DB (International) Stock Brokers Ltd

dagabusiness.com BSE: 530393 NSE : DBSTOCKBRO
About [ edit ]

DB (International) Stock Brokers is engaged in the business of stock broking and depository participant services of CDSL.

Website BSE NSE
  • Market Cap ₹ 30.1 Cr.
  • Current Price ₹ 8.60
  • High / Low ₹ 12.1 / 6.70
  • Stock P/E 430
  • Book Value ₹ 11.5
  • Dividend Yield 0.00 %
  • ROCE 9.32 %
  • ROE 5.24 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company is almost debt free.
  • Stock is trading at 0.75 times its book value

Cons

  • Promoter holding is low: 30.01%
  • Company has a low return on equity of 0.55% for last 3 years.

Peer comparison

Sector: Stock/ Commodity Brokers Industry: Finance & Investments

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
0.59 0.74 0.41 2.21 -1.52 1.96 2.64 2.14 3.01 2.28 4.11 4.56
1.45 0.98 1.03 1.14 2.11 1.19 1.60 1.46 1.46 1.49 2.13 2.46
Operating Profit -0.86 -0.24 -0.62 1.07 -3.63 0.77 1.04 0.68 1.55 0.79 1.98 2.10
OPM % -145.76% -32.43% -151.22% 48.42% 39.29% 39.39% 31.78% 51.50% 34.65% 48.18% 46.05%
Other Income 0.01 0.00 -0.56 0.00 0.13 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.02 0.02 0.03 0.05 0.08 0.12 0.12 0.12 0.09 0.07 0.07 0.07
Depreciation 0.03 0.08 0.07 0.06 0.06 0.08 0.08 0.08 0.08 0.08 0.08 0.09
Profit before tax -0.90 -0.34 -1.28 0.96 -3.64 0.57 0.84 0.48 1.38 0.64 1.83 1.94
Tax % -3.33% 32.35% 30.47% 31.25% 22.25% 33.33% 25.00% 31.25% 46.38% 25.00% 25.14% 230.41%
Net Profit -0.93 -0.24 -0.88 0.66 -2.84 0.39 0.63 0.33 0.75 0.48 1.36 -2.52
EPS in Rs -0.27 -0.07 -0.25 0.19 -0.81 0.11 0.18 0.09 0.21 0.14 0.39 -0.72
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
6.02 8.20 11.13 12.05 14.08 11.91 8.56 5.99 4.70 5.87 1.97 9.76 13.96
5.30 5.88 7.84 8.12 4.86 5.02 4.72 4.50 4.07 4.79 4.71 5.73 7.54
Operating Profit 0.72 2.32 3.29 3.93 9.22 6.89 3.84 1.49 0.63 1.08 -2.74 4.03 6.42
OPM % 11.96% 28.29% 29.56% 32.61% 65.48% 57.85% 44.86% 24.87% 13.40% 18.40% -139.09% 41.29% 45.99%
Other Income 0.02 0.01 0.03 0.02 0.03 0.04 0.00 0.00 0.00 0.01 -0.56 0.00 0.00
Interest 0.13 0.29 0.32 0.48 0.65 0.84 0.95 0.25 0.07 0.12 0.18 0.44 0.30
Depreciation 0.27 0.36 0.53 0.61 0.48 0.31 0.26 0.15 0.11 0.10 0.28 0.31 0.33
Profit before tax 0.34 1.68 2.47 2.86 8.12 5.78 2.63 1.09 0.45 0.87 -3.76 3.28 5.79
Tax % 29.41% 30.95% 32.79% 16.08% 17.98% 19.20% 29.66% 34.86% 22.22% 32.18% 31.38% 36.28%
Net Profit 0.24 1.16 1.66 2.40 6.66 4.66 1.85 0.70 0.36 0.60 -2.57 2.09 0.07
EPS in Rs 0.33 0.47 0.69 1.90 1.33 0.53 0.20 0.10 0.17 -0.73 0.60 0.02
Dividend Payout % 0.00% 60.34% 42.17% 43.75% 15.77% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years:2%
5 Years:3%
3 Years:28%
TTM:167%
Compounded Profit Growth
10 Years:6%
5 Years:2%
3 Years:80%
TTM:105%
Stock Price CAGR
10 Years:-21%
5 Years:-15%
3 Years:0%
1 Year:17%
Return on Equity
10 Years:5%
5 Years:1%
3 Years:1%
Last Year:5%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Corporate actions
Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Dec 2020
3.00 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 9.93 17.88 18.67 19.84 25.28 31.17 32.79 33.49 33.76 34.37 31.80 33.92 33.24
Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.09 0.00
3.57 7.24 6.17 5.78 5.15 14.63 22.85 10.04 2.98 5.84 12.97 16.95 39.30
Total Liabilities 16.50 32.12 31.84 32.62 37.43 52.80 62.64 50.53 43.74 47.21 51.77 57.96 79.54
0.91 1.81 2.03 1.64 1.16 0.85 0.36 0.36 0.30 3.58 0.63 0.39 0.29
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 0.00
Investments 0.00 0.04 0.19 0.17 0.72 0.62 0.62 0.62 0.62 1.87 1.84 2.28 2.06
15.59 30.27 29.62 30.81 35.55 51.33 61.66 49.55 42.82 41.76 49.30 55.29 77.19
Total Assets 16.50 32.12 31.84 32.62 37.43 52.80 62.64 50.53 43.74 47.21 51.77 57.96 79.54

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
-1.02 1.38 1.31 1.80 0.01 0.00 17.62 -0.02 -6.91 3.00 -2.64 9.70
0.06 -0.52 0.12 1.46 0.00 0.00 0.00 0.00 7.52 -4.77 -2.13 -1.81
0.00 11.43 -0.67 -0.69 0.00 0.00 0.00 0.00 0.00 0.00 -0.02 0.08
Net Cash Flow -0.96 12.29 0.76 2.57 0.01 0.00 17.62 -0.02 0.61 -1.77 -4.79 7.97

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 3.65% 10.47% 11.04% 12.72% 29.63% 18.79% 9.18% 3.34% 1.28% 2.39% -7.53% 9.32%
Debtor Days 21.83 41.40 29.51 7.27 5.18 7.66 17.91 12.19 24.85 16.79 255.69 114.81
Inventory Turnover 0.04 0.04

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
30.01 30.01 30.01 30.01 30.01 30.01 30.01 30.01 30.01 30.01 30.01 30.01
0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00
69.99 69.99 69.99 69.99 69.99 69.99 69.98 69.99 69.99 69.99 69.99 69.99

Documents

Recent announcements


View all

Annual reports