Aryan Share & Stock Brokers Ltd

₹ 20.0 -2.49%

24 Feb - close price

About

Incorporated in 1995, Aryan Share & Stock Brokers Ltd is in the stock broking business^[1]

Key Points

Business Transfer Agreement:^[1]
In FY21, the company signed a Memorandum of Understanding with M/s Trade Jini Financial Services Private Limited to transfer its share broking business and surrender its Depository Participant Membership with CDSL, pending necessary regulatory approvals. As a result, AS&SBL continues its operations as sub-brokers with JFSPL, with client accounts transferred to the new entity, and its employees absorbed by the new company.

Website BSE

Market Cap ₹ 6.00 Cr.
Current Price ₹ 20.0
High / Low ₹ 31.0 / 15.2
Stock P/E
Book Value ₹ 49.2
Dividend Yield 0.00 %
ROCE 3.54 %
ROE 3.41 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company is almost debt free.
Stock is trading at 0.41 times its book value

Cons

Though the company is reporting repeated profits, it is not paying out dividend
The company has delivered a poor sales growth of -4.66% over past five years.
Company has a low return on equity of 3.36% over last 3 years.
Promoter holding has decreased over last 3 years: -4.13%

* 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

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Figures in Rs. Crores

	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
	0.14	0.86	0.10	0.33	0.60	-0.26	0.28	0.19	0.10	0.29	0.51	0.40	0.05
	0.16	0.73	0.25	0.23	0.21	0.38	0.36	0.33	0.18	1.00	1.82	0.35	0.30
Operating Profit	-0.02	0.13	-0.15	0.10	0.39	-0.64	-0.08	-0.14	-0.08	-0.71	-1.31	0.05	-0.25
OPM %	-14.29%	15.12%	-150.00%	30.30%	65.00%		-28.57%	-73.68%	-80.00%	-244.83%	-256.86%	12.50%	-500.00%
	0.03	0.45	0.21	0.27	0.24	0.33	0.03	0.25	0.49	0.80	0.00	1.01	0.55
Interest	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
Depreciation	0.01	0.03	0.01	0.01	0.01	0.02	0.01	0.01	0.01	0.00	0.00	0.00	0.00
Profit before tax	0.00	0.55	0.05	0.36	0.62	-0.33	-0.06	0.10	0.40	0.09	-1.31	1.06	0.30
Tax %		25.45%	20.00%	25.00%	12.90%	-3.03%	-400.00%	40.00%	37.50%	88.89%	9.16%	8.49%	0.00%
	-0.01	0.41	0.03	0.28	0.54	-0.31	0.19	0.07	0.25	0.01	-1.44	0.97	0.29
EPS in Rs	-0.03	1.37	0.10	0.93	1.80	-1.03	0.63	0.23	0.83	0.03	-4.80	3.23	0.97
Raw PDF

Profit & Loss

Figures in Rs. Crores

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
	3.73	3.43	3.91	2.52	3.98	3.15	2.45	1.90	1.80	1.30	1.82	1.93	1.25
	2.53	2.03	2.43	1.98	2.25	2.07	1.84	1.64	1.34	0.73	1.07	1.37	3.47
Operating Profit	1.20	1.40	1.48	0.54	1.73	1.08	0.61	0.26	0.46	0.57	0.75	0.56	-2.22
OPM %	32.17%	40.82%	37.85%	21.43%	43.47%	34.29%	24.90%	13.68%	25.56%	43.85%	41.21%	29.02%	-177.60%
	0.09	0.03	0.03	0.04	0.03	0.01	0.17	0.01	0.11	0.01	0.00	0.00	2.36
Interest	1.06	1.27	1.06	0.25	0.75	0.65	0.27	0.20	0.00	0.00	0.00	0.00	0.00
Depreciation	0.09	0.08	0.08	0.06	0.05	0.05	0.03	0.03	0.02	0.03	0.04	0.03	0.00
Profit before tax	0.14	0.08	0.37	0.27	0.96	0.39	0.48	0.04	0.55	0.55	0.71	0.53	0.14
Tax %	21.43%	25.00%	27.03%	25.93%	11.46%	28.21%	14.58%	-50.00%	47.27%	25.45%	22.54%	3.77%
	0.11	0.05	0.26	0.20	0.85	0.29	0.41	0.07	0.29	0.41	0.54	0.51	-0.17
EPS in Rs	0.37	0.17	0.87	0.67	2.83	0.97	1.37	0.23	0.97	1.37	1.80	1.70	-0.57
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Compounded Sales Growth
10 Years:	-6%
5 Years:	-5%
3 Years:	2%
TTM:	303%

Compounded Profit Growth
10 Years:	26%
5 Years:	4%
3 Years:	21%
TTM:	-185%

Stock Price CAGR
10 Years:	%
5 Years:	26%
3 Years:	%
1 Year:	-11%

Return on Equity
10 Years:	3%
5 Years:	3%
3 Years:	3%
Last Year:	3%

Balance Sheet

Figures in Rs. Crores

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	3.00	3.00	3.00	3.00	3.00	3.00	3.00	3.00	3.00	3.00	3.00	3.00	3.00
Reserves	7.47	7.52	7.75	7.94	8.79	9.08	10.41	10.48	10.77	11.18	11.72	12.23	11.76
	0.09	9.03	12.51	7.03	6.25	3.00	3.07	3.07	0.03	0.00	0.00	0.00	0.00
	36.75	24.99	30.51	29.57	28.36	32.86	34.45	36.11	1.69	1.70	3.60	2.04	2.92
Total Liabilities	47.31	44.54	53.77	47.54	46.40	47.94	50.93	52.66	15.49	15.88	18.32	17.27	17.68
	0.39	0.31	0.19	0.16	0.13	0.10	0.08	0.06	0.06	0.08	0.05	0.06	0.05
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	0.09	2.50	4.85	7.25	4.75	5.75	8.10	9.01	10.85	13.36	15.94	15.32	16.26
	46.83	41.73	48.73	40.13	41.52	42.09	42.75	43.59	4.58	2.44	2.33	1.89	1.37
Total Assets	47.31	44.54	53.77	47.54	46.40	47.94	50.93	52.66	15.49	15.88	18.32	17.27	17.68

Cash Flows

Figures in Rs. Crores

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	-4.71	-0.60	1.63	-1.69	-0.53	0.27	0.38	3.04	2.04	1.80	-0.93
	-0.41	-0.58	-1.35	4.00	0.23	0.18	0.06	-0.92	-2.06	-1.93	1.41
	-1.29	2.41	-5.73	-1.53	-3.90	-0.27	-0.20	-3.00	0.00	0.00	0.00
Net Cash Flow	-6.42	1.23	-5.45	0.79	-4.20	0.18	0.24	-0.88	-0.02	-0.13	0.48

Ratios

Figures in Rs. Crores

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	1,797.60	2,447.52	2,555.93	3,878.85	2,443.12	3,636.10	4,672.00	6,320.26	14.19	19.65	4.01	0.00
Inventory Days
Days Payable
Cash Conversion Cycle	1,797.60	2,447.52	2,555.93	3,878.85	2,443.12	3,636.10	4,672.00	6,320.26	14.19	19.65	4.01	0.00
Working Capital Days	2,214.46	40.44	53.21	-276.65	11.92	45.19	178.78	199.79	115.58	123.54	-238.65	-113.47
ROCE %	11.46%	8.97%	6.68%	2.38%	9.50%	6.28%	4.75%	1.45%	3.62%	3.93%	4.91%	3.54%

Shareholding Pattern

Numbers in percentages

	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
	59.31%	59.31%	59.31%	59.31%	59.48%	59.48%	55.66%	55.26%	55.18%	55.18%	55.18%	55.18%
	40.69%	40.69%	40.69%	40.69%	40.52%	40.53%	44.34%	44.75%	44.82%	44.82%	44.82%	44.82%
No. of Shareholders	2,325	2,323	2,322	2,314	2,309	2,309	2,393	2,465	2,569	2,635	2,921	3,092

	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Dec 2024
	52.64%	57.61%	59.31%	59.31%	59.48%	55.18%	55.18%
	47.36%	42.39%	40.69%	40.69%	40.52%	44.82%	44.82%
No. of Shareholders	2,353	2,332	2,328	2,325	2,309	2,569	3,092

Documents

Announcements

All

Aryan Share & Stock Brokers Ltd

Aryan Share & Stock Brokers Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports