WH Brady Peer Comparison

BSE: 501391

₹497.00

₹5.95 (1.21%)

As on 01-Sep-2026IST

Market cap

₹127 Cr

Revenue (TTM)

₹84 Cr

P/E Ratio

25.3

P/B Ratio

1.4

Div. Yield

0 %

Edit

	WH Brady	Nava	Balmer Lawrie	Kothari Industrial	Beardsell
Market cap (₹ Cr)	127	15,934	3,011	1,526	102
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	25.26	21.08	10.79	--	9.43
Price-To-Book	1.43	1.76	1.42	7.89	1.39

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	272.34	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	137.08	11,262.27	3,039.89	--	174.67

	WH Brady	Nava	Balmer Lawrie	Kothari Industrial	Beardsell
Non-Current Assets	56.21	7,988.06	1,427.61	223.30	66.86
Current Assets	71.62	5,723.23	1,683.20	119.97	103.41
Total Assets	137.08	11,262.27	3,039.89	--	174.67
Total Debt*	10.66	888.39	75.84	--	26.95
Net Current Assets	52.75	4,971.97	894.11	50.53	27.08
Contingent Liabilities	52.75	149.67	195.50	--	6.59

	WH Brady	Nava	Balmer Lawrie	Kothari Industrial	Beardsell
Cash From Operating Activities	-0.08	2,157.05	156.18	--	19.21
Cash Flow from Investing Activities	23.30	-1,286.49	22.76	--	-9.57
Cash from Financing Activities	-0.13	-163.08	-188.64	--	-6.90
Net Cash Inflow / Outflow	23.09	707.48	-9.70	--	2.74

	WH Brady	Nava	Balmer Lawrie	Kothari Industrial	Beardsell
ROCE (%)	43.84	20.67	15.34	--	15.84
ROE (%)	5.86	8.99	13.91	-11.89	12.13
ROA (%)	4.75	7.59	6.48	-11.94	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	75.29	2.63
EBIT Growth (%)	-83.75	-15.12	5.39	-48.57	1.59
Net Profit Growth (%)	-75.70	-29.89	2.30	-76.22	3.25
EPS Growth (%)	-35.45	-40.65	2.96	-24.29	3.25
Book Value Growth (%)	36.31	10.17	8.12	--	14.39

	WH Brady	Nava	Balmer Lawrie	Kothari Industrial	Beardsell
Price / Earnings	25.27	21.02	10.79	-47.06	9.43
Price / Book Value	1.43	1.76	1.42	6.51	1.39
Dividend Yield (%)	0.00	1.51	0.00	0.00	0.39
EV/EBITDA	26.00	8.87	7.15	-107.25	5.22
Market Cap (₹ Cr)	197.63	14,662.24	3,158.38	--	97.09

	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	0.12	0.00	--	--	0.24
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	0.73	1.60
Receivable days	78.47	145.56	65.70	--	63.80
Inventory Days	51.08	65.08	28.00	--	32.15
Payable days	58.51	50.43	67.57	--	86.73
Cash Conversion Cycle	71.04	160.21	26.13	--	9.22

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