/EBITDA	21.12	25.32	24.64	44.26	17.37
Market Cap (₹ Cr)	270.67	13,407.68	14,976.39	1,567.45	832.16

	Brady & Morris	BEML	Action Const	TIL	Indef Manufacturing
Debt to Equity	0.19	0.08	0.01	3.26	0.00
Short term debt to equity ratio	0.19	0.08	0.01	1.02	-1.63
Current Ratio	2.08	2.65	1.19	1.24	1.93
Quick Ratio	1.59	1.37	0.77	0.75	1.26
Interest Coverage	31.66	7.42	20.16	1.14	99.68

	Brady & Morris	BEML	Action Const	TIL	Indef Manufacturing
Debtors to sales (%)	25.49	42.16	7.95	42.70	17.93
Asset Turnover	1.33	0.72	1.30	0.76	0.59
Receivable days	87.76	142.25	23.53	98.66	65.43
Inventory Days	59.47	210.32	58.61	145.95	45.32
Payable days	58.54	133.12	120.14	153.92	88.56
Cash Conversion Cycle	88.69	219.45	-37.99	90.69	22.19

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