DB (International) Stock Brokers Ltd

DB (International) Stock Brokers Ltd

₹ 49.4 5.02%
27 Feb 3:15 p.m.
About

Incorporated in 1992, DB (International) Stock Brokers Ltd provides capital market services[1]

Key Points

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

  • Market Cap 173 Cr.
  • Current Price 49.4
  • High / Low 58.6 / 21.0
  • Stock P/E 21.8
  • Book Value 17.4
  • Dividend Yield 0.00 %
  • ROCE 16.9 %
  • ROE 11.8 %
  • Face Value 2.00

Pros

  • Company is almost debt free.
  • Company has delivered good profit growth of 62.7% CAGR over last 5 years

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Promoter holding is low: 36.1%
  • Company has a low return on equity of 10.8% over last 3 years.
  • Promoters have pledged 50.4% of their holding.

* 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.

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
4.56 6.61 7.46 6.22 6.92 8.68 6.84 6.94 10.18 5.35 10.44 9.87 13.23
2.46 6.20 4.52 3.65 3.86 5.12 3.82 4.29 7.44 3.46 7.17 6.39 7.72
Operating Profit 2.10 0.41 2.94 2.57 3.06 3.56 3.02 2.65 2.74 1.89 3.27 3.48 5.51
OPM % 46.05% 6.20% 39.41% 41.32% 44.22% 41.01% 44.15% 38.18% 26.92% 35.33% 31.32% 35.26% 41.65%
0.00 0.01 0.01 0.03 0.00 0.10 0.07 0.06 0.05 0.09 0.00 0.01 0.00
Interest 0.07 0.10 0.17 0.12 0.22 0.13 0.17 0.15 0.21 0.59 0.26 0.46 0.67
Depreciation 0.09 -0.03 0.19 0.22 0.15 0.19 0.16 0.18 0.22 0.19 0.54 0.55 0.57
Profit before tax 1.94 0.35 2.59 2.26 2.69 3.34 2.76 2.38 2.36 1.20 2.47 2.48 4.27
Tax % 230.41% 77.14% 26.25% 21.68% 25.65% 7.49% 23.91% 28.57% 30.51% 21.67% 19.84% 27.42% 24.82%
-2.52 0.08 1.91 1.76 2.00 3.09 2.10 1.70 1.64 0.94 1.99 1.80 3.21
EPS in Rs -0.72 0.02 0.55 0.50 0.57 0.88 0.60 0.49 0.47 0.27 0.57 0.51 0.92
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
5.99 4.70 5.87 1.97 10.55 18.07 29.37 29.47 38.89
4.50 4.07 4.83 4.73 5.87 12.60 17.15 18.99 24.74
Operating Profit 1.49 0.63 1.04 -2.76 4.68 5.47 12.22 10.48 14.15
OPM % 24.87% 13.40% 17.72% -140.10% 44.36% 30.27% 41.61% 35.56% 36.38%
0.00 0.00 0.01 -0.56 0.02 0.01 0.05 0.10 0.10
Interest 0.25 0.07 0.12 0.18 0.47 0.36 0.65 0.76 1.98
Depreciation 0.15 0.11 0.10 0.28 0.32 0.24 0.75 1.12 1.85
Profit before tax 1.09 0.45 0.83 -3.78 3.91 4.88 10.87 8.70 10.42
Tax % 34.86% 22.22% 32.53% 31.22% 32.23% 93.44% 20.42% 26.67%
0.70 0.36 0.57 -2.60 2.65 0.31 8.64 6.38 7.94
EPS in Rs 0.20 0.10 0.16 -0.74 0.76 0.09 2.47 1.82 2.27
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: 38%
3 Years: 41%
TTM: 19%
Compounded Profit Growth
10 Years: %
5 Years: 63%
3 Years: 34%
TTM: -7%
Stock Price CAGR
10 Years: -6%
5 Years: 43%
3 Years: 70%
1 Year: 77%
Return on Equity
10 Years: %
5 Years: 7%
3 Years: 11%
Last Year: 12%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 7.00 7.00 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 50.20 54.05
0.00 0.00 0.00 0.00 0.84 1.47 2.20 1.56 1.81
10.04 2.97 5.85 12.96 17.18 18.97 44.15 41.23 67.81
Total Liabilities 50.53 43.74 47.19 51.71 59.66 62.39 97.09 99.99 130.67
0.36 0.30 3.58 0.63 0.58 1.05 1.24 4.93 4.51
CWIP 0.00 0.00 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 1.67 4.73
49.55 42.82 42.99 50.49 58.05 60.51 85.76 93.39 121.43
Total Assets 50.53 43.74 47.19 51.71 59.66 62.39 97.09 99.99 130.67

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-15.85 -6.91 3.00 -2.74 10.39 6.09 22.38 13.76
-0.15 7.52 -3.52 -3.19 -2.83 -12.14 -14.10 -12.12
0.00 0.00 0.00 -0.02 0.81 0.50 -0.16 -0.71
Net Cash Flow -16.01 0.61 -0.52 -5.95 8.37 -5.56 8.13 0.94

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 12.19 24.85 16.79 255.69 106.21 28.88 20.38 21.06
Inventory Days
Days Payable
Cash Conversion Cycle 12.19 24.85 16.79 255.69 106.21 28.88 20.38 21.06
Working Capital Days -548.41 -128.91 -115.66 -774.47 -411.71 -309.65 -463.30 -445.75
ROCE % 1.28% 2.29% -7.59% 10.78% 12.20% 23.91% 16.94%

Shareholding Pattern

Numbers in percentages

Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
30.01% 30.01% 30.01% 30.01% 30.01% 30.01% 30.01% 30.01% 34.34% 35.84% 36.12% 36.12%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% 0.00%
69.99% 69.99% 69.99% 69.99% 69.99% 69.99% 69.97% 69.97% 65.66% 64.16% 63.87% 63.87%
No. of Shareholders 1,3241,7191,9892,2192,2192,7602,9823,1523,4223,5014,3524,217

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents