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

W. H. Brady & Company Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Operating Revenue	1,051	894.82	743.85	592.05	524.59
Revenue	1,051	894.82	743.85	592.05	524.59
Revenue Growth (YoY)	17.50%	20.29%	25.64%	12.86%	-21.36%
Cost of Revenue	522.2	464.74	392.38	307.04	266.46
Gross Profit	529.24	430.08	351.48	285.01	258.14
Selling, General & Admin	179.91	151.87	131.8	106.88	93.7
Other Operating Expenses	222.7	163.67	120.7	102.97	94.75
Operating Expenses	423.89	327.9	265.27	223.8	204.44
Operating Income	105.34	102.17	86.21	61.21	53.7
Interest Expense	-14.52	-6.74	-3.76	-4.57	-4.92
Interest & Investment Income	-	13.35	7.33	5.28	4.32
Currency Exchange Gain (Loss)	-	0.8	0.39	0.08	-0.03
Other Non Operating Income (Expenses)	50.08	-2.1	-2.01	0.37	2.83
EBT Excluding Unusual Items	140.91	107.48	88.16	62.36	55.88
Gain (Loss) on Sale of Investments	-	47.35	4.41	4.66	0.47
Gain (Loss) on Sale of Assets	-	-0.02	-2.32	-	-0.09
Asset Writedown	-	-0.2	-	-0.02	-0.05
Other Unusual Items	193.19	-	-	-	-
Pretax Income	334.09	154.6	90.25	67	56.21
Income Tax Expense	62.28	42.03	21.82	16.71	6.01
Earnings From Continuing Operations	271.81	112.58	68.43	50.29	50.21
Net Income to Company	271.81	112.58	68.43	50.29	50.21
Minority Interest in Earnings	-65.49	-22.95	-13.9	-8.78	-7.23
Net Income	206.32	89.63	54.53	41.51	42.98
Net Income to Common	206.32	89.63	54.53	41.51	42.98
Net Income Growth	130.20%	64.38%	31.37%	-3.42%	-4.66%
Shares Outstanding (Basic)	2	3	3	3	3
Shares Outstanding (Diluted)	2	3	3	3	3
Shares Change (YoY)	-24.09%	-	-	-	-
EPS (Basic)	106.59	35.15	21.38	16.28	16.85
EPS (Diluted)	106.59	35.15	21.38	16.28	16.85
EPS Growth	203.25%	64.38%	31.37%	-3.42%	-4.66%
Free Cash Flow	-166.52	40.21	85.88	42.51	104.16
Free Cash Flow Per Share	-86.03	15.77	33.68	16.67	40.85
Gross Margin	50.33%	48.06%	47.25%	48.14%	49.21%
Operating Margin	10.02%	11.42%	11.59%	10.34%	10.24%
Profit Margin	19.62%	10.02%	7.33%	7.01%	8.19%
Free Cash Flow Margin	-15.84%	4.49%	11.54%	7.18%	19.86%
EBITDA	126.62	113.74	98.64	75.15	69.47
EBITDA Margin	12.04%	12.71%	13.26%	12.69%	13.24%
D&A For EBITDA	21.28	11.57	12.43	13.94	15.77
EBIT	105.34	102.17	86.21	61.21	53.7
EBIT Margin	10.02%	11.42%	11.59%	10.34%	10.24%
Effective Tax Rate	18.64%	27.18%	24.18%	24.94%	10.69%
Revenue as Reported	1,102	960.07	760.78	607.12	535.35
Advertising Expenses	-	0.25	0.54	0.19	0.2

Updated Feb 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.