Braime Group PLC

BMT · LSE · Industrials / Industrial Distribution

1,225.00GBX+0.00 (0.00%)

Price History

Full chart

Market Stats

Previous Close1,225.00

Open1,225.00

Day Range1,125.00 – 1,295.00

52-Week Range495.23 – 1,500.00

Volume1.21K

Market Cap21.27M

P/E (TTM)6.89

Forward P/E0.00

EPS1.85

Dividend Yield1.27%

Beta0.84

50-Day Avg1,236.00

200-Day Avg997.29

About

Braime Group PLC, together with its subsidiaries, engages in the manufacturing and distribution of metal presswork and bulk material handling components in the United Kingdom, Rest of Europe, the Middle East, the United States, Africa, Australia, and Asia. It offers level controls, intelligent sensors, and safety control systems for bucket elevators and conveyors; deep drawn metal presswork products; and monitoring equipment. The company was formerly known as T.F. & J.H. Braime (Holdings) P.L.C. and changed its name to Braime Group PLC in August 2019. Braime Group PLC was founded in 1888 and is headquartered in Leeds, the United Kingdom.

Company Details

SectorIndustrials
IndustryIndustrial Distribution
CEOMr. Carl Oliver Braime B.Sc., BSc (Hons.), M.B.A., M.Sc.
Employees211
HeadquartersHunslet Road, Leeds, United Kingdom, LS10 1JZ, UK
Websitehttps://www.braimegroup.com

Leadership

Mr. Oliver Nicholas Anderson Braime (Oxon.), M.A., M.B.I.M.Executive Chairman · b. 1950
Mr. Carl Oliver Braime B.Sc., BSc (Hons.), M.B.A., M.Sc.Co-CEO, Group Sales Director & Executive Director · b. 1979
Mr. Alan Quentin Braime ACA, B.A., BA (Hons.), F.C.A.Co-CEO, Group Commercial Director & Executive Director · b. 1981
Ms. Cielo Malaluan Bicol Cartwright A.C.A., B.Sc., F.C.A.CFO, Secretary & Executive Director · b. 1963

Financials

Income Statement

Currency: GBP	1986-12-31	1987-12-31	1988-12-31	1989-12-31	1990-12-31	1991-12-31	1992-12-31	1993-12-31	1994-12-31	1995-12-31	1996-12-31	1997-12-31	1998-12-31	1999-12-31	2000-12-31	2001-12-31	2002-12-31	2003-12-31	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31

Currency: GBP	1986-12-31	1987-12-31	1988-12-31	1989-12-31	1990-12-31	1991-12-31	1992-12-31	1993-12-31	1994-12-31	1995-12-31	1996-12-31	1997-12-31	1998-12-31	1999-12-31	2000-12-31	2001-12-31	2002-12-31	2003-12-31	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Revenue	3.45M	3.92M	4.99M	4.91M	5.57M	7.27M	6.51M	6.85M	8.36M	8.74M	9.35M	9.38M	9.89M	7.96M	8.48M	9.17M	9.98M	9.42M	9.33M	9.70M	11.12M	11.84M	15.17M	15.69M	18.06M	20.07M	21.21M	22.95M	24.29M	26.47M	28.42M	31.45M	35.72M	33.43M	32.80M	36.41M	44.88M	48.16M	48.95M	50.94M
Growth (%)	-	+13.59%	+27.17%	-1.50%	+13.38%	+30.63%	-10.48%	+5.22%	+22.06%	+4.53%	+6.96%	+0.34%	+5.43%	-19.52%	+6.57%	+8.15%	+8.82%	-5.65%	-0.92%	+3.94%	+14.65%	+6.47%	+28.17%	+3.37%	+15.13%	+11.13%	+5.70%	+8.21%	+5.83%	+8.97%	+7.35%	+10.68%	+13.57%	-6.40%	-1.88%	+10.98%	+23.27%	+7.30%	+1.64%	+4.06%
Cost of Revenue	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	4.75M	4.87M	6.01M	6.22M	8.16M	12.25M	10.36M	11.79M	11.87M	12.63M	13.37M	14.64M	15.55M	16.84M	18.45M	17.03M	17.49M	18.79M	23.53M	25.61M	25.57M	26.71M
Gross Profit	3.45M	3.92M	4.99M	4.91M	5.57M	7.27M	6.51M	6.85M	8.36M	8.74M	9.35M	9.38M	9.89M	7.96M	8.48M	9.17M	9.98M	9.42M	4.58M	4.83M	5.11M	5.62M	7.01M	3.44M	7.70M	8.28M	9.34M	10.32M	10.92M	11.83M	12.86M	14.61M	17.27M	16.41M	15.31M	17.62M	21.35M	22.54M	9.94M	24.23M
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	49.07%	49.83%	45.98%	47.49%	46.20%	21.91%	42.63%	41.24%	44.03%	44.97%	44.94%	44.68%	45.26%	46.45%	48.35%	49.07%	46.68%	48.40%	47.57%	46.81%	20.31%	47.56%
Operating Expense	3.25M	3.70M	4.44M	4.44M	5.18M	6.59M	6.03M	6.37M	7.72M	8.21M	8.78M	8.83M	9.25M	7.93M	8.43M	8.88M	9.58M	9.47M	4.56M	5.08M	5.24M	5.46M	6.43M	2.74M	6.29M	6.96M	8.68M	9.25M	9.68M	10.93M	11.47M	12.27M	14.03M	14.19M	13.94M	16.35M	17.25M	18.79M	6.29M	19.77M
Operating Income	200.00K	219.00K	546.00K	466.00K	383.00K	678.00K	485.00K	483.00K	639.00K	531.00K	573.00K	549.00K	642.00K	26.00K	50.00K	297.00K	401.00K	-57.00K	22.00K	-251.00K	-126.00K	167.00K	576.00K	699.00K	1.41M	1.31M	658.60K	1.08M	1.24M	897.43K	1.39M	2.34M	3.24M	2.22M	1.38M	1.27M	4.10M	3.75M	3.65M	4.46M
Operating Margin	5.80%	5.59%	10.95%	9.49%	6.88%	9.32%	7.45%	7.05%	7.64%	6.08%	6.13%	5.85%	6.49%	0.33%	0.59%	3.24%	4.02%	-0.61%	0.24%	-2.59%	-1.13%	1.41%	3.80%	4.46%	7.82%	6.55%	3.10%	4.68%	5.09%	3.39%	4.91%	7.44%	9.08%	6.64%	4.20%	3.49%	9.13%	7.78%	7.46%	8.75%
EBITDA	259.00K	286.00K	621.00K	552.00K	478.00K	817.00K	768.00K	751.00K	919.00K	816.00K	827.00K	836.00K	943.00K	253.00K	283.00K	489.00K	578.00K	90.00K	133.00K	-65.00K	97.33K	411.00K	820.00K	994.00K	1.70M	1.72M	1.24M	1.60M	1.82M	1.66M	2.23M	3.15M	4.03M	3.46M	2.67M	2.61M	5.64M	5.50M	5.18M	6.04M
EBITDA Margin	7.51%	7.30%	12.46%	11.24%	8.59%	11.23%	11.80%	10.96%	10.99%	9.34%	8.85%	8.91%	9.54%	3.18%	3.34%	5.33%	5.79%	0.96%	1.43%	-0.67%	0.88%	3.47%	5.40%	6.34%	9.44%	8.58%	5.87%	6.97%	7.49%	6.29%	7.83%	10.01%	11.29%	10.35%	8.13%	7.17%	12.56%	11.42%	10.59%	11.85%
Net Income	115.00K	147.00K	335.00K	298.00K	208.00K	444.00K	393.00K	344.00K	469.00K	364.00K	394.00K	429.00K	486.00K	-2.00K	34.00K	235.00K	350.00K	-48.00K	30.00K	-298.00K	-187.00K	9.00K	252.00K	387.00K	944.66K	814.00K	426.88K	752.07K	864.01K	1.58M	932.10K	1.72M	2.18M	1.36M	823.00K	665.00K	2.77M	2.27M	2.28M	2.71M
Net Income Margin	3.33%	3.75%	6.72%	6.07%	3.74%	6.11%	6.04%	5.02%	5.61%	4.16%	4.21%	4.57%	4.91%	-0.03%	0.40%	2.56%	3.51%	-0.51%	0.32%	-3.07%	-1.68%	0.08%	1.66%	2.47%	5.23%	4.06%	2.01%	3.28%	3.56%	5.99%	3.28%	5.47%	6.10%	4.07%	2.51%	1.83%	6.17%	4.72%	4.66%	5.33%
R&D	-	-	-	-	35.00K	56.00K	22.00K	22.00K	9.00K	63.00K	2.00K	79.00K	46.00K	47.00K	167.00K	191.00K	212.00K	253.00K	240.00K	168.00K	147.00K	172.00K	139.00K	196.00K	280.00K	225.00K	132.82K	191.20K	138.75K	152.54K	40.66K	62.00K	65.00K	124.00K	92.00K	64.00K	90.00K	171.00K	-	-
R&D as % of Total Revenue	-	-	-	-	0.63%	0.77%	0.34%	0.32%	0.11%	0.72%	0.02%	0.84%	0.47%	0.59%	1.97%	2.08%	2.12%	2.69%	2.57%	1.73%	1.32%	1.45%	0.92%	1.25%	1.55%	1.12%	0.63%	0.83%	0.57%	0.58%	0.14%	0.20%	0.18%	0.37%	0.28%	0.18%	0.20%	0.36%	-	-
Interest Expense	10.00K	6.00K	16.00K	19.00K	16.00K	10.00K	28.00K	51.00K	58.00K	76.00K	61.00K	56.00K	60.00K	52.00K	69.00K	64.00K	42.00K	27.00K	217.00K	245.00K	283.00K	321.00K	313.00K	285.00K	302.00K	345.00K	101.54K	100.97K	115.29K	116.83K	150.14K	143.00K	227.00K	477.00K	191.00K	205.00K	282.00K	485.00K	513.00K	497.00K
Interest Expense % of Total Revenue	0.29%	0.15%	0.32%	0.39%	0.29%	0.14%	0.43%	0.74%	0.69%	0.87%	0.65%	0.60%	0.61%	0.65%	0.81%	0.70%	0.42%	0.29%	2.33%	2.53%	2.54%	2.71%	2.06%	1.82%	1.67%	1.72%	0.48%	0.44%	0.47%	0.44%	0.53%	0.45%	0.64%	1.43%	0.58%	0.56%	0.63%	1.01%	1.05%	0.98%

Balance Sheet

Currency: GBP	1986-12-31	1987-12-31	1988-12-31	1989-12-31	1990-12-31	1991-12-31	1992-12-31	1993-12-31	1994-12-31	1995-12-31	1996-12-31	1997-12-31	1998-12-31	1999-12-31	2000-12-31	2001-12-31	2002-12-31	2003-12-31	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31

Currency: GBP	1986-12-31	1987-12-31	1988-12-31	1989-12-31	1990-12-31	1991-12-31	1992-12-31	1993-12-31	1994-12-31	1995-12-31	1996-12-31	1997-12-31	1998-12-31	1999-12-31	2000-12-31	2001-12-31	2002-12-31	2003-12-31	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Assets	2.52M	2.60M	2.96M	3.12M	3.20M	3.96M	4.43M	4.80M	5.51M	5.69M	5.87M	6.23M	6.37M	6.25M	6.12M	6.26M	6.34M	5.97M	6.62M	6.48M	7.17M	7.70M	8.74M	8.47M	9.97M	11.09M	10.70M	12.47M	15.43M	16.46M	17.50M	18.78M	23.30M	23.10M	24.61M	27.17M	34.35M	34.16M	36.03M	40.03M
Total Liabilities	676.00K	690.00K	820.00K	799.00K	782.00K	1.37M	1.61M	1.76M	2.16M	2.15M	2.06M	2.13M	1.97M	2.00M	1.95M	2.16M	2.06M	1.86M	2.58M	2.93M	3.77M	4.15M	4.45M	4.01M	4.70M	5.15M	4.50M	5.80M	8.07M	7.83M	7.54M	7.81M	9.96M	8.75M	9.64M	11.45M	15.16M	13.32M	13.03M	15.15M
Total Equity	1.67M	1.73M	1.96M	2.14M	2.24M	2.41M	2.64M	2.86M	3.17M	3.36M	3.63M	3.92M	4.22M	4.07M	3.98M	3.92M	4.28M	4.11M	4.04M	3.55M	3.40M	3.55M	4.30M	4.46M	5.26M	5.94M	6.20M	6.67M	7.44M	8.75M	10.16M	11.32M	13.65M	14.70M	15.27M	15.91M	19.45M	21.02M	23.11M	24.99M
Cash	829.00K	887.00K	1.02M	987.00K	906.00K	1.36M	1.77M	1.86M	1.74M	1.79M	1.90M	2.03M	2.34M	2.06M	1.85M	2.03M	1.96M	1.61M	1.42M	1.57M	1.63M	1.49M	1.75M	1.95M	1.84M	1.75M	1.58M	567.23K	1.36M	931.02K	742.47K	1.15M	2.31M	1.68M	1.53M	1.46M	1.46M	2.31M	2.38M	3.06M
Total Debt	123.00K	64.00K	84.00K	215.00K	85.00K	376.00K	651.00K	801.00K	863.00K	986.00K	883.00K	829.00K	710.00K	1.05M	959.00K	1.05M	892.00K	786.00K	1.08M	1.41M	1.88M	1.96M	2.38M	1.99M	1.83M	2.38M	642.49K	490.94K	1.51M	615.04K	3.09M	164.00K	832.00K	1.02M	3.10M	3.97M	3.64M	4.04M	3.34M	5.25M
Net Debt	-706.00K	-823.00K	-939.00K	-772.00K	-821.00K	-983.00K	-1.12M	-1.06M	-881.00K	-800.00K	-1.02M	-1.20M	-1.63M	-1.01M	-896.00K	-977.00K	-1.06M	-828.00K	-336.00K	-158.00K	248.00K	462.00K	628.00K	45.00K	-19.00K	638.00K	-933.79K	-76.28K	148.22K	-315.98K	2.35M	-981.00K	-1.48M	-663.00K	-1.20M	-974.00K	1.49M	1.73M	959.00K	2.18M

Cash Flow

Currency: GBP	1991-12-31	1992-12-31	1993-12-31	1994-12-31	1995-12-31	1996-12-31	1997-12-31	1998-12-31	1999-12-31	2000-12-31	2001-12-31	2002-12-31	2003-12-31	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31

Currency: GBP	1991-12-31	1992-12-31	1993-12-31	1994-12-31	1995-12-31	1996-12-31	1997-12-31	1998-12-31	1999-12-31	2000-12-31	2001-12-31	2002-12-31	2003-12-31	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Operating Cash Flow	629.00K	242.00K	-9.00K	274.00K	141.00K	327.00K	283.00K	632.00K	-518.00K	-28.00K	181.00K	183.00K	-191.00K	-596.00K	-11.00K	231.00K	-27.00K	-51.00K	1.29M	358.00K	17.00K	1.47M	828.87K	1.82M	434.19K	1.89M	1.48M	2.45M	1.68M	2.69M	1.88M	3.42M	3.24M	2.64M	3.24M
Investing Cash Flow	-395.00K	-77.00K	-63.00K	-444.00K	-200.00K	-189.00K	-242.00K	-518.00K	179.00K	263.00K	-105.00K	-186.00K	227.00K	21.00K	-88.00K	-64.00K	-94.00K	20.00K	-307.00K	-170.00K	-294.00K	-102.57K	-2.17M	-1.35M	188.89K	-958.18K	-601.00K	-1.73M	-1.63M	-2.04M	-2.00M	-2.56M	-1.31M	-1.38M	-3.01M
Financing Cash Flow	-	-	-	-	-	-	-	-	-	-	-	110.00K	-792.00K	-58.00K	-78.00K	-41.00K	-56.00K	-107.00K	-167.00K	-276.00K	-162.00K	-695.00K	486.03K	-689.25K	-158.88K	-501.75K	-639.00K	-213.00K	-863.00K	-111.00K	-101.00K	-1.05M	-540.00K	-1.50M	422.00K
Capital Expenditure	267.00K	97.00K	74.00K	466.00K	218.00K	152.00K	133.00K	221.00K	129.00K	111.00K	98.00K	104.00K	35.00K	38.00K	142.00K	143.00K	163.00K	120.00K	327.00K	210.00K	320.00K	483.73K	2.21M	1.37M	1.01M	998.62K	618.00K	1.77M	1.66M	2.06M	2.07M	2.78M	1.42M	1.43M	3.08M
Free Cash Flow	362.00K	145.00K	-83.00K	-192.00K	-77.00K	175.00K	150.00K	411.00K	-647.00K	-139.00K	83.00K	79.00K	-226.00K	-634.00K	-153.00K	88.00K	-190.00K	-171.00K	966.00K	148.00K	-303.00K	986.92K	-1.38M	450.05K	-576.21K	887.81K	861.00K	679.00K	16.00K	629.00K	-198.00K	645.00K	1.82M	785.00K	162.00K
Dividends Paid	-	-	-	-	-	-	-	-	-	-	-	141.00K	141.00K	58.00K	43.00K	-	-	-	43.00K	78.00K	104.00K	112.32K	112.32K	131.04K	131.04K	131.04K	137.00K	153.00K	167.00K	173.00K	173.00K	187.00K	205.00K	212.00K	230.00K
FCF to OCF	57.55%	59.92%	922.22%	-70.07%	-54.61%	53.52%	53.00%	65.03%	124.90%	496.43%	45.86%	43.17%	118.32%	106.38%	1390.91%	38.10%	703.70%	335.29%	74.71%	41.34%	-1782.35%	67.11%	-166.06%	24.74%	-132.71%	47.06%	58.22%	27.76%	0.95%	23.42%	-10.55%	18.84%	56.10%	29.77%	5.00%
Dividend Paid to FCF	-	-	-	-	-	-	-	-	-	-	-	178.48%	-62.39%	-9.15%	-28.10%	-	-	-	4.45%	52.70%	-34.32%	11.38%	-8.16%	29.12%	-22.74%	14.76%	15.91%	22.53%	1043.75%	27.50%	-87.37%	28.99%	11.29%	27.01%	141.98%

Earnings

Report Date	Sep 19, 2019	May 28, 2020	Sep 18, 2020	Jun 25, 2021	Sep 8, 2021	Apr 28, 2022	Sep 5, 2022	Apr 24, 2023	Sep 2, 2024	May 21, 2025	Sep 1, 2025
EPS Estimate	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
EPS Actual	0.52	0.42	0.17	0.40	0.42	0.04	0.78	1.10	0.76	0.82	0.98
Surprise	-	-	-	-	-	-	-	-	-	-	-
Timing	-	-	-	-	-	-	-	-	-	-	Pre-market

Key Statistics & Ratios

Market Cap21.27M

Enterprise Value20.58M

Trailing P/E6.89

Forward P/E0.00

PEG Ratio0.00

Price / Sales0.41

Price / Book0.68

EPS1.85

Book Value17.36

Revenue (TTM)51.42M

Gross Profit (TTM)25.96M

EBITDA5.53M

Profit Margin5.17%

Operating Margin9.08%

Return on Equity10.81%

Return on Assets5.61%

Shares Outstanding960.00K

Shares Float1.09M

Beta0.84

Dividend Yield1.27%

Dividend Rate0.17

Payout Ratio8.94%

Dividends

20261×

0.10May 7, 2026

20252×

0.06Oct 2, 20250.10May 8, 2025

20242×

0.05Sep 26, 20240.10May 9, 2024

20232×

0.05Sep 28, 20230.09May 11, 2023

20222×

0.05Sep 29, 20220.08May 19, 2022

20212×

0.04Sep 30, 20210.08May 6, 2021

20202×

0.04Oct 1, 20200.08May 21, 2020

20192×

0.04Oct 3, 20190.08May 9, 2019

20182×

0.04Oct 4, 20180.07May 10, 2018

20172×

0.03Oct 12, 20170.06May 4, 2017

20162×

0.03Oct 13, 20160.06May 5, 2016

20152×

0.03Oct 8, 20150.06Mar 26, 2015

20141×

0.03Oct 1, 2014