DB (International) Stock Brokers Ltd

DB Intl.Stock Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

DB (International) Stock Brokers Ltd

₹ 57.7 -4.47%
21 May 4:01 p.m.
dagabusiness.com BSE: 530393 NSE: DBSTOCKBRO
About

Incorporated in 1992, DB (International) Stock Brokers Ltd provides capital market services[1]

Key Points

Business Overview:[1][2]
Company is in the business of Stock Broking and provides Depository Participant services of CDSL which forms part of financial services and is also engaged as an intermediary

Website BSE NSE
  • Market Cap ₹ 202 Cr.
  • Current Price ₹ 57.7
  • High / Low ₹ 67.9 / 22.2
  • Stock P/E 23.4
  • Book Value ₹ 18.2
  • Dividend Yield 0.00 %
  • ROCE 22.2 %
  • ROE 14.6 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company is almost debt free.
  • Company is expected to give good quarter
  • Company has delivered good profit growth of 44.5% CAGR over last 5 years

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Promoter holding is low: 36.2%
  • Promoters have pledged 50.3% of their holding.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Stock/ Commodity Brokers Industry: Finance & Investments

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
6.55 7.23 5.79 6.33 8.03 6.24 6.70 9.76 4.94 10.10 9.69 13.06 14.41
6.11 4.37 3.36 3.59 4.72 3.46 3.92 7.26 3.19 6.91 6.32 7.60 10.86
Operating Profit 0.44 2.86 2.43 2.74 3.31 2.78 2.78 2.50 1.75 3.19 3.37 5.46 3.55
OPM % 6.72% 39.56% 41.97% 43.29% 41.22% 44.55% 41.49% 25.61% 35.43% 31.58% 34.78% 41.81% 24.64%
0.01 0.01 0.03 0.00 0.10 0.06 0.06 0.04 0.05 0.00 0.00 0.00 0.00
Interest 0.07 0.13 0.12 0.17 0.16 0.15 0.14 0.19 0.22 0.25 0.44 0.68 0.92
Depreciation -0.05 0.19 0.21 0.14 0.18 0.15 0.17 0.21 0.54 0.53 0.54 0.56 0.36
Profit before tax 0.43 2.55 2.13 2.43 3.07 2.54 2.53 2.14 1.04 2.41 2.39 4.22 2.27
Tax % -123.26% 26.27% 22.54% 27.57% 13.03% 25.98% 26.88% 33.64% 25.00% 20.33% 28.45% 25.12% 18.50%
0.96 1.88 1.65 1.75 2.67 1.87 1.85 1.42 0.78 1.92 1.71 3.15 1.86
EPS in Rs 0.27 0.54 0.47 0.50 0.76 0.53 0.53 0.41 0.22 0.55 0.49 0.90 0.53
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
14.08 11.91 8.56 5.99 4.70 5.87 1.97 9.76 17.50 27.46 27.81 47.26
4.86 5.02 4.72 4.50 4.07 4.79 4.71 5.73 12.20 16.04 17.87 31.70
Operating Profit 9.22 6.89 3.84 1.49 0.63 1.08 -2.74 4.03 5.30 11.42 9.94 15.56
OPM % 65.48% 57.85% 44.86% 24.87% 13.40% 18.40% -139.09% 41.29% 30.29% 41.59% 35.74% 32.92%
0.03 0.04 0.00 0.00 0.00 0.01 -0.56 0.00 0.01 0.05 0.10 0.00
Interest 0.65 0.84 0.95 0.25 0.07 0.12 0.18 0.44 0.27 0.58 0.71 2.29
Depreciation 0.48 0.31 0.26 0.15 0.11 0.10 0.28 0.31 0.20 0.72 1.08 1.99
Profit before tax 8.12 5.78 2.63 1.09 0.45 0.87 -3.76 3.28 4.84 10.17 8.25 11.28
Tax % 17.98% 19.20% 29.66% 34.86% 22.22% 32.18% 31.38% 36.28% 94.01% 21.83% 28.12% 23.40%
6.66 4.66 1.85 0.70 0.36 0.60 -2.57 2.09 0.29 7.95 5.92 8.64
EPS in Rs 1.90 1.33 0.53 0.20 0.10 0.17 -0.73 0.60 0.08 2.27 1.69 2.47
Dividend Payout % 15.77% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: 15%
5 Years: 89%
3 Years: 39%
TTM: 70%
Compounded Profit Growth
10 Years: 6%
5 Years: 44%
3 Years: 210%
TTM: 46%
Stock Price CAGR
10 Years: -2%
5 Years: 45%
3 Years: 85%
1 Year: 160%
Return on Equity
10 Years: 6%
5 Years: 10%
3 Years: 14%
Last Year: 15%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00
Reserves 25.28 31.17 32.79 33.49 33.76 34.37 31.80 33.92 34.23 42.28 48.03 56.70
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.09 0.00 0.51 0.40 2.88
5.15 14.63 22.85 10.04 2.98 5.84 12.97 16.95 18.66 43.54 41.14 59.23
Total Liabilities 37.43 52.80 62.64 50.53 43.74 47.21 51.77 57.96 59.89 93.33 96.57 125.81
1.16 0.85 0.36 0.36 0.30 3.58 0.63 0.39 0.84 1.07 4.79 5.29
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.72 0.62 0.62 0.62 0.62 1.87 1.84 2.28 2.08 11.34 2.92 1.40
35.55 51.33 61.66 49.55 42.82 41.76 49.30 55.29 56.97 80.92 88.86 119.12
Total Assets 37.43 52.80 62.64 50.53 43.74 47.21 51.77 57.96 59.89 93.33 96.57 125.81

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
0.01 0.00 17.62 -0.02 -6.91 3.00 -2.64 9.70 5.87 21.47 13.46 -5.97
0.00 0.00 0.00 0.00 7.52 -4.77 -2.13 -1.81 -11.40 -14.02 -11.84 -0.35
0.00 0.00 0.00 0.00 0.00 0.00 -0.02 0.08 -0.12 -0.06 -0.14 -6.24
Net Cash Flow 0.01 0.00 17.62 -0.02 0.61 -1.77 -4.79 7.97 -5.66 7.39 1.48 -12.56

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 5.18 7.66 17.91 12.19 24.85 16.79 255.69 114.81 29.83 21.80 22.31 3.40
Inventory Days
Days Payable
Cash Conversion Cycle 5.18 7.66 17.91 12.19 24.85 16.79 255.69 114.81 29.83 21.80 22.31 3.40
Working Capital Days -59.88 -164.88 -884.78 -548.41 -128.91 -113.79 -781.88 -457.37 -324.75 -497.52 -478.53 -413.97
ROCE % 29.63% 18.79% 9.18% 3.34% 1.28% 2.39% -7.53% 9.32% 12.43% 23.62% 17.03%

Shareholding Pattern

Numbers in percentages

1 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
30.01% 30.01% 30.01% 30.01% 30.01% 30.01% 30.01% 34.34% 35.84% 36.12% 36.12% 36.18%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% 0.00% 0.00%
69.99% 69.99% 69.99% 69.99% 69.99% 69.97% 69.97% 65.66% 64.16% 63.87% 63.87% 63.82%
No. of Shareholders 1,7191,9892,2192,2192,7602,9823,1523,4223,5014,3524,2174,831

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports