DB (International) Stock Brokers Ltd

DB (International) Stock Brokers is engaged in stock broking and Depository Participant services of CDSL.

  • Market Cap: 31.50 Cr.
  • Current Price: 9.00
  • 52 weeks High / Low 12.74 / 6.65
  • Book Value: 11.69
  • Stock P/E: 14.38
  • Dividend Yield: 0.00 %
  • ROCE: -7.53 %
  • ROE: -5.01 %
  • Sales Growth (3Yrs): -30.97 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 2.00
Edit ratios
Pros:
Company is virtually debt free.
Stock is trading at 0.77 times its book value
Cons:
The company has delivered a poor growth of -30.22% over past five years.
Promoter holding is low: 30.01%
Company has a low return on equity of -0.87% for last 3 years.
Company has high debtors of 255.69 days.

Peer comparison Sector: Stock/ Commodity Brokers // Industry: Finance & Investments

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
1.38 2.81 0.59 0.74 0.41 2.21 -1.52 1.96 2.64 2.14 3.01 2.28
1.29 1.09 1.45 0.98 1.03 1.14 2.11 1.19 1.60 1.46 1.46 1.49
Operating Profit 0.09 1.72 -0.86 -0.24 -0.62 1.07 -3.63 0.77 1.04 0.68 1.55 0.79
OPM % 6.52% 61.21% -145.76% -32.43% -151.22% 48.42% 238.82% 39.29% 39.39% 31.78% 51.50% 34.65%
Other Income 0.00 0.00 0.01 0.00 -0.56 0.00 0.13 0.00 0.00 0.00 0.00 0.00
Interest 0.03 0.03 0.02 0.02 0.03 0.05 0.08 0.12 0.12 0.12 0.09 0.07
Depreciation 0.02 0.03 0.03 0.08 0.07 0.06 0.06 0.08 0.08 0.08 0.08 0.08
Profit before tax 0.04 1.66 -0.90 -0.34 -1.28 0.96 -3.64 0.57 0.84 0.48 1.38 0.64
Tax % 75.00% 27.71% -3.33% 32.35% 30.47% 31.25% 22.25% 33.33% 25.00% 31.25% 46.38% 25.00%
Net Profit 0.02 1.20 -0.93 -0.24 -0.88 0.66 -2.84 0.39 0.63 0.33 0.75 0.48
EPS in Rs 0.00 0.34 -0.27 -0.07 -0.14 0.19 -0.81 0.11 0.18 0.09 0.21 0.14
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
12.42 6.02 8.20 11.13 12.05 14.08 11.91 8.56 5.99 4.70 5.87 1.97 10.07
2.66 5.30 5.88 7.84 8.12 4.86 5.02 4.72 4.50 4.07 4.79 4.71 6.01
Operating Profit 9.76 0.72 2.32 3.29 3.93 9.22 6.89 3.84 1.49 0.63 1.08 -2.74 4.06
OPM % 78.58% 11.96% 28.29% 29.56% 32.61% 65.48% 57.85% 44.86% 24.87% 13.40% 18.40% -139.09% 40.32%
Other Income 0.00 0.02 0.01 0.03 0.02 0.03 0.04 0.00 0.00 0.00 0.01 -0.56 0.00
Interest 0.10 0.13 0.29 0.32 0.48 0.65 0.84 0.95 0.25 0.07 0.12 0.18 0.40
Depreciation 0.22 0.27 0.36 0.53 0.61 0.48 0.31 0.26 0.15 0.11 0.10 0.28 0.32
Profit before tax 9.44 0.34 1.68 2.47 2.86 8.12 5.78 2.63 1.09 0.45 0.87 -3.76 3.34
Tax % 29.87% 29.41% 30.95% 32.79% 16.08% 17.98% 19.20% 29.66% 34.86% 22.22% 32.18% 31.38%
Net Profit 6.62 0.24 1.16 1.66 2.40 6.66 4.66 1.85 0.70 0.36 0.60 -2.57 2.19
EPS in Rs 0.30 0.44 0.64 1.85 1.33 0.53 0.20 0.10 0.17 0.00 0.62
Dividend Payout % 0.00% 0.00% 60.34% 42.17% 43.75% 15.77% 0.00% 0.00% 0.00% 0.00% 0.00% -0.00%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:-10.57%
5 Years:-30.22%
3 Years:-30.97%
TTM:229.08%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:203.79%
Stock Price CAGR
10 Years:-13.63%
5 Years:-18.71%
3 Years:1.92%
1 Year:-9.55%
Return on Equity
10 Years:5.36%
5 Years:0.74%
3 Years:-0.87%
Last Year:-5.01%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
3.00 3.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00
Reserves 9.79 9.93 17.88 18.67 19.84 25.28 31.17 32.79 33.49 33.76 34.37 31.80 33.92
Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.09
5.29 3.57 7.24 6.17 5.78 5.15 14.63 22.85 10.04 2.98 5.84 12.97 16.95
Total Liabilities 18.08 16.50 32.12 31.84 32.62 37.43 52.80 62.64 50.53 43.74 47.21 51.77 57.96
0.78 0.91 1.81 2.03 1.64 1.16 0.85 0.36 0.36 0.30 3.58 0.63 0.39
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 0.00 0.04 0.19 0.17 0.72 0.62 0.62 0.62 0.62 1.87 1.84 2.28
17.30 15.59 30.27 29.62 30.81 35.55 51.33 61.66 49.55 42.82 41.76 49.30 55.29
Total Assets 18.08 16.50 32.12 31.84 32.62 37.43 52.80 62.64 50.53 43.74 47.21 51.77 57.96

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
5.84 -1.02 1.38 1.31 1.80 0.01 0.00 17.62 -0.02 -6.91 3.00 -2.64
0.07 0.06 -0.52 0.12 1.46 0.00 0.00 0.00 0.00 7.52 -4.77 -2.13
0.00 0.00 11.43 -0.67 -0.69 0.00 0.00 0.00 0.00 0.00 0.00 -0.02
Net Cash Flow 5.91 -0.96 12.29 0.76 2.57 0.01 0.00 17.62 -0.02 0.61 -1.77 -4.79

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 100.58% 3.65% 10.47% 11.04% 12.72% 29.63% 18.79% 9.18% 3.34% 1.28% 2.39% -7.53%
Debtor Days 24.69 21.83 41.40 29.51 7.27 5.18 7.66 17.91 12.19 24.85 16.79 255.69
Inventory Turnover 0.04 0.04

Shareholding pattern in percentages

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
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 0.00 0.00 0.00 0.01 0.00 0.00
69.98 69.99 69.99 69.99 69.99 69.99 69.99 69.99 69.99 69.98 69.99 69.99