WH Brady Peer Comparison

BSE: 501391

₹467.80

₹-17.20 (-3.55%)

As on 07-Oct-2026IST

Market cap

₹122 Cr

Revenue (TTM)

₹84 Cr

P/E Ratio

24.2

P/B Ratio

1.4

Div. Yield

0 %

Edit

	WH Brady	Nava	Balmer Lawrie	Kothari Industrial	Beardsell
Market cap (₹ Cr)	122	16,160	2,717	1,557	88
Revenue (₹ Cr)	84	4,309	2,785	197	282
Net Profit (₹ Cr)	6.35	972.25	206.89	-32.36	10.79
Net Margin (%)	6.93	21.57	7.30	-16.28	3.80
RoE (%)	5.86	8.99	13.91	-34.20	12.13
Price to Earnings	24.24	21.38	9.74	--	8.12
Price-To-Book	1.37	1.78	1.28	8.05	1.20

Income Statement (₹ Cr)

	WH Brady	Nava	Balmer Lawrie	Kothari Industrial	Beardsell
Operating Revenue	84.43	4,309.49	2,785.08	197.06	281.58
Total Income	91.54	4,514.85	2,832.58	198.78	283.65
Total Expenditure	80.37	2,653.92	2,417.62	211.13	258.64
EBITDA	4.07	1,655.57	367.46	-14.07	22.94
Depreciation	2.66	402.08	81.27	11.79	7.59
EBIT	1.41	1,253.49	286.19	-25.86	15.35
Interest	1.22	13.11	39.58	8.17	2.99
Other Income	7.11	205.37	47.50	1.72	2.07
Exceptional Items	0.00	0.00	0.00	0.00	0.00
Profit before Tax	7.30	1,445.74	294.11	-32.31	14.43
Provision for Tax	0.95	471.96	87.22	0.05	3.64
Profit after Tax	6.35	973.78	206.89	-32.36	10.79

	WH Brady	Nava	Balmer Lawrie	Kothari Industrial	Beardsell
Shareholder's Funds	86.45	8,745.30	2,069.03	231.35	91.98
Minority Interest	-1.31	-216.35	5.18	0.00	0.00
Non-Current Liabilities	10.39	2,857.06	477.10	10.33	8.71
Current Liabilities	18.87	751.25	789.09	69.44	76.33
Total Liabilities	130.17	14,365.07	3,349.35	311.12	177.02

	WH Brady	Nava	Balmer Lawrie	Kothari Industrial	Beardsell
Non-Current Assets	56.21	7,988.06	1,427.61	182.30	66.86
Current Assets	71.62	5,723.23	1,683.20	119.97	103.41
Total Assets	130.17	14,365.07	3,349.35	311.12	177.02
Total Debt*	7.62	2,220.92	74.89	62.83	19.48
Net Current Assets	52.75	4,971.97	894.11	50.53	27.08
Contingent Liabilities	43.27	207.51	207.07	22.63	5.99

	WH Brady	Nava	Balmer Lawrie	Kothari Industrial	Beardsell
Cash From Operating Activities	5.14	2,312.33	289.21	39.73	26.34
Cash Flow from Investing Activities	-23.21	-2,013.80	-37.56	-173.00	-10.08
Cash from Financing Activities	-5.05	645.06	-258.96	122.12	-7.25
Net Cash Inflow / Outflow	-23.12	943.59	-7.31	-11.15	9.02

	WH Brady	Nava	Balmer Lawrie	Kothari Industrial	Beardsell
ROCE (%)	9.78	15.55	15.33	-12.57	17.40
ROE (%)	5.86	8.99	13.91	-34.20	12.13
ROA (%)	4.75	7.59	6.48	-20.80	6.14
EBIT Margin (%)	1.67	29.09	10.28	-13.12	5.45
Net Margin (%)	6.93	21.57	7.30	-16.28	3.80
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	WH Brady	Nava	Balmer Lawrie	Kothari Industrial	Beardsell
Revenue Growth (%)	-19.19	8.98	8.87	105.81	2.63
EBIT Growth (%)	-83.75	-15.12	5.39	-10.59	1.59
Net Profit Growth (%)	-75.70	-29.89	2.30	-92.91	3.25
EPS Growth (%)	-35.45	-40.65	2.96	-284.31	3.25
Book Value Growth (%)	4.73	14.65	5.10	31.97	13.31

	WH Brady	Nava	Balmer Lawrie	Kothari Industrial	Beardsell
Price / Earnings	24.25	21.32	9.74	-18.09	8.12
Price / Book Value	1.37	1.78	1.28	8.05	1.20
Dividend Yield (%)	0.00	1.49	5.35	0.00	0.45
EV/EBITDA	23.82	9.01	6.37	-112.80	4.12
Market Cap (₹ Cr)	128.02	15,032.80	2,550.45	1,709.99	80.06

	WH Brady	Nava	Balmer Lawrie	Kothari Industrial	Beardsell
Debt to Equity	0.00	0.25	0.03	0.02	0.04
Short term debt to equity ratio	0.09	0.01	--	0.25	0.13
Current Ratio	3.80	7.62	2.13	1.73	1.35
Quick Ratio	2.83	6.73	1.92	1.48	1.01
Interest Coverage	7.00	111.24	8.43	-2.95	5.83

	WH Brady	Nava	Balmer Lawrie	Kothari Industrial	Beardsell
Debtors to sales (%)	18.54	22.02	19.21	17.37	16.88
Asset Turnover	0.63	0.34	0.87	1.27	1.60
Receivable days	81.77	100.29	68.08	40.70	66.57
Inventory Days	73.29	63.11	24.28	25.31	33.07
Payable days	68.84	57.83	66.29	27.33	81.97
Cash Conversion Cycle	86.21	105.57	26.07	38.68	17.66

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