DB (International) Stock Brokers Ltd
Incorporated in 1992, DB (International) Stock Brokers Ltd provides capital market services[1]
- Market Cap ₹ 215 Cr.
- Current Price ₹ 61.5
- High / Low ₹ 61.6 / 22.0
- Stock P/E 23.8
- Book Value ₹ 17.4
- Dividend Yield 0.00 %
- ROCE 23.9 %
- ROE 15.8 %
- Face Value ₹ 2.00
Pros
- Company is almost debt free.
- Company is expected to give good quarter
- Company has delivered good profit growth of 45.0% 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
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|
5.99 | 4.70 | 5.87 | 1.97 | 10.55 | 18.07 | 29.37 | 29.47 | 48.25 | |
4.50 | 4.07 | 4.83 | 4.73 | 5.87 | 12.60 | 17.15 | 18.99 | 32.19 | |
Operating Profit | 1.49 | 0.63 | 1.04 | -2.76 | 4.68 | 5.47 | 12.22 | 10.48 | 16.06 |
OPM % | 24.87% | 13.40% | 17.72% | -140.10% | 44.36% | 30.27% | 41.61% | 35.56% | 33.28% |
0.00 | 0.00 | 0.01 | -0.56 | 0.02 | 0.01 | 0.05 | 0.10 | 0.01 | |
Interest | 0.25 | 0.07 | 0.12 | 0.18 | 0.47 | 0.36 | 0.65 | 0.76 | 2.34 |
Depreciation | 0.15 | 0.11 | 0.10 | 0.28 | 0.32 | 0.24 | 0.75 | 1.12 | 2.04 |
Profit before tax | 1.09 | 0.45 | 0.83 | -3.78 | 3.91 | 4.88 | 10.87 | 8.70 | 11.69 |
Tax % | 34.86% | 22.22% | 32.53% | 31.22% | 32.23% | 93.44% | 20.42% | 26.67% | 22.58% |
0.70 | 0.36 | 0.57 | -2.60 | 2.65 | 0.31 | 8.64 | 6.38 | 9.05 | |
EPS in Rs | 0.20 | 0.10 | 0.16 | -0.74 | 0.76 | 0.09 | 2.47 | 1.82 | 2.59 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 90% |
3 Years: | 39% |
TTM: | 64% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 45% |
3 Years: | 208% |
TTM: | 42% |
Stock Price CAGR | |
---|---|
10 Years: | -2% |
5 Years: | 46% |
3 Years: | 96% |
1 Year: | 150% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 11% |
3 Years: | 15% |
Last Year: | 16% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|
Equity Capital | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 |
Reserves | 33.49 | 33.77 | 34.34 | 31.75 | 34.64 | 34.95 | 43.74 | 50.20 | 54.05 |
0.00 | 0.00 | 0.00 | 0.00 | 0.84 | 1.47 | 2.20 | 1.56 | 1.81 | |
10.04 | 2.97 | 5.85 | 12.96 | 17.18 | 18.97 | 44.15 | 41.23 | 67.81 | |
Total Liabilities | 50.53 | 43.74 | 47.19 | 51.71 | 59.66 | 62.39 | 97.09 | 99.99 | 130.67 |
0.36 | 0.30 | 3.58 | 0.63 | 0.58 | 1.05 | 1.24 | 4.93 | 4.51 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 0.62 | 0.62 | 0.62 | 0.59 | 1.03 | 0.83 | 10.09 | 1.67 | 4.73 |
49.55 | 42.82 | 42.99 | 50.49 | 58.05 | 60.51 | 85.76 | 93.39 | 121.43 | |
Total Assets | 50.53 | 43.74 | 47.19 | 51.71 | 59.66 | 62.39 | 97.09 | 99.99 | 130.67 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|
-15.85 | -6.91 | 3.00 | -2.74 | 10.39 | 6.09 | 22.38 | 13.76 | ||
-0.15 | 7.52 | -3.52 | -3.19 | -2.83 | -12.14 | -14.10 | -12.12 | ||
0.00 | 0.00 | 0.00 | -0.02 | 0.81 | 0.50 | -0.16 | -0.71 | ||
Net Cash Flow | -16.01 | 0.61 | -0.52 | -5.95 | 8.37 | -5.56 | 8.13 | 0.94 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|
Debtor Days | 12.19 | 24.85 | 16.79 | 255.69 | 106.21 | 28.88 | 20.38 | 21.06 | |
Inventory Days | |||||||||
Days Payable | |||||||||
Cash Conversion Cycle | 12.19 | 24.85 | 16.79 | 255.69 | 106.21 | 28.88 | 20.38 | 21.06 | |
Working Capital Days | -548.41 | -128.91 | -115.66 | -774.47 | -411.71 | -309.65 | -463.30 | -445.75 | |
ROCE % | 1.28% | 2.29% | -7.59% | 10.78% | 12.20% | 23.91% | 16.94% |
Documents
Announcements
- Regulation 30 Disclosure_Reappointment Of Secretarial Auditor For FY 2024-25 18h
- Submission Of Standalone And Consolidated Audited Financial Results For The Fourth Quarter (Q-4) And Year Ended On March 31, 2024 Along With The Auditors Report Pursuant To Compliance Of Regulation 33 Of SEBI (LODR) Regulations, 2015 18h
- Board Meeting Outcome for Outcome Of The Board Meeting (BM-1/2024-25) Held On April 30, 2024 18h
- Board Meeting Intimation for Considering And Approving Audited Financial Results For The Fourth Quarter (Q-4) And Financial Year Ended 31St March 2024 And Any Other Matters. 23 Apr
- Certificate Under Regulation 40(9) & (10) Of The SEBI (LODR) Regulations, 2015 18 Apr
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
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