| Key Financial Ratios of Brady and Morris Engineering Company (in Rs. Cr.) |
Mar 25 |
Mar 24 |
Mar 23 |
Mar 22 |
Mar 21 |
|
| Per Share Ratios |
|
|
|
|
|
|
| Basic EPS (Rs.) |
106.73 |
37.40 |
22.47 |
14.19 |
11.68 |
|
| Diluted EPS (Rs.) |
106.73 |
37.40 |
22.47 |
14.19 |
11.68 |
|
| Cash EPS (Rs.) |
111.13 |
40.20 |
25.04 |
16.65 |
14.53 |
|
| Book Value [ExclRevalReserve]/Share (Rs.) |
210.28 |
103.63 |
66.37 |
43.98 |
29.99 |
|
| Book Value [InclRevalReserve]/Share (Rs.) |
210.28 |
103.63 |
66.37 |
43.98 |
29.99 |
|
| Dividend / Share(Rs.) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Revenue from Operations/Share (Rs.) |
401.36 |
334.26 |
268.30 |
207.96 |
169.30 |
|
| PBDIT/Share (Rs.) |
53.66 |
57.36 |
35.68 |
24.79 |
16.54 |
|
| PBIT/Share (Rs.) |
49.26 |
54.55 |
33.10 |
22.34 |
13.70 |
|
| PBT/Share (Rs.) |
130.85 |
51.16 |
30.68 |
20.09 |
11.84 |
|
| Net Profit/Share (Rs.) |
106.73 |
37.40 |
22.47 |
14.19 |
11.68 |
|
| Profitability Ratios |
|
|
|
|
|
|
| PBDIT Margin (%) |
13.37 |
17.15 |
13.29 |
11.92 |
9.77 |
|
| PBIT Margin (%) |
12.27 |
16.32 |
12.33 |
10.74 |
8.08 |
|
| PBT Margin (%) |
32.60 |
15.30 |
11.43 |
9.65 |
6.99 |
|
| Net Profit Margin (%) |
26.59 |
11.18 |
8.37 |
6.82 |
6.90 |
|
| Return on Networth / Equity (%) |
50.75 |
36.08 |
33.85 |
32.26 |
38.95 |
|
| Return on Capital Employed (%) |
22.54 |
41.88 |
28.93 |
20.34 |
12.57 |
|
| Return on Assets (%) |
31.11 |
17.35 |
12.42 |
7.60 |
7.86 |
|
| Total Debt/Equity (X) |
0.19 |
0.11 |
0.27 |
0.38 |
0.09 |
|
| Asset Turnover Ratio (%) |
1.44 |
1.69 |
1.46 |
1.24 |
114.02 |
|
| Liquidity Ratios |
|
|
|
|
|
|
| Current Ratio (X) |
2.37 |
1.92 |
2.07 |
1.88 |
2.61 |
|
| Quick Ratio (X) |
1.75 |
1.29 |
1.35 |
1.18 |
1.60 |
|
| Inventory Turnover Ratio (X) |
3.57 |
3.68 |
3.08 |
2.76 |
4.22 |
|
| Dividend Payout Ratio (NP) (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Dividend Payout Ratio (CP) (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Earnings Retention Ratio (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Cash Earnings Retention Ratio (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Valuation Ratios |
|
|
|
|
|
|
| Enterprise Value (Cr.) |
255.07 |
182.58 |
56.98 |
40.84 |
31.73 |
|
| EV/Net Operating Revenue (X) |
2.82 |
2.43 |
0.94 |
0.87 |
0.83 |
|
| EV/EBITDA (X) |
21.12 |
14.15 |
7.10 |
7.32 |
8.53 |
|
| MarketCap/Net Operating Revenue (X) |
3.00 |
2.35 |
0.74 |
0.53 |
0.42 |
|
| Retention Ratios (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Price/BV (X) |
5.72 |
7.58 |
2.99 |
2.50 |
2.39 |
|
| Price/Net Operating Revenue |
3.00 |
2.35 |
0.74 |
0.53 |
0.42 |
|
| Earnings Yield |
0.09 |
0.05 |
0.11 |
0.13 |
0.16 |
|
Source : Dion Global Solutions Limited
