W. H. Brady & Company Limited (BOM:501391)

W. H. Brady & Company Income Statement

Financials in millions INR. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Operating Revenue	943.26	1,051	894.82	743.85	592.05	524.59
Revenue	943.26	1,051	894.82	743.85	592.05	524.59
Revenue Growth (YoY)	-9.42%	17.50%	20.29%	25.64%	12.86%	-21.36%
Cost of Revenue	476.36	549.57	464.74	392.38	307.04	266.46
Gross Profit	466.9	501.87	430.08	351.48	285.01	258.14
Selling, General & Admin	199.17	185.75	151.87	131.8	106.88	93.7
Other Operating Expenses	173.51	181.37	163.67	120.7	102.97	94.75
Operating Expenses	397.91	388.39	327.9	265.27	223.8	204.44
Operating Income	68.99	113.47	102.17	86.21	61.21	53.7
Interest Expense	-8.91	-7.04	-6.74	-3.76	-4.57	-4.92
Interest & Investment Income	20.2	20.2	13.35	7.33	5.28	4.32
Currency Exchange Gain (Loss)	0.31	0.31	0.8	0.39	0.08	-0.03
Other Non Operating Income (Expenses)	-9.35	-0.66	-2.1	-2.01	0.37	2.83
EBT Excluding Unusual Items	71.24	126.28	107.48	88.16	62.36	55.88
Gain (Loss) on Sale of Investments	16.78	16.78	47.35	4.41	4.66	0.47
Gain (Loss) on Sale of Assets	-2.13	-2.13	-0.02	-2.32	-	-0.09
Asset Writedown	-0.02	-0.02	-0.2	-	-0.02	-0.05
Other Unusual Items	193.19	193.19	-	-	-	-
Pretax Income	279.05	334.09	154.6	90.25	67	56.21
Income Tax Expense	45.93	62.28	42.03	21.82	16.71	6.01
Earnings From Continuing Operations	233.12	271.81	112.58	68.43	50.29	50.21
Net Income to Company	233.12	271.81	112.58	68.43	50.29	50.21
Minority Interest in Earnings	-57.78	-65.49	-22.95	-13.9	-8.78	-7.23
Net Income	175.34	206.32	89.63	54.53	41.51	42.98
Net Income to Common	175.34	206.32	89.63	54.53	41.51	42.98
Net Income Growth	62.37%	130.20%	64.38%	31.37%	-3.42%	-4.66%
Shares Outstanding (Basic)	3	3	3	3	3	3
Shares Outstanding (Diluted)	3	3	3	3	3	3
EPS (Basic)	67.86	80.91	35.15	21.38	16.28	16.85
EPS (Diluted)	67.86	80.91	35.15	21.38	16.28	16.85
EPS Growth	61.15%	130.20%	64.38%	31.37%	-3.42%	-4.66%
Free Cash Flow	-206.91	-166.52	40.21	85.88	42.51	104.16
Free Cash Flow Per Share	-80.08	-65.30	15.77	33.68	16.67	40.85
Gross Margin	49.50%	47.73%	48.06%	47.25%	48.14%	49.21%
Operating Margin	7.31%	10.79%	11.42%	11.59%	10.34%	10.24%
Profit Margin	18.59%	19.62%	10.02%	7.33%	7.01%	8.19%
Free Cash Flow Margin	-21.94%	-15.84%	4.49%	11.54%	7.18%	19.86%
EBITDA	93.51	134.04	113.74	98.64	75.15	69.47
EBITDA Margin	9.91%	12.75%	12.71%	13.26%	12.69%	13.24%
D&A For EBITDA	24.52	20.57	11.57	12.43	13.94	15.77
EBIT	68.99	113.47	102.17	86.21	61.21	53.7
EBIT Margin	7.31%	10.79%	11.42%	11.59%	10.34%	10.24%
Effective Tax Rate	16.46%	18.64%	27.18%	24.18%	24.94%	10.69%
Revenue as Reported	984.66	1,102	960.07	760.78	607.12	535.35
Advertising Expenses	-	1.2	0.25	0.54	0.19	0.2

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.