DB (International) Stock Brokers Ltd
Incorporated in 1992, DB (International) Stock Brokers Ltd provides capital market services[1]
- Market Cap ₹ 172 Cr.
- Current Price ₹ 49.2
- High / Low ₹ 67.9 / 31.8
- Stock P/E 20.2
- Book Value ₹ 18.2
- Dividend Yield 0.00 %
- ROCE 21.3 %
- ROE 14.6 %
- Face Value ₹ 2.00
Pros
- Company has reduced debt.
- 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 52.1% of their holding.
- Company's cost of borrowing seems high
* 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
Standalone Figures in Rs. Crores / View Consolidated
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 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
14.08 | 11.91 | 8.56 | 5.99 | 4.70 | 5.87 | 1.97 | 9.76 | 17.50 | 27.46 | 27.76 | 47.26 | 49.63 | |
4.86 | 5.02 | 4.72 | 4.50 | 4.07 | 4.79 | 4.71 | 5.73 | 12.20 | 16.04 | 17.82 | 31.70 | 33.75 | |
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 | 15.88 |
OPM % | 65.48% | 57.85% | 44.86% | 24.87% | 13.40% | 18.40% | -139.09% | 41.29% | 30.29% | 41.59% | 35.81% | 32.92% | 32.00% |
0.03 | 0.04 | 0.00 | 0.00 | 0.00 | 0.01 | -0.56 | 0.00 | 0.01 | 0.05 | 0.10 | 0.00 | 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 | 2.86 |
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 | 1.78 |
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 | 11.24 |
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 | 8.50 | |
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 | 2.43 |
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: | 58% |
Compounded Profit Growth | |
---|---|
10 Years: | 6% |
5 Years: | 44% |
3 Years: | 210% |
TTM: | 42% |
Stock Price CAGR | |
---|---|
10 Years: | -3% |
5 Years: | 44% |
3 Years: | 40% |
1 Year: | 51% |
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 | 5.79 | 2.88 | |
5.15 | 14.63 | 22.85 | 10.04 | 2.98 | 5.84 | 12.97 | 16.95 | 18.66 | 43.54 | 40.75 | 59.23 | |
Total Liabilities | 37.43 | 52.80 | 62.64 | 50.53 | 43.74 | 47.21 | 51.77 | 57.96 | 59.89 | 93.33 | 101.57 | 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 | 93.86 | 119.12 | |
Total Assets | 37.43 | 52.80 | 62.64 | 50.53 | 43.74 | 47.21 | 51.77 | 57.96 | 59.89 | 93.33 | 101.57 | 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 | 3.85 | -5.97 | |
0.00 | 0.00 | 0.00 | 0.00 | 7.52 | -4.77 | -2.13 | -1.81 | -11.40 | -14.02 | -2.57 | -0.35 | |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 | 0.08 | -0.12 | -0.06 | 5.16 | -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 | 6.44 | -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 | 22.35 | 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 | 22.35 | 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 | -455.59 | -409.56 |
ROCE % | 29.63% | 18.79% | 9.18% | 3.34% | 1.28% | 2.39% | -7.53% | 9.32% | 12.43% | 23.62% | 16.20% | 21.30% |
Documents
Announcements
- Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018 1d
- Shareholder Meeting / Postal Ballot-Outcome of AGM 28 Sep
- Shareholder Meeting / Postal Ballot-Scrutinizer''s Report 28 Sep
-
Announcement under Regulation 30 (LODR)-Amendments to Memorandum & Articles of Association
27 Sep - Alteration in Memorandum and Articles of Association.
- Shareholder Meeting / Postal Ballot-Outcome of AGM 27 Sep
Annual reports
-
Financial Year 2024
from bse
-
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
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