DB (International) Stock Brokers Ltd
DB (International) Stock Brokers Ltd was incorporated in 1992 under the name of Vinayak Industries Ltd. The Company is engaged in a single line of business i.e. stock broking and provides depository participant services of CDSL. [1]
The Company has one wholly owned subsidiary Company in the name of Daga Business (International) Stock Brokers (IFSC) Private Limited. [2]
- Market Cap ₹ 71.2 Cr.
- Current Price ₹ 20.4
- High / Low ₹ 49.2 / 13.4
- Stock P/E 8.24
- Book Value ₹ 14.5
- Dividend Yield 0.00 %
- ROCE 24.1 %
- ROE 18.6 %
- Face Value ₹ 2.00
Pros
- Company is almost debt free.
- Company is expected to give good quarter
- Company has delivered good profit growth of 88.82% CAGR over last 5 years
- Debtor days have improved from 51.85 to 20.44 days.
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Promoter holding is low: 30.01%
- Company has a low return on equity of 9.04% for last 3 years.
* 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 | |
---|---|---|---|---|---|---|---|
5.99 | 4.70 | 5.87 | 1.97 | 10.55 | 18.07 | 29.28 | |
4.50 | 4.07 | 4.83 | 4.73 | 5.87 | 12.60 | 17.15 | |
Operating Profit | 1.49 | 0.63 | 1.04 | -2.76 | 4.68 | 5.47 | 12.13 |
OPM % | 24.87% | 13.40% | 17.72% | -140.10% | 44.36% | 30.27% | 41.43% |
0.00 | 0.00 | 0.01 | -0.56 | 0.02 | 0.01 | 0.14 | |
Interest | 0.25 | 0.07 | 0.12 | 0.18 | 0.47 | 0.36 | 0.65 |
Depreciation | 0.15 | 0.11 | 0.10 | 0.28 | 0.32 | 0.24 | 0.75 |
Profit before tax | 1.09 | 0.45 | 0.83 | -3.78 | 3.91 | 4.88 | 10.87 |
Tax % | 34.86% | 22.22% | 32.53% | 31.22% | 32.23% | 93.44% | 20.42% |
Net Profit | 0.70 | 0.36 | 0.57 | -2.60 | 2.65 | 0.31 | 8.64 |
EPS in Rs | 0.20 | 0.10 | 0.16 | -0.74 | 0.76 | 0.09 | 2.47 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 44% |
3 Years: | 146% |
TTM: | 62% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 89% |
3 Years: | 84% |
TTM: | 2687% |
Stock Price CAGR | |
---|---|
10 Years: | -15% |
5 Years: | 18% |
3 Years: | 29% |
1 Year: | 42% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 5% |
3 Years: | 9% |
Last Year: | 19% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|
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 |
0.00 | 0.00 | 0.00 | 0.00 | 0.84 | 1.47 | 1.52 | |
10.04 | 2.97 | 5.85 | 12.96 | 17.18 | 18.97 | 44.83 | |
Total Liabilities | 50.53 | 43.74 | 47.19 | 51.71 | 59.66 | 62.39 | 97.09 |
0.36 | 0.30 | 3.58 | 0.63 | 0.58 | 1.05 | 1.24 | |
CWIP | 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 |
49.55 | 42.82 | 42.99 | 50.49 | 58.05 | 60.51 | 85.76 | |
Total Assets | 50.53 | 43.74 | 47.19 | 51.71 | 59.66 | 62.39 | 97.09 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|
-15.85 | -6.91 | 3.00 | -2.74 | 10.39 | 6.09 | 31.73 | |
-0.15 | 7.52 | -3.52 | -3.19 | -2.83 | -12.14 | -15.02 | |
0.00 | 0.00 | 0.00 | -0.02 | 0.81 | 0.50 | -0.16 | |
Net Cash Flow | -16.01 | 0.61 | -0.52 | -5.95 | 8.37 | -5.56 | 16.55 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|
Debtor Days | 12.19 | 24.85 | 16.79 | 255.69 | 106.21 | 28.88 | 20.44 |
Inventory Days | |||||||
Days Payable | |||||||
Cash Conversion Cycle | 12.19 | 24.85 | 16.79 | 255.69 | 106.21 | 28.88 | 20.44 |
Working Capital Days | -548.41 | -128.91 | -115.66 | -774.47 | -411.71 | -309.65 | -456.62 |
ROCE % | 1.28% | 2.29% | -7.59% | 10.78% | 12.20% | 24.08% |
Documents
Announcements
- Closure of Trading Window 1d
- Disclosure On Related Party Transactions For The Half Year Ended 31St March, 2022 8 Jun
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
30 May - In compliance with Regulation 24A of the SEBI (LODR), Regulations 2015 read along with SEBI Circular CIR/CFD/CMD1/27/2079 dated, February 08, 2019, we are submitting herewith …
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
27 May - Submission of Published Financial Results for the Quarter (Q-4) and Year ended on 31.03.2022
- Submission Of Standalone And Consolidated Audited Financial Results For The Fourth Quarter (Q-4) And Year Ended On March 31, 2022 Along With The Auditors Report Pursuant To Compliance Of Regulation 33 Of SEBI (LODR) Regulations, 2015. 25 May
Annual reports
-
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