Free Trial

Brady (BRC) Financials

Brady logo
$88.88 +1.36 (+1.55%)
As of 11:44 AM Eastern
Annual Income Statements for Brady

Annual Income Statements for Brady

This table shows Brady's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 7/31/2015 7/31/2016 7/31/2017 7/31/2018 7/31/2019 7/31/2020 7/31/2021 7/31/2022 7/31/2023 7/31/2024 7/31/2025
Net Income / (Loss) Attributable to Common Shareholders
2.99 80 96 91 131 118 130 150 175 197 189
Consolidated Net Income / (Loss)
2.99 80 96 91 131 112 130 150 175 197 189
Net Income / (Loss) Continuing Operations
4.90 80 96 91 131 118 130 150 175 197 189
Total Pre-Tax Income
25 109 127 152 165 141 171 192 226 248 237
Total Operating Income
35 118 131 153 162 138 167 193 225 243 237
Total Gross Profit
558 559 558 588 579 529 561 632 657 688 761
Total Revenue
1,172 1,121 1,113 1,174 1,161 1,081 1,145 1,302 1,332 1,341 1,514
Operating Revenue
1,172 1,121 1,113 1,174 1,161 1,081 1,145 1,302 1,332 1,341 1,514
Total Cost of Revenue
613 562 555 586 582 553 583 671 675 654 753
Operating Cost of Revenue
613 562 555 586 582 553 583 671 675 654 753
Total Operating Expenses
523 441 427 436 416 385 394 439 432 444 524
Selling, General & Admin Expense
423 405 388 390 371 336 350 380 371 377 444
Research & Development Expense
37 36 40 45 45 41 45 59 61 68 80
Total Other Income / (Expense), net
-10 -8.53 -4.38 -0.68 2.22 2.91 3.90 -1.03 0.48 4.43 0.46
Interest Expense
11 7.82 5.50 3.17 2.83 2.17 0.44 1.28 3.54 3.13 4.75
Other Income / (Expense), net
0.85 -0.71 1.12 2.49 5.05 5.08 4.33 0.24 4.02 7.55 5.21
Income Tax Expense
20 29 31 61 33 28 36 42 51 51 48
Basic Earnings per Share
- - - $3.51 $4.98 $4.24 $4.97 $5.83 $7.04 $8.18 $7.93
Weighted Average Basic Shares Outstanding
51.29M 50.54M 51.06M 51.68M 52.60M 52.76M 52.04M 51.32M 49.59M 48.12M 47.64M
Diluted Earnings per Share
- - - $3.45 $4.91 $4.21 $4.93 $5.79 $7.00 $8.12 $7.86
Weighted Average Diluted Shares Outstanding
51.38M 50.77M 51.96M 52.52M 53.32M 53.23M 52.41M 51.65M 49.87M 48.50M 48.09M
Weighted Average Basic & Diluted Shares Outstanding
49.80M 50.40M 51.10M 51.70M 53.00M 52.01M 52.07M 49.92M 48.36M 47.58M 47.09M

Quarterly Income Statements for Brady

This table shows Brady's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 10/31/2023 1/31/2024 4/30/2024 7/31/2024 10/31/2024 1/31/2025 4/30/2025 7/31/2025 10/31/2025 1/31/2026 4/30/2026
Net Income / (Loss) Attributable to Common Shareholders
47 44 51 55 47 40 52 50 54 48 58
Consolidated Net Income / (Loss)
47 44 51 55 47 40 52 50 54 48 58
Net Income / (Loss) Continuing Operations
47 44 51 55 47 40 52 50 54 48 58
Total Pre-Tax Income
59 56 64 68 59 52 66 61 68 62 73
Total Operating Income
60 54 64 66 59 51 67 59 68 62 73
Total Gross Profit
172 162 177 177 190 176 195 200 209 194 225
Total Revenue
332 323 343 343 377 357 383 397 405 384 435
Operating Revenue
332 323 343 343 377 357 383 397 405 384 435
Total Cost of Revenue
160 161 166 166 187 181 188 197 196 190 210
Operating Cost of Revenue
160 161 166 166 187 181 188 197 196 190 210
Total Operating Expenses
112 108 113 111 131 125 128 141 141 132 152
Selling, General & Admin Expense
96 91 96 93 112 106 109 118 118 108 129
Research & Development Expense
16 17 18 18 19 19 19 23 23 24 24
Total Other Income / (Expense), net
-0.33 1.89 0.87 1.99 -0.12 0.81 -1.45 1.21 0.50 -0.19 0.16
Interest Expense
0.77 0.79 0.73 0.84 1.36 1.31 0.94 1.14 1.21 0.99 1.27
Other Income / (Expense), net
0.44 2.68 1.60 2.84 1.23 2.13 -0.51 2.36 1.71 0.81 1.43
Income Tax Expense
12 12 14 13 12 12 13 11 15 14 16
Basic Earnings per Share
$1.93 $1.80 $2.12 $2.33 $1.94 $1.68 $2.20 $2.11 $2.27 $2.04 $2.44
Weighted Average Basic Shares Outstanding
48.51M 48.37M 48.00M 48.12M 47.73M 47.85M 47.64M 47.64M 47.27M 47.31M 47.36M
Diluted Earnings per Share
$1.92 $1.80 $2.10 $2.30 $1.92 $1.66 $2.18 $2.10 $2.24 $2.02 $2.42
Weighted Average Diluted Shares Outstanding
48.81M 48.73M 48.39M 48.50M 48.22M 48.31M 48.07M 48.09M 47.73M 47.74M 47.81M
Weighted Average Basic & Diluted Shares Outstanding
48.33M 48.33M 47.48M 47.58M 47.76M 47.78M 47.32M 47.09M 47.18M 47.23M 47.11M

Annual Cash Flow Statements for Brady

This table details how cash moves in and out of Brady's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 7/31/2015 7/31/2016 7/31/2017 7/31/2018 7/31/2019 7/31/2020 7/31/2021 7/31/2022 7/31/2023 7/31/2024 7/31/2025
Net Change in Cash & Equivalents
33 27 -7.28 47 100 -61 -70 -33 37 99 -76
Net Cash From Operating Activities
93 139 144 143 162 141 206 118 209 255 181
Net Cash From Continuing Operating Activities
85 139 144 143 162 141 206 118 209 255 181
Net Income / (Loss) Continuing Operations
2.99 80 96 91 131 112 130 150 175 197 189
Consolidated Net Income / (Loss)
2.99 80 96 91 131 112 130 150 175 197 189
Depreciation Expense
39 32 27 25 24 23 25 34 32 30 41
Non-Cash Adjustments To Reconcile Net Income
56 8.15 10.00 5.30 14 26 15 12 3.43 8.76 9.34
Changes in Operating Assets and Liabilities, net
-5.03 18 11 21 -7.29 -20 36 -77 -1.51 19 -58
Net Cash From Investing Activities
-14 -15 -15 -2.91 -34 -36 -269 -43 -11 -81 -171
Net Cash From Continuing Investing Activities
-14 -15 -15 -2.91 -34 -36 -269 -43 -11 -81 -171
Purchase of Property, Plant & Equipment
-27 -17 -15 -22 -33 -27 -27 -43 -19 -80 -28
Acquisitions
- - - 0.00 0.00 0.00 -244 - 0.00 0.00 -145
Divestitures
6.11 0.00 0.00 19 - - 0.00 0.00 8.00 0.00 0.00
Other Investing Activities, net
6.20 1.72 -0.09 -0.27 -1.64 -8.84 2.58 0.07 0.01 -1.16 0.86
Net Cash From Financing Activities
-32 -100 -136 -91 -28 -164 -12 -102 -164 -71 -84
Net Cash From Continuing Financing Activities
-32 -100 -136 -91 -28 -164 -12 -102 -164 -71 -84
Repayment of Debt
-32 -93 -294 -78 -14 -70 -64 -187 -173 -134 -258
Repurchase of Common Equity
0.00 -24 0.00 -1.46 -3.18 -65 -3.59 -109 -75 -72 -51
Payment of Dividends
-41 -41 -42 -43 -45 -46 -46 -46 -45 -45 -46
Issuance of Debt
83 96 180 23 14 21 102 244 128 175 267
Other Financing Activities, net
-44 -44 -0.84 -4.15 20 -3.55 -1.02 -4.05 2.05 5.39 3.49
Effect of Exchange Rate Changes
-14 2.75 0.18 -1.97 - -2.77 4.94 -6.56 3.10 -4.91 -1.84
Cash Interest Paid
11 8.53 5.77 2.98 2.65 2.40 0.37 1.08 3.41 2.93 4.66
Cash Income Taxes Paid
25 28 32 33 24 30 47 34 59 62 71

Quarterly Cash Flow Statements for Brady

This table details how cash moves in and out of Brady's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 10/31/2023 1/31/2024 4/30/2024 7/31/2024 10/31/2024 1/31/2025 4/30/2025 7/31/2025 10/31/2025 1/31/2026 4/30/2026
Net Change in Cash & Equivalents
24 -31 17 90 -104 -7.21 14 22 8.34 -6.19 -1.00
Net Cash From Operating Activities
62 36 73 84 23 40 60 58 33 53 78
Net Cash From Continuing Operating Activities
62 36 73 84 23 40 60 58 33 53 78
Net Income / (Loss) Continuing Operations
47 44 51 55 47 40 52 50 54 48 58
Consolidated Net Income / (Loss)
47 44 51 55 47 40 52 50 54 48 58
Depreciation Expense
7.47 7.54 7.40 7.47 10 9.93 10 10 11 11 11
Non-Cash Adjustments To Reconcile Net Income
5.30 0.91 -5.33 7.88 4.93 3.29 1.36 -0.24 6.97 2.70 -2.92
Changes in Operating Assets and Liabilities, net
2.27 -16 20 13 -38 -14 -3.93 -1.68 -39 -8.63 12
Net Cash From Investing Activities
-11 -50 -9.50 -11 -148 -3.82 -13 -6.18 -28 -13 -2.24
Net Cash From Continuing Investing Activities
-11 -50 -9.50 -11 -148 -3.82 -13 -6.18 -28 -13 -2.24
Purchase of Property, Plant & Equipment
-11 -50 -8.33 -11 -7.29 -7.14 -4.26 -8.89 -11 -11 -11
Other Investing Activities, net
0.00 - -1.17 0.02 0.01 0.04 0.80 0.01 0.01 -1.97 8.81
Net Cash From Financing Activities
-21 -21 -46 18 18 -41 -30 -32 2.64 -51 -78
Net Cash From Continuing Financing Activities
-21 -21 -46 18 18 -41 -30 -32 2.64 -51 -78
Repayment of Debt
-35 -36 -27 -36 -109 -53 -32 -64 -30 -63 -63
Repurchase of Common Equity
-14 -7.68 -50 - 0.00 - -33 -18 -4.05 -4.91 -5.17
Payment of Dividends
-11 -11 -11 -11 -11 -11 -11 -11 -12 -12 -12
Issuance of Debt
39 31 43 63 135 24 47 61 47 26 1.00
Other Financing Activities, net
0.27 2.74 -0.09 2.47 3.77 -0.18 -0.34 0.25 1.80 3.13 0.83
Effect of Exchange Rate Changes
-5.68 3.45 -0.62 -2.07 1.78 -2.38 - - 0.73 3.97 0.58

Annual Balance Sheets for Brady

This table presents Brady's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 7/31/2015 7/31/2016 7/31/2017 7/31/2018 7/31/2019 7/31/2020 7/31/2021 7/31/2022 7/31/2023 7/31/2024 7/31/2025
Total Assets
1,063 1,044 1,050 1,057 1,157 1,142 1,378 1,367 1,389 1,516 1,734
Total Current Assets
396 407 408 471 573 509 465 498 525 600 622
Cash & Equivalents
114 141 134 181 279 218 147 114 152 250 174
Accounts Receivable
157 147 150 161 158 146 171 183 184 185 232
Inventories, net
105 99 107 113 120 136 136 190 177 153 201
Prepaid Expenses
20 19 17 16 16 9.96 11 11 12 11 15
Plant, Property, & Equipment, net
111 102 98 98 110 115 122 140 142 196 226
Total Noncurrent Assets
556 534 544 488 474 518 791 730 722 720 887
Goodwill
433 430 438 420 411 416 614 587 593 590 677
Intangible Assets
69 60 53 43 36 22 92 74 62 52 105
Noncurrent Deferred & Refundable Income Taxes
35 27 35 7.58 7.30 8.85 16 16 16 16 21
Other Noncurrent Operating Assets
19 17 18 18 20 71 68 53 52 63 84
Total Liabilities & Shareholders' Equity
1,063 1,044 1,050 1,057 1,157 1,142 1,378 1,367 1,389 1,516 1,734
Total Liabilities
475 440 350 305 307 279 415 456 398 449 542
Total Current Liabilities
209 167 187 191 242 186 258 255 258 265 330
Accounts Payable
73 62 67 67 65 63 82 81 80 85 105
Current Deferred & Payable Income Tax Liabilities
7.58 6.14 7.37 3.89 6.56 8.65 3.92 8.29 13 7.42 5.55
Current Employee Benefit Liabilities
30 46 58 68 63 42 81 77 71 78 93
Other Taxes Payable
7.25 7.40 7.97 8.32 8.11 8.06 13 13 14 14 22
Other Current Liabilities
38 40 44 45 50 65 77 76 81 81 106
Total Noncurrent Liabilities
266 274 163 114 65 94 157 201 140 184 212
Long-Term Debt
201 212 105 53 - 0.00 38 95 50 91 100
Other Noncurrent Operating Liabilities
65 62 58 61 65 94 119 106 91 93 112
Total Equity & Noncontrolling Interests
588 604 700 752 851 863 963 911 991 1,067 1,192
Total Preferred & Common Equity
588 604 700 752 851 863 963 911 991 1,067 1,192
Total Common Equity
588 604 700 752 851 863 964 911 991 1,067 1,192
Common Stock
314 317 323 326 330 332 340 346 352 354 360
Retained Earnings
414 453 507 553 638 704 788 892 1,022 1,174 1,318
Treasury Stock
-93 -109 -85 -71 -46 -107 -109 -218 -290 -352 -393
Accumulated Other Comprehensive Income / (Loss)
-45 -55 -45 -56 -71 -66 -56 -109 -93 -110 -92

Quarterly Balance Sheets for Brady

This table presents Brady's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 1/31/2023 4/30/2023 10/31/2023 1/31/2024 4/30/2024 10/31/2024 1/31/2025 4/30/2025 10/31/2025 1/31/2026 4/30/2026
Total Assets
1,372 1,377 1,383 1,408 1,424 1,628 1,589 1,698 1,795 1,825 1,832
Total Current Assets
504 517 535 507 521 556 536 582 662 662 679
Cash & Equivalents
108 135 175 144 160 146 138 152 183 176 175
Accounts Receivable
187 185 180 186 195 218 202 224 249 243 266
Inventories, net
195 183 167 165 153 179 182 190 216 226 220
Prepaid Expenses
14 14 13 12 12 13 14 15 16 17 17
Plant, Property, & Equipment, net
141 140 144 191 195 201 199 219 233 244 244
Total Noncurrent Assets
727 720 705 710 708 870 853 897 900 919 909
Goodwill
591 591 584 591 588 672 661 683 682 697 689
Intangible Assets
68 65 59 57 54 116 108 112 115 110 103
Noncurrent Deferred & Refundable Income Taxes
16 15 15 15 15 17 17 21 18 19 19
Other Noncurrent Operating Assets
53 49 47 48 51 66 67 82 85 93 98
Total Liabilities & Shareholders' Equity
1,372 1,377 1,383 1,408 1,424 1,628 1,589 1,698 1,795 1,825 1,832
Total Liabilities
405 382 388 369 402 519 468 531 550 512 488
Total Current Liabilities
230 236 252 237 253 301 282 312 321 311 338
Accounts Payable
76 75 80 80 80 98 91 100 104 100 108
Current Deferred & Payable Income Tax Liabilities
6.79 5.10 18 8.23 7.95 12 4.42 2.98 6.81 5.63 4.79
Current Employee Benefit Liabilities
53 66 58 56 74 65 70 88 70 73 92
Other Taxes Payable
13 13 14 13 14 23 19 20 23 21 22
Other Current Liabilities
81 78 82 79 77 103 99 102 117 112 110
Total Noncurrent Liabilities
175 145 137 132 149 217 186 219 229 201 150
Long-Term Debt
77 51 52 48 64 117 88 103 116 79 27
Other Noncurrent Operating Liabilities
98 94 84 83 85 101 98 116 113 123 123
Total Equity & Noncontrolling Interests
967 995 995 1,039 1,022 1,109 1,120 1,168 1,245 1,313 1,344
Total Preferred & Common Equity
967 995 995 1,039 1,022 1,109 1,120 1,168 1,245 1,313 1,344
Total Common Equity
967 995 995 1,039 1,022 1,109 1,120 1,168 1,245 1,313 1,344
Common Stock
349 351 353 354 355 355 357 358 360 362 364
Retained Earnings
947 984 1,058 1,090 1,130 1,209 1,238 1,279 1,360 1,397 1,443
Treasury Stock
-233 -245 -300 -306 -356 -344 -343 -376 -389 -390 -394
Accumulated Other Comprehensive Income / (Loss)
-95 -95 -115 -100 -106 -112 -132 -94 -87 -56 -69

Annual Metrics And Ratios for Brady

This table displays calculated financial ratios and metrics derived from Brady's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 7/31/2015 7/31/2016 7/31/2017 7/31/2018 7/31/2019 7/31/2020 7/31/2021 7/31/2022 7/31/2023 7/31/2024 7/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-4.35% -4.36% -0.65% 5.44% -1.13% -6.84% 5.86% 13.75% 2.29% 0.72% 12.84%
EBITDA Growth
1,206.08% 97.86% 6.58% 13.29% 5.90% -12.93% 18.26% 15.48% 15.02% 7.35% 0.59%
EBIT Growth
193.15% 224.11% 12.77% 17.44% 7.92% -14.55% 19.82% 12.71% 18.62% 9.48% -3.64%
NOPAT Growth
124.00% 1,147.25% 14.58% -7.57% 41.57% -14.83% 19.98% 13.95% 15.72% 11.01% -2.48%
Net Income Growth
106.50% 2,581.96% 19.39% -4.79% 44.14% -14.39% 15.39% 15.67% 16.59% 12.79% -4.04%
EPS Growth
0.00% 0.00% 0.00% 0.00% 42.32% -14.26% 17.10% 17.44% 20.90% 16.00% -3.20%
Operating Cash Flow Growth
-0.08% 48.88% 3.64% -0.69% 13.40% -13.09% 45.89% -42.41% 76.57% 21.96% -28.96%
Free Cash Flow Firm Growth
146.73% -13.90% -22.17% 36.30% -7.88% -33.76% -187.56% 247.82% 58.23% -1.29% -112.13%
Invested Capital Growth
-16.98% -6.55% -0.78% -7.52% -0.23% 3.79% 32.27% 4.51% -0.35% 2.07% 23.16%
Revenue Q/Q Growth
-2.34% 0.00% 0.00% 0.71% -0.19% 0.00% 4.99% 1.39% 1.68% -0.19% 3.69%
EBITDA Q/Q Growth
1,159.84% 317.38% 462.89% 5.24% 11.17% 0.00% 4.93% 6.18% 3.60% 1.52% -1.57%
EBIT Q/Q Growth
177.81% 0.00% 0.00% 6.24% 1.09% 0.00% 4.08% 7.06% 4.55% 1.86% -2.97%
NOPAT Q/Q Growth
120.63% 0.00% 0.00% 11.24% 1.01% 0.00% 4.54% 5.47% 4.66% 3.12% -2.56%
Net Income Q/Q Growth
104.39% 0.00% 0.00% 171.81% 1.28% 0.00% 0.26% 9.52% 4.99% 3.18% -2.86%
EPS Q/Q Growth
0.00% 0.00% 0.00% 0.00% 68.15% 0.00% 0.00% 56.91% 12.00% -16.63% -2.48%
Operating Cash Flow Q/Q Growth
32.75% -0.13% 9.46% 0.67% 201.40% 0.00% 2.85% 2.12% 14.24% 1.87% -12.40%
Free Cash Flow Firm Q/Q Growth
7.94% 6.70% 346.92% 52.37% -14.81% -86.37% -159.99% 115.06% 23.36% 1.16% -2,125.31%
Invested Capital Q/Q Growth
-11.55% -2.44% 0.15% -5.83% -2.29% 0.00% 0.00% 0.46% -2.39% -1.94% -0.05%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
47.66% 49.86% 50.15% 50.12% 49.86% 48.88% 49.05% 48.50% 49.35% 51.28% 50.27%
EBITDA Margin
6.45% 13.35% 14.32% 15.39% 16.48% 15.40% 17.20% 17.47% 19.64% 20.94% 18.66%
Operating Margin
3.01% 10.52% 11.77% 13.01% 13.99% 12.76% 14.60% 14.82% 16.91% 18.15% 15.63%
EBIT Margin
3.09% 10.46% 11.87% 13.22% 14.43% 13.23% 14.98% 14.84% 17.21% 18.71% 15.98%
Profit (Net Income) Margin
0.25% 7.15% 8.59% 7.76% 11.31% 10.39% 11.33% 11.52% 13.13% 14.70% 12.50%
Tax Burden Percent
11.95% 73.26% 75.53% 59.90% 79.72% 79.73% 75.81% 78.12% 77.47% 79.57% 79.82%
Interest Burden Percent
69.14% 93.32% 95.83% 97.96% 98.31% 98.49% 99.75% 99.34% 98.46% 98.75% 98.04%
Effective Tax Rate
80.39% 26.74% 24.47% 40.10% 20.28% 20.09% 20.82% 21.88% 22.53% 20.43% 20.18%
Return on Invested Capital (ROIC)
0.86% 12.28% 14.63% 14.10% 20.80% 17.41% 17.65% 17.27% 19.59% 21.56% 18.65%
ROIC Less NNEP Spread (ROIC-NNEP)
-1.93% 6.46% 1.25% 14.63% 19.81% 16.47% 19.29% 18.53% 18.97% 18.86% 18.34%
Return on Net Nonoperating Assets (RNNOA)
-0.41% 1.17% 0.05% -1.56% -4.42% -4.29% -3.45% -1.27% -1.21% -2.39% -1.90%
Return on Equity (ROE)
0.45% 13.45% 14.67% 12.54% 16.38% 13.11% 14.20% 16.00% 18.38% 19.17% 16.76%
Cash Return on Invested Capital (CROIC)
19.42% 19.06% 15.41% 21.91% 21.03% 13.69% -10.13% 12.86% 19.94% 19.52% -2.10%
Operating Return on Assets (OROA)
3.12% 11.12% 12.62% 14.73% 15.13% 12.44% 13.61% 14.08% 16.63% 17.28% 14.88%
Return on Assets (ROA)
0.26% 7.60% 9.13% 8.64% 11.86% 9.77% 10.29% 10.93% 12.69% 13.58% 11.65%
Return on Common Equity (ROCE)
0.45% 13.45% 14.67% 12.54% 16.38% 13.11% 14.20% 16.01% 18.38% 19.17% 16.76%
Return on Equity Simple (ROE_SIMPLE)
0.51% 13.27% 13.66% 12.11% 15.43% 13.02% 13.46% 16.46% 17.65% 18.49% 0.00%
Net Operating Profit after Tax (NOPAT)
6.92 86 99 91 129 110 132 151 174 194 189
NOPAT Margin
0.59% 7.71% 8.89% 7.79% 11.16% 10.20% 11.56% 11.58% 13.10% 14.44% 12.48%
Net Nonoperating Expense Percent (NNEP)
2.80% 5.82% 13.38% -0.53% 0.99% 0.93% -1.63% -1.26% 0.62% 2.70% 0.31%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - - - 14.62%
Cost of Revenue to Revenue
52.34% 50.14% 49.85% 49.88% 50.14% 51.12% 50.95% 51.50% 50.65% 48.72% 49.73%
SG&A Expenses to Revenue
36.08% 36.15% 34.82% 33.25% 31.97% 31.08% 30.56% 29.18% 27.83% 28.08% 29.35%
R&D to Revenue
3.14% 3.19% 3.56% 3.86% 3.89% 3.76% 3.89% 4.50% 4.61% 5.05% 5.28%
Operating Expenses to Revenue
44.65% 39.34% 38.38% 37.11% 35.86% 35.64% 34.45% 33.68% 32.44% 33.14% 34.63%
Earnings before Interest and Taxes (EBIT)
36 117 132 155 167 143 171 193 229 251 242
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
76 150 159 181 191 167 197 227 262 281 282
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.71 2.30 2.14 2.36 2.93 2.58 2.80 2.55 2.53 3.19 2.80
Price to Tangible Book Value (P/TBV)
11.72 12.18 7.15 6.14 6.18 5.24 10.50 9.26 7.47 8.00 8.15
Price to Revenue (P/Rev)
0.86 1.24 1.34 1.51 2.15 2.06 2.36 1.78 1.89 2.53 2.21
Price to Earnings (P/E)
335.82 17.32 15.65 19.52 18.99 18.93 20.81 15.47 14.36 17.24 17.64
Dividend Yield
4.09% 2.93% 2.81% 2.42% 1.80% 2.03% 1.70% 1.95% 1.81% 1.31% 1.36%
Earnings Yield
0.30% 5.77% 6.39% 5.12% 5.27% 5.28% 4.81% 6.46% 6.96% 5.80% 5.67%
Enterprise Value to Invested Capital (EV/IC)
1.57 2.15 2.18 2.65 3.64 3.11 3.03 2.58 2.71 3.57 2.92
Enterprise Value to Revenue (EV/Rev)
0.97 1.31 1.32 1.40 1.95 1.86 2.26 1.77 1.81 2.42 2.16
Enterprise Value to EBITDA (EV/EBITDA)
15.11 9.78 9.23 9.13 11.84 12.05 13.15 10.12 9.21 11.54 11.56
Enterprise Value to EBIT (EV/EBIT)
31.60 12.49 11.13 10.63 13.52 14.03 15.10 11.91 10.51 12.91 13.50
Enterprise Value to NOPAT (EV/NOPAT)
164.97 16.95 14.86 18.03 17.48 18.20 19.57 15.26 13.81 16.73 17.28
Enterprise Value to Operating Cash Flow (EV/OCF)
12.24 10.53 10.21 11.53 13.96 14.24 12.59 19.43 11.52 12.71 18.02
Enterprise Value to Free Cash Flow (EV/FCFF)
7.34 10.92 14.11 11.60 17.29 23.15 0.00 20.50 13.56 18.49 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.43 0.36 0.15 0.07 0.06 0.00 0.04 0.10 0.05 0.09 0.08
Long-Term Debt to Equity
0.34 0.35 0.15 0.07 0.00 0.00 0.04 0.10 0.05 0.09 0.08
Financial Leverage
0.21 0.18 0.04 -0.11 -0.22 -0.26 -0.18 -0.07 -0.06 -0.13 -0.10
Leverage Ratio
1.75 1.77 1.61 1.45 1.38 1.34 1.38 1.46 1.45 1.41 1.44
Compound Leverage Factor
1.21 1.65 1.54 1.42 1.36 1.32 1.38 1.45 1.43 1.39 1.41
Debt to Total Capital
30.15% 26.44% 13.34% 6.54% 5.57% 0.00% 3.80% 9.44% 4.78% 7.86% 7.72%
Short-Term Debt to Total Capital
6.29% 0.60% 0.40% 0.00% 5.57% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
23.86% 25.84% 12.94% 6.54% 0.00% 0.00% 3.80% 9.44% 4.78% 7.86% 7.72%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
69.85% 73.56% 86.66% 93.46% 94.43% 100.00% 96.26% 90.56% 95.22% 92.14% 92.28%
Debt to EBITDA
3.36 1.45 0.68 0.29 0.26 0.00 0.19 0.42 0.19 0.32 0.35
Net Debt to EBITDA
1.84 0.51 -0.16 -0.71 -1.20 0.00 -0.56 -0.08 -0.39 -0.57 -0.26
Long-Term Debt to EBITDA
2.66 1.42 0.66 0.29 0.00 0.00 0.19 0.42 0.19 0.32 0.35
Debt to NOPAT
36.64 2.51 1.09 0.58 0.39 0.00 0.29 0.63 0.28 0.47 0.53
Net Debt to NOPAT
20.10 0.88 -0.26 -1.41 -1.77 0.00 -0.83 -0.13 -0.58 -0.82 -0.39
Long-Term Debt to NOPAT
29.00 2.45 1.06 0.58 0.00 0.00 0.29 0.63 0.28 0.47 0.53
Altman Z-Score
3.24 4.22 4.97 6.15 7.48 7.34 6.13 5.60 6.55 7.33 6.29
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.03% -0.03% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.90 2.44 2.18 2.47 2.37 2.74 1.81 1.95 2.03 2.27 1.88
Quick Ratio
1.30 1.73 1.51 1.80 1.81 1.96 1.23 1.17 1.30 1.65 1.23
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
156 134 104 142 131 87 -76 112 178 175 -21
Operating Cash Flow to CapEx
349.97% 810.83% 949.64% 656.85% 494.17% 516.83% 756.43% 274.58% 1,087.84% 319.27% 657.05%
Free Cash Flow to Firm to Interest Expense
13.95 17.12 18.95 44.86 46.26 40.04 -173.77 87.97 50.19 56.08 -4.48
Operating Cash Flow to Interest Expense
8.37 17.76 26.17 45.15 57.32 65.09 470.63 92.83 59.10 81.60 38.17
Operating Cash Flow Less CapEx to Interest Expense
5.98 15.57 23.41 38.28 45.72 52.49 408.41 59.02 53.67 56.04 32.36
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.01 1.06 1.06 1.11 1.05 0.94 0.91 0.95 0.97 0.92 0.93
Accounts Receivable Turnover
6.99 7.36 7.50 7.55 7.27 7.11 7.23 7.36 7.25 7.25 7.25
Inventory Turnover
5.63 5.51 5.38 5.32 4.99 4.32 4.29 4.11 3.68 3.96 4.26
Fixed Asset Turnover
9.55 10.49 11.10 11.98 11.16 9.61 9.67 9.97 9.46 7.94 7.18
Accounts Payable Turnover
7.61 8.31 8.60 8.78 8.86 8.68 8.06 8.21 8.38 7.94 7.94
Days Sales Outstanding (DSO)
52.18 49.63 48.68 48.34 50.22 51.36 50.50 49.59 50.38 50.33 50.33
Days Inventory Outstanding (DIO)
64.81 66.24 67.88 68.60 73.10 84.43 85.04 88.77 99.31 92.10 85.73
Days Payable Outstanding (DPO)
47.94 43.94 42.44 41.56 41.19 42.05 45.28 44.44 43.55 45.95 45.99
Cash Conversion Cycle (CCC)
69.04 71.93 74.13 75.37 82.13 93.73 90.26 93.92 106.14 96.48 90.06
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
727 679 674 623 622 645 854 892 889 907 1,118
Invested Capital Turnover
1.46 1.59 1.65 1.81 1.86 1.71 1.53 1.49 1.50 1.49 1.49
Increase / (Decrease) in Invested Capital
-149 -48 -5.32 -51 -1.44 24 208 39 -3.13 18 210
Enterprise Value (EV)
1,142 1,464 1,471 1,649 2,264 2,007 2,589 2,301 2,409 3,241 3,264
Market Capitalization
1,003 1,388 1,497 1,778 2,493 2,225 2,698 2,320 2,511 3,400 3,339
Book Value per Share
$11.45 $12.01 $13.65 $14.54 $16.15 $16.61 $18.51 $18.14 $20.04 $22.47 $25.20
Tangible Book Value per Share
$1.67 $2.27 $4.08 $5.60 $7.66 $8.17 $4.94 $4.99 $6.80 $8.96 $8.66
Total Capital
841 821 808 805 901 863 1,001 1,006 1,041 1,158 1,292
Total Debt
254 217 108 53 50 0.00 38 95 50 91 100
Total Long-Term Debt
201 212 105 53 0.00 0.00 38 95 50 91 100
Net Debt
139 76 -26 -129 -229 -218 -109 -19 -102 -159 -75
Capital Expenditures (CapEx)
27 17 15 22 33 27 27 43 19 80 28
Debt-free, Cash-free Net Working Capital (DFCFNWC)
126 104 90 99 102 106 60 129 115 85 117
Debt-free Net Working Capital (DFNWC)
240 246 224 280 382 324 208 243 267 335 292
Net Working Capital (NWC)
187 241 221 280 331 324 208 243 267 335 292
Net Nonoperating Expense (NNE)
3.94 6.25 3.31 0.41 -1.77 -2.08 2.67 0.81 -0.37 -3.52 -0.37
Net Nonoperating Obligations (NNO)
139 76 -26 -129 -229 -218 -109 -19 -102 -159 -75
Total Depreciation and Amortization (D&A)
39 32 27 25 24 23 25 34 32 30 41
Debt-free, Cash-free Net Working Capital to Revenue
10.72% 9.32% 8.08% 8.43% 8.83% 9.80% 5.26% 9.89% 8.65% 6.33% 7.74%
Debt-free Net Working Capital to Revenue
20.49% 21.92% 20.11% 23.89% 32.87% 29.92% 18.13% 18.65% 20.03% 24.98% 19.26%
Net Working Capital to Revenue
15.97% 21.48% 19.82% 23.89% 28.55% 29.92% 18.13% 18.65% 20.03% 24.98% 19.26%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $4.24 $4.97 $5.83 $7.04 $8.18 $7.93
Adjusted Weighted Average Basic Shares Outstanding
51.29M 50.54M 51.06M 51.68M 52.60M 52.76M 52.04M 51.32M 49.59M 48.12M 47.64M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $4.21 $4.93 $5.79 $7.00 $8.12 $7.86
Adjusted Weighted Average Diluted Shares Outstanding
51.38M 50.77M 51.96M 52.52M 53.32M 53.23M 52.41M 51.65M 49.87M 48.50M 48.09M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
51.25M 50.51M 51.38M 52.00M 53.00M 52.01M 52.07M 49.92M 48.36M 47.58M 47.09M
Normalized Net Operating Profit after Tax (NOPAT)
69 86 99 91 129 117 132 151 174 194 189
Normalized NOPAT Margin
5.91% 7.71% 8.89% 7.79% 11.16% 10.84% 11.56% 11.58% 13.10% 14.44% 12.48%
Pre Tax Income Margin
2.13% 9.76% 11.37% 12.95% 14.19% 13.03% 14.94% 14.74% 16.95% 18.48% 15.66%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
3.24 14.98 24.01 48.98 59.18 66.07 392.36 151.45 64.77 80.28 50.95
NOPAT to Interest Expense
0.62 11.04 17.98 28.87 45.76 50.92 302.81 118.17 49.30 61.96 39.79
EBIT Less CapEx to Interest Expense
0.85 12.78 21.25 42.11 47.58 53.47 330.14 117.65 59.34 54.73 45.14
NOPAT Less CapEx to Interest Expense
-1.77 8.85 15.22 22.00 34.16 38.32 240.59 84.36 43.87 36.40 33.98
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
1,371.81% 50.94% 43.79% 47.08% 34.08% 40.72% 35.28% 30.63% 25.97% 22.85% 24.06%
Augmented Payout Ratio
1,371.81% 80.34% 43.79% 48.69% 36.50% 98.13% 38.05% 103.45% 68.86% 59.47% 50.93%

Quarterly Metrics And Ratios for Brady

This table displays calculated financial ratios and metrics derived from Brady's official financial filings.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 10/31/2023 1/31/2024 4/30/2024 7/31/2024 10/31/2024 1/31/2025 4/30/2025 7/31/2025 10/31/2025 1/31/2026 4/30/2026
DEI Shares Outstanding
- - - - - - - - - - 47,228,039.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 47,228,039.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 1.22
Growth Metrics
- - - - - - - - - - -
Revenue Growth
2.92% -1.11% 1.86% -0.73% 13.58% 10.55% 11.42% 15.69% 7.48% 7.70% 13.76%
EBITDA Growth
12.92% 10.22% 1.89% 5.80% 3.97% -1.34% 5.97% -5.89% 14.75% 17.22% 11.86%
EBIT Growth
17.45% 13.79% 2.12% 7.10% -0.02% -5.74% 2.37% -10.72% 15.84% 18.06% 11.93%
NOPAT Growth
17.97% 10.34% 4.53% 12.14% -1.31% -5.80% 6.39% -9.21% 14.20% 21.38% 7.98%
Net Income Growth
19.78% 14.85% 5.91% 12.31% -0.97% -7.55% 2.70% -10.06% 15.29% 19.13% 10.59%
EPS Growth
23.08% 18.42% 0.00% -41.33% 0.00% -7.78% 3.81% -8.70% 16.67% 21.69% 11.01%
Operating Cash Flow Growth
122.41% 22.78% 0.37% 5.92% -62.41% 9.75% -17.69% -30.55% 42.51% 34.65% 30.66%
Free Cash Flow Firm Growth
314.10% 121.80% 41.05% -30.64% -324.26% -344.07% -490.62% -554.77% 72.33% -11.83% 86.04%
Invested Capital Growth
-2.72% 0.69% 1.59% 2.07% 23.86% 13.44% 20.83% 23.16% 9.09% 13.60% 6.90%
Revenue Q/Q Growth
-4.03% -2.82% 6.43% 0.01% 9.80% -5.41% 7.27% 3.84% 2.02% -5.22% 13.30%
EBITDA Q/Q Growth
-6.48% -5.15% 13.07% 5.49% -8.10% -10.00% 21.45% -6.32% 12.06% -8.06% 15.89%
EBIT Q/Q Growth
-6.67% -5.91% 15.07% 6.00% -12.88% -11.30% 24.97% -7.55% 13.04% -9.60% 18.48%
NOPAT Q/Q Growth
-1.05% -11.27% 19.12% 7.23% -12.92% -15.31% 34.52% -8.49% 9.54% -9.98% 19.67%
Net Income Q/Q Growth
-4.33% -7.65% 16.65% 8.97% -15.64% -13.78% 29.58% -4.57% 8.14% -10.91% 20.29%
EPS Q/Q Growth
-51.02% -6.25% 16.67% 9.52% -16.52% -13.54% 31.33% -3.67% 6.67% -9.82% 19.80%
Operating Cash Flow Q/Q Growth
-21.46% -42.06% 101.63% 15.45% -72.13% 69.16% 51.22% -2.59% -42.81% 59.83% 46.73%
Free Cash Flow Firm Q/Q Growth
40.52% -50.37% 0.07% -0.62% -554.35% 45.98% -60.15% -15.70% 72.35% -118.31% 80.01%
Invested Capital Q/Q Growth
-1.93% 8.15% -1.86% -1.94% 19.00% -0.95% 4.54% -0.05% 5.41% 3.16% -1.64%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
51.73% 50.24% 51.55% 51.56% 50.31% 49.30% 50.98% 50.40% 51.53% 50.61% 51.80%
EBITDA Margin
20.37% 19.88% 21.12% 22.28% 18.65% 17.74% 20.09% 18.13% 19.91% 19.31% 19.76%
Operating Margin
17.99% 16.71% 18.50% 19.28% 15.63% 14.36% 17.56% 14.92% 16.77% 16.19% 16.82%
EBIT Margin
18.12% 17.55% 18.97% 20.11% 15.95% 14.96% 17.43% 15.52% 17.19% 16.40% 17.15%
Profit (Net Income) Margin
14.23% 13.52% 14.82% 16.15% 12.41% 11.31% 13.66% 12.55% 13.31% 12.51% 13.28%
Tax Burden Percent
79.53% 78.16% 79.01% 81.30% 79.56% 77.50% 79.49% 82.43% 78.77% 77.50% 78.78%
Interest Burden Percent
98.73% 98.60% 98.88% 98.78% 97.75% 97.54% 98.60% 98.15% 98.27% 98.43% 98.30%
Effective Tax Rate
20.47% 21.84% 20.99% 18.70% 20.44% 22.50% 20.51% 17.57% 21.23% 22.50% 21.22%
Return on Invested Capital (ROIC)
21.71% 18.60% 21.40% 23.41% 17.66% 15.71% 19.94% 18.39% 18.04% 17.23% 18.58%
ROIC Less NNEP Spread (ROIC-NNEP)
22.08% 16.26% 20.64% 22.17% 17.79% 14.85% 21.52% 17.54% 17.21% 17.43% 18.45%
Return on Net Nonoperating Assets (RNNOA)
-1.60% -1.03% -1.85% -2.81% -1.29% -1.01% -1.43% -1.81% -0.70% -1.06% -1.45%
Return on Equity (ROE)
20.10% 17.57% 19.55% 20.60% 16.38% 14.71% 18.51% 16.58% 17.34% 16.17% 17.12%
Cash Return on Invested Capital (CROIC)
23.31% 19.07% 18.88% 19.52% -1.53% 6.35% 0.10% -2.10% 8.63% 5.12% 11.34%
Operating Return on Assets (OROA)
17.78% 16.89% 18.20% 18.57% 14.69% 14.19% 16.30% 14.45% 15.49% 15.08% 15.76%
Return on Assets (ROA)
13.96% 13.01% 14.22% 14.91% 11.43% 10.72% 12.77% 11.69% 11.99% 11.50% 12.20%
Return on Common Equity (ROCE)
20.10% 17.57% 19.55% 20.60% 16.38% 14.71% 18.51% 16.58% 17.34% 16.17% 17.12%
Return on Equity Simple (ROE_SIMPLE)
18.36% 18.13% 18.70% 0.00% 17.74% 17.27% 16.69% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
48 42 50 54 47 40 53 49 54 48 58
NOPAT Margin
14.31% 13.06% 14.62% 15.68% 12.43% 11.13% 13.96% 12.30% 13.21% 12.55% 13.25%
Net Nonoperating Expense Percent (NNEP)
-0.38% 2.34% 0.76% 1.24% -0.13% 0.86% -1.57% 0.86% 0.83% -0.19% 0.13%
Return On Investment Capital (ROIC_SIMPLE)
- 3.88% - - - 3.29% 4.20% 3.78% 3.93% 3.46% 4.21%
Cost of Revenue to Revenue
48.27% 49.76% 48.45% 48.44% 49.69% 50.70% 49.02% 49.60% 48.47% 49.39% 48.20%
SG&A Expenses to Revenue
29.00% 28.31% 27.90% 27.17% 29.66% 29.69% 28.41% 29.67% 29.01% 28.09% 29.58%
R&D to Revenue
4.73% 5.22% 5.15% 5.11% 5.02% 5.25% 5.02% 5.80% 5.75% 6.33% 5.41%
Operating Expenses to Revenue
33.73% 33.52% 33.05% 32.28% 34.68% 34.94% 33.42% 35.48% 34.76% 34.42% 34.98%
Earnings before Interest and Taxes (EBIT)
60 57 65 69 60 53 67 62 70 63 75
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
68 64 73 77 70 63 77 72 81 74 86
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.46 2.76 2.78 3.19 3.05 3.18 2.88 2.80 2.87 3.11 2.88
Price to Tangible Book Value (P/TBV)
6.96 7.34 7.47 8.00 10.55 10.14 9.00 8.15 7.98 8.07 7.01
Price to Revenue (P/Rev)
1.83 2.15 2.11 2.53 2.44 2.50 2.30 2.21 2.32 2.60 2.38
Price to Earnings (P/E)
13.43 15.24 14.87 17.24 17.20 18.39 17.24 17.64 18.20 19.98 18.43
Dividend Yield
1.82% 1.57% 1.59% 1.31% 1.33% 1.28% 1.36% 1.36% 1.27% 1.12% 1.19%
Earnings Yield
7.45% 6.56% 6.73% 5.80% 5.81% 5.44% 5.80% 5.67% 5.49% 5.00% 5.43%
Enterprise Value to Invested Capital (EV/IC)
2.67 2.94 2.97 3.57 3.11 3.28 2.96 2.92 2.98 3.28 3.11
Enterprise Value to Revenue (EV/Rev)
1.74 2.07 2.04 2.42 2.42 2.47 2.27 2.16 2.28 2.54 2.29
Enterprise Value to EBITDA (EV/EBITDA)
8.65 10.08 9.92 11.54 11.84 12.41 11.53 11.56 11.98 13.11 11.88
Enterprise Value to EBIT (EV/EBIT)
9.78 11.32 11.14 12.91 13.37 14.16 13.28 13.50 13.96 15.25 13.81
Enterprise Value to NOPAT (EV/NOPAT)
12.82 14.94 14.61 16.73 17.38 18.40 17.07 17.28 17.94 19.51 17.84
Enterprise Value to Operating Cash Flow (EV/OCF)
9.57 11.09 10.96 12.71 15.52 15.96 16.00 18.02 18.35 19.44 16.65
Enterprise Value to Free Cash Flow (EV/FCFF)
11.30 15.48 15.84 18.49 0.00 54.88 3,151.92 0.00 36.01 68.03 28.32
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.05 0.05 0.06 0.09 0.11 0.08 0.09 0.08 0.09 0.06 0.02
Long-Term Debt to Equity
0.05 0.05 0.06 0.09 0.11 0.08 0.09 0.08 0.09 0.06 0.02
Financial Leverage
-0.07 -0.06 -0.09 -0.13 -0.07 -0.07 -0.07 -0.10 -0.04 -0.06 -0.08
Leverage Ratio
1.43 1.39 1.39 1.41 1.43 1.39 1.43 1.44 1.45 1.40 1.41
Compound Leverage Factor
1.42 1.37 1.37 1.39 1.40 1.35 1.41 1.41 1.43 1.38 1.38
Debt to Total Capital
4.99% 4.42% 5.87% 7.86% 9.52% 7.26% 8.09% 7.72% 8.52% 5.66% 1.96%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
4.99% 4.42% 5.87% 7.86% 9.52% 7.26% 8.09% 7.72% 8.52% 5.66% 1.96%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
95.01% 95.58% 94.13% 92.14% 90.48% 92.74% 91.91% 92.28% 91.48% 94.31% 98.04%
Debt to EBITDA
0.19 0.17 0.23 0.32 0.41 0.31 0.36 0.35 0.40 0.26 0.09
Net Debt to EBITDA
-0.46 -0.35 -0.35 -0.57 -0.10 -0.18 -0.17 -0.26 -0.23 -0.32 -0.48
Long-Term Debt to EBITDA
0.19 0.17 0.23 0.32 0.41 0.31 0.36 0.35 0.40 0.26 0.09
Debt to NOPAT
0.29 0.26 0.34 0.47 0.60 0.46 0.53 0.53 0.59 0.39 0.13
Net Debt to NOPAT
-0.68 -0.52 -0.51 -0.82 -0.15 -0.27 -0.25 -0.39 -0.34 -0.48 -0.71
Long-Term Debt to NOPAT
0.29 0.26 0.34 0.47 0.60 0.46 0.53 0.53 0.59 0.39 0.13
Altman Z-Score
6.22 7.07 6.67 6.93 6.12 6.85 6.03 5.95 6.18 7.05 7.10
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.02% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.13 2.13 2.06 2.27 1.84 1.90 1.87 1.88 2.07 2.13 2.01
Quick Ratio
1.41 1.39 1.40 1.65 1.21 1.21 1.21 1.23 1.34 1.35 1.31
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
72 36 36 35 -161 -87 -139 -161 -45 -97 -19
Operating Cash Flow to CapEx
552.11% 72.81% 873.79% 782.30% 321.25% 554.77% 1,404.83% 655.89% 303.79% 486.13% 708.15%
Free Cash Flow to Firm to Interest Expense
93.80 45.14 49.02 42.12 -118.83 -66.34 -148.92 -141.10 -36.91 -98.32 -15.34
Operating Cash Flow to Interest Expense
81.30 45.67 99.92 99.74 17.26 30.18 63.97 51.03 27.61 53.85 61.65
Operating Cash Flow Less CapEx to Interest Expense
66.57 -17.06 88.49 86.99 11.89 24.74 59.41 43.25 18.52 42.77 52.94
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.98 0.96 0.96 0.92 0.92 0.95 0.94 0.93 0.90 0.92 0.92
Accounts Receivable Turnover
7.45 7.18 7.07 7.25 6.96 7.33 6.96 7.25 6.61 7.05 6.61
Inventory Turnover
3.68 3.66 3.91 3.96 3.94 4.04 4.21 4.26 3.86 3.78 3.87
Fixed Asset Turnover
9.58 8.07 8.04 7.94 8.03 7.29 7.06 7.18 7.11 7.08 7.01
Accounts Payable Turnover
8.39 8.44 8.50 7.94 7.66 8.19 8.04 7.94 7.54 8.07 7.62
Days Sales Outstanding (DSO)
49.00 50.81 51.60 50.33 52.42 49.79 52.44 50.33 55.25 51.74 55.21
Days Inventory Outstanding (DIO)
99.13 99.84 93.33 92.10 92.67 90.29 86.76 85.73 94.44 96.52 94.41
Days Payable Outstanding (DPO)
43.50 43.25 42.96 45.95 47.65 44.55 45.42 45.99 48.38 45.22 47.92
Cash Conversion Cycle (CCC)
104.64 107.40 101.97 96.48 97.44 95.53 93.78 90.06 101.31 103.04 101.71
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
872 943 925 907 1,080 1,070 1,118 1,118 1,178 1,215 1,195
Invested Capital Turnover
1.52 1.42 1.46 1.49 1.42 1.41 1.43 1.49 1.37 1.37 1.40
Increase / (Decrease) in Invested Capital
-24 6.49 15 18 208 127 193 210 98 146 77
Enterprise Value (EV)
2,329 2,775 2,745 3,241 3,356 3,507 3,309 3,264 3,508 3,982 3,716
Market Capitalization
2,453 2,870 2,841 3,400 3,385 3,558 3,358 3,339 3,575 4,079 3,864
Book Value per Share
$20.57 $21.49 $21.15 $22.47 $23.30 $23.46 $24.44 $25.20 $26.43 $27.82 $28.46
Tangible Book Value per Share
$7.29 $8.09 $7.86 $8.96 $6.74 $7.34 $7.81 $8.66 $9.52 $10.72 $11.67
Total Capital
1,047 1,087 1,086 1,158 1,226 1,208 1,270 1,292 1,361 1,392 1,371
Total Debt
52 48 64 91 117 88 103 100 116 79 27
Total Long-Term Debt
52 48 64 91 117 88 103 100 116 79 27
Net Debt
-123 -96 -97 -159 -29 -51 -49 -75 -67 -98 -149
Capital Expenditures (CapEx)
11 50 8.33 11 7.29 7.14 4.26 8.89 11 11 11
Debt-free, Cash-free Net Working Capital (DFCFNWC)
108 125 108 85 109 116 118 117 159 175 166
Debt-free Net Working Capital (DFNWC)
283 269 268 335 255 254 270 292 342 351 341
Net Working Capital (NWC)
283 269 268 335 255 254 270 292 342 351 341
Net Nonoperating Expense (NNE)
0.26 -1.48 -0.69 -1.62 0.10 -0.63 1.15 -1.00 -0.40 0.14 -0.13
Net Nonoperating Obligations (NNO)
-123 -96 -97 -159 -29 -51 -49 -75 -67 -98 -149
Total Depreciation and Amortization (D&A)
7.47 7.54 7.40 7.47 10 9.93 10 10 11 11 11
Debt-free, Cash-free Net Working Capital to Revenue
8.05% 9.37% 8.01% 6.33% 7.86% 8.13% 8.08% 7.74% 10.31% 11.15% 10.21%
Debt-free Net Working Capital to Revenue
21.13% 20.13% 19.95% 24.98% 18.36% 17.88% 18.50% 19.26% 22.16% 22.40% 21.03%
Net Working Capital to Revenue
21.13% 20.13% 19.95% 24.98% 18.36% 17.88% 18.50% 19.26% 22.16% 22.40% 21.03%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.93 $1.80 $2.12 $2.33 $1.94 $1.68 $2.20 $2.11 $2.27 $2.04 $2.44
Adjusted Weighted Average Basic Shares Outstanding
48.51M 48.37M 48.00M 48.12M 47.73M 47.85M 47.64M 47.64M 47.27M 47.31M 47.36M
Adjusted Diluted Earnings per Share
$1.92 $1.80 $2.10 $2.30 $1.92 $1.66 $2.18 $2.10 $2.24 $2.02 $2.42
Adjusted Weighted Average Diluted Shares Outstanding
48.81M 48.73M 48.39M 48.50M 48.22M 48.31M 48.07M 48.09M 47.73M 47.74M 47.81M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
48.33M 48.33M 47.48M 47.58M 47.76M 47.78M 47.32M 47.09M 47.18M 47.23M 47.11M
Normalized Net Operating Profit after Tax (NOPAT)
48 42 50 54 47 40 53 49 54 48 58
Normalized NOPAT Margin
14.31% 13.06% 14.62% 15.68% 12.43% 11.13% 13.96% 12.30% 13.21% 12.55% 13.25%
Pre Tax Income Margin
17.89% 17.30% 18.76% 19.86% 15.59% 14.59% 17.18% 15.23% 16.90% 16.14% 16.86%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
78.55 71.66 89.48 82.01 44.36 40.67 71.24 53.94 57.69 63.63 58.82
NOPAT to Interest Expense
62.01 53.35 68.96 63.94 34.57 30.26 57.06 42.76 44.32 48.68 45.45
EBIT Less CapEx to Interest Expense
63.82 8.93 78.04 69.26 38.99 35.23 66.69 46.16 48.60 52.55 50.11
NOPAT Less CapEx to Interest Expense
47.29 -9.37 57.53 51.19 29.20 24.82 52.51 34.98 35.23 37.60 36.74
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
24.84% 24.06% 23.59% 22.85% 22.93% 23.38% 23.31% 24.06% 23.25% 22.42% 21.92%
Augmented Payout Ratio
67.02% 65.98% 85.04% 59.47% 52.46% 49.45% 40.32% 50.93% 51.19% 51.71% 37.10%

Financials Breakdown Chart

Key Financial Trends

Here are key trends for Brady Corp (NYSE: BRC) drawn from the last four years of quarterly cash flow, income statement, and balance sheet data. The aim is to give retail investors a concise view of profitability, liquidity, and leverage trends.

  • Consistent operating cash generation: Brady’s quarterly net cash from continuing operating activities has remained positive across the 4-year window, typically in the mid-to-high tens of millions (for example, about $53.3M in Q2 2026 and $58.3M in Q4 2025). This demonstrates ongoing cash flow strength to support operations and debt service.
  • Ongoing profitability with steady net income: Consolidated net income / net income continuing operations has generally stayed in a solid range, with quarterly figures commonly between ~$40M and ~$60M in recent years (e.g., around $48.1M in Q2 2026 and $53.9M in Q1 2026).
  • Healthy gross margins: Gross margin has hovered around the 50% level in many quarters (net revenue vs. gross profit), suggesting stable pricing and cost management. For example, gross profit around $194M on revenue of $384M in Q2 2026 (~50.6% gross margin).
  • Solid liquidity in cash and equivalents: Brady maintains a healthy cash balance, with cash & equivalents in the low- to mid-$100M range (e.g., about $176.5M in Q2 2026 and $182.7M in Q1 2026), supporting short-term liquidity and flexibility.
  • Capital expenditures are modest and steady: Purchases of property, plant & equipment are present but generally modest (roughly $7–$11M per quarter in recent periods), indicating maintenance capex rather than aggressive expansion.
  • Working capital needs visible in AR and inventories: Accounts receivable and inventories remain sizable relative to quarterly revenue, signaling ongoing working capital requirements (e.g., AR around $240–$248M and inventories around $215–$226M in recent quarters).
  • Large noncurrent asset base: Goodwill and intangible assets form a substantial portion of noncurrent assets (Goodwill typically in the hundreds of millions, with intangible assets also material). This reflects scale but can imply impairment risk if demand weakens.
  • Financing activity often cash-using: Net cash from financing activities has been negative in several quarters due to debt repayments and dividend-related outlays, which reduces cash despite ongoing operating cash flow.
  • Debt level fluctuations and leverage considerations: Long-term debt and related interest expense contribute to ongoing leverage; while Brady issues debt at times and repays it at others, total liabilities remain sizable relative to cash flow, warranting attention for debt-service burden.
  • Occasional quarterly cash outflows and negative net cash change: There are quarters where net change in cash and equivalents is negative, reflecting the combined effect of investing and financing activities (for example, certain quarters show negative net cash changes despite positive operating cash flow).
05/26/26 10:07 AM ETAI Generated. May Contain Errors.

Brady Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Brady's fiscal year ends in July. Their fiscal year 2025 ended on July 31, 2025.

Brady's net income appears to be on an upward trend, with a most recent value of $189.26 million in 2025, rising from $2.99 million in 2015. The previous period was $197.22 million in 2024. Check out Brady's forecast to explore projected trends and price targets.

Brady's total operating income in 2025 was $236.64 million, based on the following breakdown:
  • Total Gross Profit: $760.82 million
  • Total Operating Expenses: $524.18 million

Over the last 10 years, Brady's total revenue changed from $1.17 billion in 2015 to $1.51 billion in 2025, a change of 29.2%.

Brady's total liabilities were at $542.04 million at the end of 2025, a 20.7% increase from 2024, and a 14.1% increase since 2015.

In the past 10 years, Brady's cash and equivalents has ranged from $114.07 million in 2022 to $279.07 million in 2019, and is currently $174.35 million as of their latest financial filing in 2025.

Over the last 10 years, Brady's book value per share changed from 11.45 in 2015 to 25.20 in 2025, a change of 120.0%.



Financial statements for NYSE:BRC last updated on 5/23/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners