Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:17 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 505690 | NSE: BRADYM

Brady & Morris Engineering Company Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹1,480.31Undervalued by 93.00%vs CMP ₹767.00

P/E (35.4) × ROE (23.4%) × BV (₹219.00) × DY (2.00%)

₹1,077.02Undervalued by 40.42%vs CMP ₹767.00
MoS: +28.8% (Adequate)Confidence: 53/100 (Moderate)Models: 3 Under, 6 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹2,163.3323%Under (+182.1%)
Graham NumberEarnings₹682.4617%Over (-11%)
Earnings PowerEarnings₹349.0211%Over (-54.5%)
DCFCash Flow₹2,257.6411%Under (+194.3%)
Net Asset ValueAssets₹217.247%Over (-71.7%)
EV/EBITDAEnterprise₹505.429%Over (-34.1%)
Earnings YieldEarnings₹945.207%Under (+23.2%)
ROCE CapitalReturns₹255.437%Over (-66.7%)
Revenue MultipleRevenue₹199.516%Over (-74%)
Consensus (9 models)₹1,077.02100%Undervalued
Key Drivers: EPS CAGR 46.1% lifts DCF — verify sustainability. | Wide model spread (₹200–₹2,258) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 46.1%

*Investments are subject to market risks

Investment Snapshot

69
Brady & Morris Engineering Company Ltd scores 69/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health92/100 · Strong
ROCE 25.4% ExcellentROE 23.4% ExcellentD/E 0.09 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
Promoter holding at 74.0% Stable
Earnings Quality75/100 · Strong
OPM expanding (12% → 15%) ImprovingWorking capital: 55 days (improving) Efficient
Quarterly Momentum45/100 · Moderate
Revenue (4Q): -8% YoY DecliningProfit (4Q): +124% YoY StrongOPM: 11.7% (down 3.7% YoY) Margin pressure
Industry Rank60/100 · Moderate
P/E 35.4 vs industry 35.9 In-lineROCE 25.4% vs industry 27.0% Average3Y sales CAGR: 24% High growth

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:17 am

Market Cap 173 Cr.
Current Price 767
Intrinsic Value₹1,077.02
High / Low 2,018/685
Stock P/E35.4
Book Value 219
Dividend Yield0.00 %
ROCE25.4 %
ROE23.4 %
Face Value 10.0
PEG Ratio0.77

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Brady & Morris Engineering Company Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Brady & Morris Engineering Company Ltd 173 Cr. 767 2,018/68535.4 2190.00 %25.4 %23.4 % 10.0
Action Construction Equipment Ltd 9,664 Cr. 812 1,390/74522.9 1500.25 %40.1 %28.6 % 2.00
BEML Ltd 12,300 Cr. 1,477 2,437/1,22649.4 3360.72 %15.6 %10.5 % 5.00
Industry Average7,379.00 Cr1,018.6735.90235.000.32%27.03%20.83%5.67

All Competitor Stocks of Brady & Morris Engineering Company Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 14.1015.5414.3015.9318.9826.0020.5623.4219.6326.6919.8412.9922.81
Expenses 12.3613.2811.7913.3415.5522.2117.0419.9616.6025.2217.7412.4420.14
Operating Profit 1.742.262.512.593.433.793.523.463.031.472.100.552.67
OPM % 12.34%14.54%17.55%16.26%18.07%14.58%17.12%14.77%15.44%5.51%10.58%4.23%11.71%
Other Income 0.170.200.200.220.070.100.080.150.2119.470.440.650.76
Interest 0.170.160.150.120.290.200.140.110.130.580.200.250.21
Depreciation 0.140.170.140.150.170.180.230.240.250.270.250.290.29
Profit before tax 1.602.132.422.543.043.513.233.262.8620.092.090.662.93
Tax % 28.75%29.11%26.86%24.02%28.29%28.21%25.39%25.46%25.87%15.13%26.32%28.79%25.26%
Net Profit 1.141.511.771.932.192.522.412.432.1217.061.540.482.19
EPS in Rs 5.076.717.878.589.7311.2010.7110.809.4275.826.842.139.73

Last Updated: March 3, 2026, 11:38 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 1:55 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 34323636244444384760759082
Expenses 30303434264041354253637976
Operating Profit 4222-34335712117
OPM % 13%6%6%6%-11%9%7%8%11%12%16%13%8%
Other Income -100031111112021
Interest 1111111011111
Depreciation 1111111111111
Profit before tax 1-000-132357122926
Tax % 0%0%-43%0%0%18%16%2%29%27%27%18%
Net Profit 1-000-12233582421
EPS in Rs 4.31-0.620.890.27-5.029.208.1811.6914.1822.4437.38106.7194.52
Dividend Payout % 0%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-100.00%300.00%0.00%50.00%0.00%66.67%60.00%200.00%
Change in YoY Net Profit Growth (%)0.00%400.00%-300.00%50.00%-50.00%66.67%-6.67%140.00%

Brady & Morris Engineering Company Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 8 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:11%
5 Years:16%
3 Years:25%
TTM:10%
Compounded Profit Growth
10 Years:51%
5 Years:35%
3 Years:39%
TTM:-25%
Stock Price CAGR
10 Years:34%
5 Years:79%
3 Years:117%
1 Year:5%
Return on Equity
10 Years:31%
5 Years:34%
3 Years:32%
Last Year:23%

Last Updated: September 5, 2025, 2:46 pm

Balance Sheet

Last Updated: December 4, 2025, 2:34 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 2222222222222
Reserves -1-2-2-1-2024813214547
Borrowings 15313130312721181814896
Other Liabilities 2212122215141191412172113
Total Liabilities 38444453464437334241487768
Fixed Assets 12111111109888810910
CWIP 1122111112111
Investments 00001114440016
Other Assets 25323139343327212927376641
Total Assets 38444453464437334241487768

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + -1-1524-5577156-1
Cash from Investing Activity + -1-0-2-25-0-0-4-0-1123
Cash from Financing Activity + 216-0-20-5-7-4-0-4-70
Net Cash Flow -00-00-000-0-00023
Free Cash Flow -2-16-02-047704322
CFO/OP -24%-805%98%165%206%122%277%249%32%90%73%36%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-11.00-29.00-29.00-28.00-34.00-23.00-18.00-15.00-13.00-7.004.002.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 1171531712391961188386113859993
Inventory Days 194276179202495216202141160110104122
Days Payable 1221781532723161511127195605572
Cash Conversion Cycle 189251197169376182173156178136148142
Working Capital Days 93-468073135981139178637555
ROCE %24%4%4%5%-10%12%11%12%19%25%40%25%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 73.75%73.75%73.98%73.98%73.98%73.98%73.98%73.98%73.98%73.98%73.98%73.98%
DIIs 0.04%0.04%0.04%0.04%0.04%0.04%0.04%0.04%0.04%0.04%0.04%0.04%
Public 26.22%26.22%25.97%25.98%25.98%25.99%25.99%25.98%25.99%25.98%25.99%25.97%
No. of Shareholders 9911,0781,1891,5011,7252,0272,4632,7872,8202,7782,8392,782

Shareholding Pattern Chart

No. of Shareholders

Brady & Morris Engineering Company Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 106.7337.4022.4714.1911.68
Diluted EPS (Rs.) 106.7337.4022.4714.1911.68
Cash EPS (Rs.) 111.1340.2025.0416.6514.53
Book Value[Excl.RevalReserv]/Share (Rs.) 210.28103.6366.3643.9829.99
Book Value[Incl.RevalReserv]/Share (Rs.) 210.28103.6366.3643.9829.99
Revenue From Operations / Share (Rs.) 401.36334.26268.30207.96169.30
PBDIT / Share (Rs.) 53.6657.3535.6824.7916.54
PBIT / Share (Rs.) 49.2654.5533.1022.3413.70
PBT / Share (Rs.) 130.8551.1630.6820.0911.84
Net Profit / Share (Rs.) 106.7337.4022.4714.1911.68
PBDIT Margin (%) 13.3717.1513.2911.929.77
PBIT Margin (%) 12.2716.3212.3310.748.08
PBT Margin (%) 32.6015.3011.439.656.99
Net Profit Margin (%) 26.5911.188.376.826.90
Return on Networth / Equity (%) 50.7536.0833.8532.2638.95
Return on Capital Employeed (%) 22.5441.8828.9320.3412.57
Return On Assets (%) 31.1117.3512.427.607.86
Total Debt / Equity (X) 0.180.110.270.380.09
Asset Turnover Ratio (%) 1.441.691.461.241.09
Current Ratio (X) 2.371.922.071.882.61
Quick Ratio (X) 1.751.291.351.181.60
Inventory Turnover Ratio (X) 6.143.683.082.761.73
Interest Coverage Ratio (X) 12.5716.9314.7111.028.91
Interest Coverage Ratio (Post Tax) (X) 5.8912.0410.267.317.29
Enterprise Value (Cr.) 255.07182.5856.9840.8431.73
EV / Net Operating Revenue (X) 2.822.430.940.870.83
EV / EBITDA (X) 21.1214.157.107.328.53
MarketCap / Net Operating Revenue (X) 3.002.350.740.520.42
Price / BV (X) 5.727.582.992.502.39
Price / Net Operating Revenue (X) 3.002.350.740.520.42
EarningsYield 0.080.040.110.120.16

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Brady & Morris Engg Co Ltd. is a Public Limited Listed company incorporated on 07/01/1946 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L29150MH1946PLC004729 and registration number is 004729. Currently Company is involved in the business activities of Manufacture of other lifting and handling equipment and parts thereof. Company's Total Operating Revenue is Rs. 90.31 Cr. and Equity Capital is Rs. 2.25 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Auto - Construction VehiclesBrady House, 4th Floor, Mumbai Maharashtra 400001Contact not found
Management
NamePosition Held
Mr. Pavan G MorarkaChairman
Mr. Vaibhav MorarkaVice Chairman & Mng.Director
Mr. Rajender Kumar SharmaDirector & CFO
Mr. Rajiv Kumar BakshiIndependent Director
Ms. Mita JhaIndependent Woman Director
Mr. Pinaki MisraIndependent Director
Mr. Yash ShahIndependent Director

FAQ

What is the intrinsic value of Brady & Morris Engineering Company Ltd and is it undervalued?

As of 18 April 2026, Brady & Morris Engineering Company Ltd's intrinsic value is ₹1077.02, which is 40.42% higher than the current market price of ₹767.00, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (23.4 %), book value (₹219), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Brady & Morris Engineering Company Ltd?

Brady & Morris Engineering Company Ltd is trading at ₹767.00 as of 18 April 2026, with a FY2026-2027 high of ₹2,018 and low of ₹685. The stock is currently near its 52-week low. Market cap stands at ₹173 Cr..

How does Brady & Morris Engineering Company Ltd's P/E ratio compare to its industry?

Brady & Morris Engineering Company Ltd has a P/E ratio of 35.4, which is below the industry average of 35.90. This is broadly in line with or below the industry average.

Is Brady & Morris Engineering Company Ltd financially healthy?

Key indicators for Brady & Morris Engineering Company Ltd: ROCE of 25.4 % indicates efficient capital utilization; ROE of 23.4 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is Brady & Morris Engineering Company Ltd profitable and how is the profit trend?

Brady & Morris Engineering Company Ltd reported a net profit of ₹24 Cr in Mar 2025 on revenue of ₹90 Cr. Compared to ₹3 Cr in Mar 2022, the net profit shows an improving trend.

Does Brady & Morris Engineering Company Ltd pay dividends?

Brady & Morris Engineering Company Ltd has a dividend yield of 0.00 % at the current price of ₹767.00. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Brady & Morris Engineering Company Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports