Aryan Share & Stock Brokers Ltd
₹ 27.9
3.19%
22 Aug
- close price
About
Incorporated in 1995, Aryan Share & Stock Brokers Ltd is in the stock broking business[1]
Key Points
- Market Cap ₹ 8.36 Cr.
- Current Price ₹ 27.9
- High / Low ₹ 31.0 / 15.4
- Stock P/E 3.67
- Book Value ₹ 49.7
- Dividend Yield 0.00 %
- ROCE -0.86 %
- ROE -2.06 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Stock is trading at 0.56 times its book value
Cons
- The company has delivered a poor sales growth of -13.9% over past five years.
- Company has a low return on equity of 1.66% over last 3 years.
- Earnings include an other income of Rs.0.86 Cr.
- Promoter holding has decreased over last 3 years: -4.13%
* 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
Financial Services Financial Services Finance Other Financial Services
Loading peers table ...
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3.43 | 3.91 | 2.52 | 3.98 | 3.15 | 2.45 | 1.90 | 1.80 | 1.30 | 1.82 | 1.93 | 0.90 | 0.77 | |
| 2.03 | 2.43 | 1.98 | 2.25 | 2.07 | 1.84 | 1.64 | 1.34 | 0.73 | 1.07 | 1.37 | 1.34 | -0.14 | |
| Operating Profit | 1.40 | 1.48 | 0.54 | 1.73 | 1.08 | 0.61 | 0.26 | 0.46 | 0.57 | 0.75 | 0.56 | -0.44 | 0.91 |
| OPM % | 40.82% | 37.85% | 21.43% | 43.47% | 34.29% | 24.90% | 13.68% | 25.56% | 43.85% | 41.21% | 29.02% | -48.89% | 118.18% |
| 0.03 | 0.03 | 0.04 | 0.03 | 0.01 | 0.17 | 0.01 | 0.11 | 0.01 | 0.00 | 0.00 | 0.32 | 0.86 | |
| Interest | 1.27 | 1.06 | 0.25 | 0.75 | 0.65 | 0.27 | 0.20 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Depreciation | 0.08 | 0.08 | 0.06 | 0.05 | 0.05 | 0.03 | 0.03 | 0.02 | 0.03 | 0.04 | 0.03 | 0.01 | 0.00 |
| Profit before tax | 0.08 | 0.37 | 0.27 | 0.96 | 0.39 | 0.48 | 0.04 | 0.55 | 0.55 | 0.71 | 0.53 | -0.13 | 1.77 |
| Tax % | 25.00% | 27.03% | 25.93% | 11.46% | 28.21% | 14.58% | -50.00% | 47.27% | 25.45% | 22.54% | 3.77% | 138.46% | |
| 0.05 | 0.26 | 0.20 | 0.85 | 0.29 | 0.41 | 0.07 | 0.29 | 0.41 | 0.54 | 0.51 | -0.31 | 2.28 | |
| EPS in Rs | 0.17 | 0.87 | 0.67 | 2.83 | 0.97 | 1.37 | 0.23 | 0.97 | 1.37 | 1.80 | 1.70 | -1.03 | 7.60 |
| Dividend Payout % | 0.00% | 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: | -14% |
| 5 Years: | -14% |
| 3 Years: | -12% |
| TTM: | -29% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| TTM: | 305% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | 35% |
| 3 Years: | % |
| 1 Year: | 41% |
| Return on Equity | |
|---|---|
| 10 Years: | 2% |
| 5 Years: | 2% |
| 3 Years: | 2% |
| Last Year: | -2% |
Balance Sheet
Figures in Rs. Crores
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 |
| Reserves | 7.52 | 7.75 | 7.94 | 8.79 | 9.08 | 10.41 | 10.48 | 10.77 | 11.18 | 11.72 | 12.23 | 11.92 |
| 9.03 | 12.51 | 7.03 | 6.25 | 3.00 | 3.07 | 3.07 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | |
| 24.99 | 30.51 | 29.57 | 28.36 | 32.86 | 34.45 | 36.11 | 1.69 | 1.70 | 3.60 | 2.04 | 2.34 | |
| Total Liabilities | 44.54 | 53.77 | 47.54 | 46.40 | 47.94 | 50.93 | 52.66 | 15.49 | 15.88 | 18.32 | 17.27 | 17.26 |
| 0.31 | 0.19 | 0.16 | 0.13 | 0.10 | 0.08 | 0.06 | 0.06 | 0.08 | 0.05 | 0.06 | 0.05 | |
| 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 | 2.50 | 4.85 | 7.25 | 4.75 | 5.75 | 8.10 | 9.01 | 10.85 | 13.36 | 15.94 | 15.32 | 16.16 |
| 41.73 | 48.73 | 40.13 | 41.52 | 42.09 | 42.75 | 43.59 | 4.58 | 2.44 | 2.33 | 1.89 | 1.05 | |
| Total Assets | 44.54 | 53.77 | 47.54 | 46.40 | 47.94 | 50.93 | 52.66 | 15.49 | 15.88 | 18.32 | 17.27 | 17.26 |
Cash Flows
Figures in Rs. Crores
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| -4.71 | -0.60 | 1.63 | -1.69 | -0.53 | 0.27 | 0.38 | 3.04 | 2.04 | 1.80 | -0.93 | 1.12 | |
| -0.41 | -0.58 | -1.35 | 4.00 | 0.23 | 0.18 | 0.06 | -0.92 | -2.06 | -1.93 | 1.41 | -1.59 | |
| -1.29 | 2.41 | -5.73 | -1.53 | -3.90 | -0.27 | -0.20 | -3.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Net Cash Flow | -6.42 | 1.23 | -5.45 | 0.79 | -4.20 | 0.18 | 0.24 | -0.88 | -0.02 | -0.13 | 0.48 | -0.46 |
Ratios
Figures in Rs. Crores
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 2,447.52 | 2,555.93 | 3,878.85 | 2,443.12 | 3,636.10 | 4,672.00 | 6,320.26 | 14.19 | 19.65 | 4.01 | 0.00 | 16.22 |
| Inventory Days | ||||||||||||
| Days Payable | ||||||||||||
| Cash Conversion Cycle | 2,447.52 | 2,555.93 | 3,878.85 | 2,443.12 | 3,636.10 | 4,672.00 | 6,320.26 | 14.19 | 19.65 | 4.01 | 0.00 | 16.22 |
| Working Capital Days | -920.48 | -1,114.60 | -1,294.88 | -561.26 | -302.43 | -268.16 | -376.53 | 115.58 | 123.54 | -238.65 | -113.47 | -267.67 |
| ROCE % | 8.97% | 6.68% | 2.38% | 9.50% | 6.28% | 4.75% | 1.45% | 3.62% | 3.93% | 4.91% | 3.54% | -0.86% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
13 Aug - Newspaper Publication of Unaudited Financial Result of 30 June 2025
- Unaudited Financial Result For Quarter Ended 30.06.2025 11 Aug
-
Board Meeting Outcome for Outcome Of Board Meeting
11 Aug - Approved Q1 FY26 financials, AGM on 27 Sept 2025, new independent director appointed.
-
Board Meeting Intimation for Consider And Adopt The Unaudited Financial Results Along With Limited Review Report For The Quarter Ended June 30, 2025 As Per Regulation 33 Of The SEBI (LODR) Regulations, 2015.
4 Aug - Board meeting on Aug 11 to approve Q1 results, AGM date, appoint director, and other routine matters.
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
11 Jul - Certificate confirming securities dematerialisation for quarter ended June 30, 2025.
Business Transfer Agreement:[1]
In FY21, the company signed a Memorandum of Understanding with M/s Trade Jini Financial Services Private Limited to transfer its share broking business and surrender its Depository Participant Membership with CDSL, pending necessary regulatory approvals. As a result, AS&SBL continues its operations as sub-brokers with JFSPL, with client accounts transferred to the new entity, and its employees absorbed by the new company.