Indo Thai Securities Ltd

₹ 213 -2.14%

31 Jul - 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 ₹ 2,835 Cr.
Current Price ₹ 213
High / Low ₹ 470 / 144
Stock P/E 41.3
Book Value ₹ 51.8
Dividend Yield 0.05 %
ROCE 34.6 %
ROE 28.6 %
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 45.5% CAGR over last 5 years
Debtor days have improved from 122 to 24.3 days.

Cons

Promoter holding has decreased over last quarter: -0.44%

* 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

Consolidated Figures in Rs. Crores / View Standalone

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	7	8	9	7	9	9	6	6	14	24	28	38	21
	3	3	3	2	3	4	4	8	4	4	4	6	5
Operating Profit	4	6	6	4	6	6	2	-2	10	20	23	33	16
OPM %	62%	66%	67%	63%	64%	60%	30%	-34%	72%	84%	84%	85%	77%
	0	0	0	-0	0	0	0	0	0	0	0	0	0
Interest	0	0	0	0	0	0	0	0	0	0	1	1	1
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0
Profit before tax	4	6	6	4	6	6	1	-2	10	19	23	31	15
Tax %	26%	22%	15%	31%	16%	19%	21%	9%	12%	26%	25%	17%	26%
	3	4	5	2	5	5	1	-3	9	14	17	26	11
EPS in Rs	0.31	0.43	0.54	0.25	0.50	0.45	0.09	-0.22	0.72	1.19	1.33	4.78	0.85
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	TTM
	37	49	45	58	8	9	22	20	8	31	27	104	110
	33	42	46	45	8	21	5	7	16	11	15	18	19
Operating Profit	4	7	-1	13	-0	-12	17	12	-9	20	12	86	92
OPM %	11%	14%	-1.2%	22%	-3.6%	-128%	77%	62%	-114%	65%	44%	83%	83%
	0	0	5	0	0	1	1	0	1	1	0	0	0
Interest	0	0	0	1	1	1	1	1	0	1	1	3	3
Depreciation	0	1	1	1	1	1	1	1	1	1	1	1	1
Profit before tax	4	6	3	11	-2	-14	16	11	-9	20	10	83	88
Tax %	18%	-0%	-3%	23%	-25%	-20%	37%	13%	-20%	22%	24%	20%
	3	6	3	9	-1	-11	10	10	-7	15	8	66	69
EPS in Rs	0.30	0.63	0.33	0.87	-0.13	-1.08	1.02	0.99	-0.65	1.60	0.71	12.08	8.15
Dividend Payout %	34%	16%	30%	11%	-76%	0%	10%	10%	-9%	10%	0%	0%

Compounded Sales Growth
10 Years:	8%
5 Years:	37%
3 Years:	139%
TTM:	218%

Compounded Profit Growth
10 Years:	26%
5 Years:	45%
3 Years:	130%
TTM:	498%

Stock Price CAGR
10 Years:	56%
5 Years:	98%
3 Years:	107%
1 Year:	12%

Return on Equity
10 Years:	12%
5 Years:	17%
3 Years:	21%
Last Year:	29%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	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	30	35	37	46	47	35	45	54	49	63	168	271
	4	0	0	5	8	8	1	2	4	6	4	25
	9	4	10	15	18	18	22	42	45	42	45	66
Total Liabilities	53	49	57	75	83	70	79	109	107	122	228	374
	3	6	3	10	10	10	11	12	11	13	13	14
CWIP	2	0	0	0	0	0	0	0	0	0	0	0
Investments	11	7	7	7	15	3	15	35	21	30	58	157
	37	36	47	59	58	57	53	62	75	79	158	203
Total Assets	53	49	57	75	83	70	79	109	107	122	228	374

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	-11	-8	0	7	4	13	4	5	1	-3	-22	-34
	5	13	5	-5	-0	-14	4	-9	-2	3	-75	-22
	1	-6	-1	3	-1	-2	-7	-1	0	0	95	58
Net Cash Flow	-5	-1	4	6	3	-3	1	-4	0	1	-2	2
Free Cash Flow	-13	-10	6	7	4	13	3	3	1	-5	-22	-35
CFO/OP	-255%	-116%	-58%	74%	-1,700%	-110%	27%	50%	-28%	-2%	-159%	-25%

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	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	98	81	100	138	1,063	423	59	49	138	90	251	24
Inventory Days	105	59
Days Payable	66	16
Cash Conversion Cycle	137	125	100	138	1,063	423	59	49	138	90	251	24
Working Capital Days	97	143	167	105	126	229	-20	-567	-1,250	-246	-92	12
ROCE %	9%	15%	-3%	23%	-1%	-21%	32%	20%	-13%	28%	9%	35%

Insights

In beta

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Currency Derivatives Turnover
INR Crores ・Standalone data

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

Please log in to see hidden values.

Equity Broking Turnover (NSE + BSE)
INR Crores ・Standalone data

F&O (Futures & Options) Turnover
INR Crores ・Standalone data

Number of Employees
count ・Standalone data

Mutual Fund AUM (Distribution Business)
INR Crores ・Standalone data

Commodity Turnover (MCX + NCDEX)
INR Crores ・Standalone data

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

12 Recently

	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	72.18%	72.18%	72.18%	72.18%	72.18%	72.18%	61.73%	60.87%	59.36%	56.77%	56.50%	56.07%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.13%	0.52%	0.48%	1.17%	1.28%	1.22%	1.28%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.19%	0.49%	0.46%
	0.05%	0.05%	0.05%	0.05%	0.05%	0.06%	0.05%	0.00%	0.00%	0.00%	0.00%	0.00%
	27.78%	27.77%	27.77%	27.76%	27.76%	27.63%	37.69%	38.66%	39.47%	41.76%	41.79%	42.20%
No. of Shareholders	3,853	3,855	4,263	4,036	4,410	4,835	5,626	5,423	11,112	15,932	16,464	17,732

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	Jun 2026
	65.93%	65.93%	69.93%	70.89%	70.89%	72.18%	72.18%	72.18%	61.73%	56.50%	56.07%
	0.00%	0.26%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.52%	1.22%	1.28%
	0.00%	0.06%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.49%	0.46%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.05%	0.05%	0.05%	0.00%	0.00%
	34.07%	33.75%	30.07%	29.11%	29.11%	27.82%	27.78%	27.77%	37.69%	41.79%	42.20%
No. of Shareholders	2,934	4,462	4,264	3,945	3,494	4,268	3,984	4,263	5,626	16,464	17,732

* 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

Announcements

All

Annual reports

DRHP

Concalls

Jul 2026

Transcript

AI Summary
PPT