| Key Financial Ratios of WH Brady and Company (in Rs. Cr.) |
Mar 25 |
Mar 24 |
Mar 23 |
Mar 22 |
Mar 21 |
|
| Per Share Ratios |
|
|
|
|
|
|
| Basic EPS (Rs.) |
12.42 |
11.15 |
8.03 |
7.21 |
8.16 |
|
| Diluted EPS (Rs.) |
12.42 |
11.15 |
8.03 |
7.21 |
8.16 |
|
| Cash EPS (Rs.) |
16.87 |
13.52 |
10.76 |
10.52 |
11.93 |
|
| Book Value [ExclRevalReserve]/Share (Rs.) |
190.44 |
172.65 |
156.77 |
150.84 |
231.50 |
|
| Book Value [InclRevalReserve]/Share (Rs.) |
190.44 |
172.65 |
156.77 |
150.84 |
231.50 |
|
| Dividend / Share(Rs.) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Revenue from Operations/Share (Rs.) |
115.68 |
146.46 |
103.07 |
86.45 |
78.87 |
|
| PBDIT/Share (Rs.) |
21.94 |
19.21 |
13.15 |
13.22 |
15.27 |
|
| PBIT/Share (Rs.) |
17.49 |
16.84 |
10.42 |
9.91 |
11.51 |
|
| PBT/Share (Rs.) |
15.56 |
15.48 |
9.34 |
8.57 |
9.99 |
|
| Net Profit/Share (Rs.) |
12.42 |
11.15 |
8.03 |
7.21 |
8.16 |
|
| Profitability Ratios |
|
|
|
|
|
|
| PBDIT Margin (%) |
18.96 |
13.11 |
12.75 |
15.29 |
19.36 |
|
| PBIT Margin (%) |
15.11 |
11.49 |
10.10 |
11.46 |
14.59 |
|
| PBT Margin (%) |
13.45 |
10.57 |
9.06 |
9.90 |
12.67 |
|
| Net Profit Margin (%) |
10.73 |
7.61 |
7.79 |
8.34 |
10.35 |
|
| Return on Networth / Equity (%) |
6.52 |
6.45 |
5.12 |
4.78 |
3.52 |
|
| Return on Capital Employed (%) |
7.71 |
8.14 |
5.85 |
5.53 |
4.42 |
|
| Return on Assets (%) |
5.18 |
4.70 |
3.95 |
3.67 |
2.90 |
|
| Total Debt/Equity (X) |
0.04 |
0.06 |
0.05 |
0.06 |
0.04 |
|
| Asset Turnover Ratio (%) |
0.49 |
0.67 |
0.52 |
0.36 |
28.08 |
|
| Liquidity Ratios |
|
|
|
|
|
|
| Current Ratio (X) |
3.57 |
1.45 |
2.35 |
4.57 |
3.47 |
|
| Quick Ratio (X) |
3.57 |
1.45 |
2.33 |
4.50 |
3.37 |
|
| Inventory Turnover Ratio (X) |
0.00 |
0.00 |
0.00 |
0.00 |
37.35 |
|
| 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.) |
192.00 |
107.98 |
62.60 |
49.38 |
30.89 |
|
| EV/Net Operating Revenue (X) |
6.51 |
2.89 |
2.38 |
2.24 |
1.54 |
|
| EV/EBITDA (X) |
34.31 |
22.04 |
18.67 |
14.65 |
7.93 |
|
| MarketCap/Net Operating Revenue (X) |
6.70 |
2.96 |
2.52 |
2.32 |
1.55 |
|
| Retention Ratios (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Price/BV (X) |
4.07 |
2.51 |
1.66 |
1.33 |
0.53 |
|
| Price/Net Operating Revenue |
6.70 |
2.96 |
2.52 |
2.32 |
1.55 |
|
| Earnings Yield |
0.02 |
0.03 |
0.03 |
0.04 |
0.07 |
|
Source : Dion Global Solutions Limited
