DB (International) Stock Brokers Ltd
Incorporated in 1992, DB (International) Stock Brokers Ltd provides capital market services[1]
- Market Cap ₹ 156 Cr.
- Current Price ₹ 44.6
- High / Low ₹ 67.9 / 32.2
- Stock P/E 18.0
- Book Value ₹ 19.9
- Dividend Yield 0.00 %
- ROCE 20.8 %
- ROE 14.7 %
- Face Value ₹ 2.00
Pros
- Company has reduced debt.
- Company is almost debt free.
- Company is expected to give good quarter
- Company has delivered good profit growth of 45.0% CAGR over last 5 years
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Promoter holding is low: 36.2%
- Promoters have pledged 52.1% of their holding.
- Company's cost of borrowing seems high
* 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 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|
5.99 | 4.70 | 5.87 | 1.97 | 10.55 | 18.07 | 29.37 | 29.32 | 48.25 | 53.07 | |
4.50 | 4.07 | 4.83 | 4.73 | 5.87 | 12.60 | 17.15 | 18.84 | 32.19 | 37.23 | |
Operating Profit | 1.49 | 0.63 | 1.04 | -2.76 | 4.68 | 5.47 | 12.22 | 10.48 | 16.06 | 15.84 |
OPM % | 24.87% | 13.40% | 17.72% | -140.10% | 44.36% | 30.27% | 41.61% | 35.74% | 33.28% | 29.85% |
0.00 | 0.00 | 0.01 | -0.56 | 0.02 | 0.01 | 0.05 | 0.10 | 0.01 | 0.00 | |
Interest | 0.25 | 0.07 | 0.12 | 0.18 | 0.47 | 0.36 | 0.65 | 0.76 | 2.34 | 3.06 |
Depreciation | 0.15 | 0.11 | 0.10 | 0.28 | 0.32 | 0.24 | 0.75 | 1.12 | 2.04 | 1.66 |
Profit before tax | 1.09 | 0.45 | 0.83 | -3.78 | 3.91 | 4.88 | 10.87 | 8.70 | 11.69 | 11.12 |
Tax % | 34.86% | 22.22% | 32.53% | -31.22% | 32.23% | 93.44% | 20.42% | 26.67% | 22.58% | |
0.70 | 0.36 | 0.57 | -2.60 | 2.65 | 0.31 | 8.64 | 6.38 | 9.05 | 8.67 | |
EPS in Rs | 0.20 | 0.10 | 0.16 | -0.74 | 0.76 | 0.09 | 2.47 | 1.82 | 2.59 | 2.48 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 90% |
3 Years: | 39% |
TTM: | 48% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 45% |
3 Years: | 208% |
TTM: | 36% |
Stock Price CAGR | |
---|---|
10 Years: | -4% |
5 Years: | 36% |
3 Years: | 38% |
1 Year: | 20% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 11% |
3 Years: | 15% |
Last Year: | 15% |
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 | Mar 2024 | Sep 2024 | |
---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 7.00 | 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 | 59.30 | 62.77 |
0.00 | 0.00 | 0.00 | 0.00 | 0.84 | 1.47 | 2.20 | 7.13 | 4.03 | 4.55 | |
10.04 | 2.97 | 5.85 | 12.96 | 17.18 | 18.97 | 44.15 | 40.66 | 59.36 | 87.25 | |
Total Liabilities | 50.53 | 43.74 | 47.19 | 51.71 | 59.66 | 62.39 | 97.09 | 104.99 | 129.69 | 161.57 |
0.36 | 0.30 | 3.58 | 0.63 | 0.58 | 1.05 | 1.24 | 4.93 | 5.38 | 5.21 | |
CWIP | 0.00 | 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 | 0.15 | 5.87 |
49.55 | 42.82 | 42.99 | 50.49 | 58.05 | 60.51 | 85.76 | 98.39 | 124.16 | 150.49 | |
Total Assets | 50.53 | 43.74 | 47.19 | 51.71 | 59.66 | 62.39 | 97.09 | 104.99 | 129.69 | 161.57 |
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 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|
-15.85 | -6.91 | 3.00 | -2.74 | 10.39 | 6.09 | 22.38 | 3.89 | -5.03 | |
-0.15 | 7.52 | -3.52 | -3.19 | -2.83 | -12.14 | -14.10 | -2.58 | -0.35 | |
0.00 | 0.00 | 0.00 | -0.02 | 0.81 | 0.50 | -0.16 | 4.59 | -6.30 | |
Net Cash Flow | -16.01 | 0.61 | -0.52 | -5.95 | 8.37 | -5.56 | 8.13 | 5.90 | -11.67 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|
Debtor Days | 12.19 | 24.85 | 16.79 | 255.69 | 106.21 | 28.88 | 20.38 | 21.16 | 3.33 |
Inventory Days | |||||||||
Days Payable | |||||||||
Cash Conversion Cycle | 12.19 | 24.85 | 16.79 | 255.69 | 106.21 | 28.88 | 20.38 | 21.16 | 3.33 |
Working Capital Days | -548.41 | -128.91 | -115.66 | -774.47 | -411.71 | -309.65 | -463.30 | -420.90 | -398.06 |
ROCE % | 1.28% | 2.29% | -7.59% | 10.78% | 12.20% | 23.91% | 16.13% | 20.84% |
Documents
Announcements
- Disclosures of reasons for encumbrance by promoter of listed companies under Reg. 31(1) read with Regulation 28(3) of SEBI (SAST) Regulations, 2011. 16 Nov
- Disclosures under Reg. 31(1) and 31(2) of SEBI (SAST) Regulations, 2011. 16 Nov
- Revised Disclosures under Reg. 31(1) and 31(2) of SEBI (SAST) Regulations, 2011. 16 Nov
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
6 Nov - Copy of Newspaper Publication of Unaudited Financial (Standalone & Consolidated) Results for the second quarter and half-year ended September 30, 2024.
-
Financial Results For The Quarter And Half Year Ended September 30, 2024
5 Nov - Approval of un-audited financial results for Q2 2024.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
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
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