Indo Thai Securities Ltd

₹ 253 -6.44%

22 May - close price

indothai.co.in BSE: 533676 NSE: INDOTHAI

About

Incorporated in 1995, Indo Thai Securities
Ltd is in the business as stock and share brokers^[1]

Key Points

Business Overview:^[1]
ITSL is a focal company of Indo Thai
Group of 16 companies which provides services to corporate clients, individuals
and retail investors, in over 60 locations
in India

Website BSE NSE

Market Cap ₹ 2,767 Cr.
Current Price ₹ 253
High / Low ₹ 470 / 144
Stock P/E 41.4
Book Value ₹ 51.6
Dividend Yield 0.04 %
ROCE 36.0 %
ROE 29.0 %
Face Value ₹ 1.00

Add ratio to table

Edit ratios

Pros

Company is almost debt free.
Company is expected to give good quarter
Company has delivered good profit growth of 39.8% CAGR over last 5 years
Debtor days have improved from 122 to 24.4 days.

Cons

Promoter holding has decreased over last 3 years: -15.7%

* 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

Financial Services Financial Services Capital Markets Stockbroking & Allied

Part of BSE Financial Services

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	2	7	9	9	6	9	10	6	6	14	24	28	38
	12	2	2	3	2	3	3	4	7	4	3	4	5
Operating Profit	-10	5	6	7	4	6	6	2	-1	10	20	24	33
OPM %	-467%	69%	72%	72%	69%	67%	65%	36%	-23%	74%	85%	86%	87%
	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest	0	0	0	0	0	0	0	0	0	0	0	1	1
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0
Profit before tax	-10	5	6	7	4	6	6	2	-2	10	20	23	32
Tax %	-23%	25%	22%	15%	28%	16%	19%	19%	21%	17%	26%	25%	17%
	-8	3	5	6	3	5	5	1	-2	8	15	17	27
EPS in Rs	-0.76	0.34	0.47	0.56	0.29	0.48	0.49	0.13	-0.17	0.70	1.20	1.36	4.86
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	36	49	45	58	7	9	22	20	8	31	27	103
	33	42	46	45	7	21	5	7	15	9	14	16
Operating Profit	3	7	-1	13	0	-12	17	13	-7	22	13	87
OPM %	9%	15%	-1%	23%	1%	-126%	77%	66%	-89%	71%	49%	85%
	0	0	5	0	0	0	-1	0	0	0	0	0
Interest	0	0	0	1	1	1	1	1	0	1	1	2
Depreciation	0	1	1	1	1	0	0	0	0	0	0	1
Profit before tax	3	7	3	12	-1	-14	14	12	-7	21	12	85
Tax %	12%	-0%	-3%	23%	-30%	-20%	27%	13%	-20%	22%	23%	21%
	2	7	3	9	-1	-11	10	10	-6	17	9	67
EPS in Rs	0.24	0.65	0.30	0.89	-0.10	-1.09	1.03	1.04	-0.58	1.66	0.78	12.21
Dividend Payout %	41%	15%	33%	11%	-96%	0%	10%	0%	-10%	10%	0%	0%

Compounded Sales Growth
10 Years:	8%
5 Years:	36%
3 Years:	138%
TTM:	287%

Compounded Profit Growth
10 Years:	26%
5 Years:	40%
3 Years:	138%
TTM:	634%

Stock Price CAGR
10 Years:	58%
5 Years:	116%
3 Years:	113%
1 Year:	41%

Return on Equity
10 Years:	13%
5 Years:	18%
3 Years:	22%
Last Year:	29%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	10	10	10	10	10	10	10	10	10	10	12	13
Reserves	28	33	35	44	46	34	44	53	47	62	167	270
	4	0	0	5	8	7	0	2	4	3	1	22
	9	4	10	15	18	18	23	42	42	39	42	63
Total Liabilities	51	47	55	74	81	69	77	108	102	114	221	367
	3	6	3	3	3	2	2	2	2	2	2	3
CWIP	2	0	0	0	0	0	0	0	0	0	0	0
Investments	16	12	14	16	23	11	23	44	30	39	68	167
	30	29	37	55	55	55	52	62	71	72	151	197
Total Assets	51	47	55	74	81	69	77	108	102	114	221	367

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	-5	-7	2	1	4	13	6	6	4	-1	-22	-33
	1	13	2	1	0	-12	3	-10	-4	5	-75	-22
	1	-6	-1	3	-1	-2	-8	-1	0	-3	95	56
Net Cash Flow	-3	0	3	6	3	-2	1	-5	0	1	-2	1
Free Cash Flow	-6	-9	8	1	4	13	6	6	3	-1	-22	-34
CFO/OP	-141%	-98%	-267%	28%	4,130%	-111%	37%	58%	-70%	6%	-143%	-24%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	101	81	100	139	1,128	423	59	49	136	91	251	24
Inventory Days	50	17
Days Payable	66	16
Cash Conversion Cycle	85	83	100	139	1,128	423	59	49	136	91	251	24
Working Capital Days	42	93	102	92	33	-95	-41	-603	-1,385	-291	-132	7
ROCE %	8%	16%	-3%	24%	-1%	-21%	33%	21%	-11%	33%	10%	36%

Insights

In beta

Mar 2014

Mar 2015

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Number of Permanent Employees
Count

xx	xx	xx	xx	xx	xx	xx	xx	xx	xx	xx	xx
	x,xxx.xx	x,xxx.xx	xx.xx	xxx.xx	xxx.xx	xxx.xx	xxx.xx	xxx.xx	xxx.xx	xxx.xx	xxx.xx
	x,xxx.xx	x,xxx.xx	x,xxx.xx	xx,xxx.xx	x,xxx.xx	xx,xxx.xx	xx,xxx.xx		x,xxx.xx	x,xxx.xx	xx,xxx.xx
		x.xx	xx.xx	xxx.xx		xx.xx	xx.xx		xxx.xx	xxx.xx	xxx.xx
		x,xxx.xx		x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx		x,xxx.xx	x,xxx.xx	x,xxx.xx
						x.xx	xxx.xx		xx.xx	xxx.xx	xxx.xx
						x,xxx.xx	x,xxx.xx		x,xxx.xx	x,xxx.xx	x,xxx.xx

Please log in to see hidden values.

Trading Turnover - Currency
INR Crores

Trading Turnover - F&O (Derivatives)
INR Crores

Mutual Fund Assets Under Management (AUM)
INR Crores

Trading Turnover - NSE Equity
INR Crores

Trading Turnover - BSE Equity
INR Crores

Trading Turnover - Commodity Segment
INR Crores

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

2 Recently

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	72.18%	72.18%	72.18%	72.18%	72.18%	72.18%	72.18%	61.73%	60.87%	59.36%	56.77%	56.50%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.13%	0.52%	0.48%	1.17%	1.28%	1.22%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.19%	0.49%
	0.05%	0.05%	0.05%	0.05%	0.05%	0.05%	0.06%	0.05%	0.00%	0.00%	0.00%	0.00%
	27.78%	27.78%	27.77%	27.77%	27.76%	27.76%	27.63%	37.69%	38.66%	39.47%	41.76%	41.79%
No. of Shareholders	3,946	3,853	3,855	4,263	4,036	4,410	4,835	5,626	5,423	11,112	15,932	16,464

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	65.93%	65.93%	69.93%	70.89%	70.89%	72.18%	72.18%	72.18%	61.73%	56.50%
	0.00%	0.26%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.52%	1.22%
	0.00%	0.06%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.49%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.05%	0.05%	0.05%	0.00%
	34.07%	33.75%	30.07%	29.11%	29.11%	27.82%	27.78%	27.77%	37.69%	41.79%
No. of Shareholders	2,934	4,462	4,264	3,945	3,494	4,268	3,984	4,263	5,626	16,464

* 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.

Indo Thai Securities Ltd

Indo Thai Securities Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports