DB Intnl.StockBroker

₹60 -0.1 | 0.2%

WEBSITE BSE:530393 NSE : DB INT.ST.BR 18 May, 12:50

Market Cap ₹210 Cr.

Stock P/E 23.2

P/B 3.2

Current Price ₹60

Book Value ₹ 18.9

Face Value 2

52W High ₹67.9

Dividend Yield 0%

52W Low ₹ 22.4

Edit Ratio

DB Intnl.StockBroker Research see more...

Overview Inc. Year: 1992Industry: Finance - Stock Broking

DB (International) Stock Brokers Limited is a company that offers stock broking and financial services to its clients. The company was incorporated in 1992 and is listed on BSE and NSE. The company is a member of the capital, F&O, and currency derivative segments of NSE, the capital and currency derivative segments of BSE, the currency derivative segment of MCX-SX, and a distributor of mutual funds. The company also has a SEBI approved depository participant of CDSL. The company provides various investment and trading solutions, such as internet-based client-trading services, market maker services, and FIX testing and connectivity services. The company also provides consulting and staffing services for bilingual, technical, and managerial personnel.

DB Intnl.StockBroker Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

DB Intnl.StockBroker Quarterly Results

#(Fig in Cr.)	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Net Sales	7	9	7	7	10	5	10	10	13	15
Other Income	0	0	0	0	0	-0	0	0	-0	0
Total Income	7	9	7	7	10	5	10	10	13	15
Total Expenditure	4	5	4	4	7	3	7	6	8	11
Operating Profit	3	4	3	3	3	2	3	3	6	4
Interest	0	0	0	0	0	0	0	0	1	1
Depreciation	0	0	0	0	0	1	1	1	1	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	3	3	3	2	2	1	2	2	4	2
Provision for Tax	1	0	1	1	1	0	0	1	1	0
Profit After Tax	2	3	2	2	2	1	2	2	3	2
Adjustments	0	-0	0	0	0	0	0	0	0	0
Profit After Adjustments	2	3	2	2	2	1	2	2	3	2
Adjusted Earnings Per Share	0.6	0.9	0.6	0.5	0.5	0.3	0.6	0.5	0.9	0.6

DB Intnl.StockBroker Profit & Loss

#(Fig in Cr.)	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	6	5	6	2	11	18	29	29	48
Other Income	0	0	0	0	0	0	0	0	0
Total Income	6	5	6	2	11	18	29	30	48
Total Expenditure	5	4	5	5	6	13	17	19	32
Operating Profit	1	1	1	-3	5	5	12	11	16
Interest	0	0	0	0	0	0	1	1	2
Depreciation	0	0	0	0	0	0	1	1	3
Exceptional Income / Expenses	0	0	0	-1	0	0	0	0	0
Profit Before Tax	1	0	1	-4	4	5	11	9	10
Provision for Tax	0	0	0	-1	1	5	2	2	2
Profit After Tax	1	0	1	-3	3	0	9	6	9
Adjustments	0	0	0	0	0	0	0	0	0
Profit After Adjustments	1	0	1	-3	3	0	9	6	9
Adjusted Earnings Per Share	0.2	0.1	0.2	-0.7	0.8	0.1	2.5	1.8	2.6

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	0%	38%	37%	0%
Operating Profit CAGR	-8%	30%	62%	0%
PAT CAGR	-33%	26%	43%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	152%	86%	46%	-3%
ROE Average	12%	10%	6%	4%
ROCE Average	17%	18%	11%	8%

DB Intnl.StockBroker Balance Sheet

#(Fig in Cr.)	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	40	41	41	39	42	42	51	57
Minority's Interest	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	1	1	2	1
Other Non-Current Liabilities	0	-0	0	-1	0	-0	-0	0
Total Current Liabilities	10	3	6	13	17	20	47	44
Total Liabilities	51	44	47	50	60	63	99	102
Fixed Assets	0	0	4	1	1	1	1	5
Other Non-Current Assets	11	15	6	3	7	6	26	12
Total Current Assets	39	28	38	46	52	56	72	86
Total Assets	51	44	47	50	60	63	99	102

DB Intnl.StockBroker Cash Flow

#(Fig in Cr.)	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	54	9	10	10	4	12	6	15
Cash Flow from Operating Activities	-16	-7	3	-3	10	6	22	14
Cash Flow from Investing Activities	-0	8	-4	-3	-3	-12	-14	-12
Cash Flow from Financing Activities	0	-0	-0	-0	1	0	-0	-1
Net Cash Inflow / Outflow	-16	1	-1	-6	8	-6	8	1
Closing Cash & Cash Equivalent	38	10	10	4	12	6	15	15

DB Intnl.StockBroker Ratios

#	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	0.2	0.1	0.16	-0.74	0.76	0.09	2.47	1.82
CEPS(Rs)	0.24	0.13	0.19	-0.66	0.85	0.16	2.68	2.14
DPS(Rs)	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	11.57	11.65	11.81	11.07	11.9	11.98	14.5	16.34
Core EBITDA Margin(%)	24.87	13.35	17.79	-157.24	44.38	30.29	41.38	35.19
EBIT Margin(%)	22.34	11.08	16.28	-195.46	41.51	29.01	39.3	32.28
Pre Tax Margin(%)	18.09	9.65	14.25	-205.32	37.03	27	37.09	29.69
PAT Margin (%)	11.76	7.64	9.69	-141.23	25.13	1.74	29.5	21.75
Cash Profit Margin (%)	14.29	9.91	11.33	-126.12	28.15	3.07	32.08	25.57
ROA(%)	1.39	0.76	1.25	-5.33	4.82	0.51	10.66	6.34
ROE(%)	1.74	0.88	1.39	-6.5	6.6	0.75	18.64	11.81
ROCE(%)	3.31	1.28	2.33	-8.99	10.78	12.2	24.06	17.13
Receivable days	12.39	20.35	18.49	164.25	77.05	45.42	19.11	20.79
Inventory Days	0	0	0	0	0	0	0	0
Payable days	0	0	0	0	0	0	0	0
PER(x)	98.84	93.18	51.64	0	13.06	99.78	10.68	12.25
Price/Book(x)	1.72	0.82	0.71	0.71	0.83	0.75	1.82	1.37
Dividend Yield(%)	0	0	0	0	0	0	0	0
EV/Net Sales(x)	5.31	1.43	-0.72	-5.72	-1.05	-1.02	1.09	0.05
EV/Core EBITDA(x)	21.36	10.73	-4.01	3.81	-2.35	-3.35	2.6	0.14
Net Sales Growth(%)	0	-21.6	24.98	-68.64	472.9	71.26	62.04	0.08
EBIT Growth(%)	0	-61.1	83.62	-476.42	221.67	19.67	119.52	-17.8
PAT Growth(%)	0	-49.05	58.58	-556.85	201.93	-88.13	2644.96	-26.19
EPS Growth(%)	0	-49.04	58.56	-556.85	201.92	-88.13	2645.16	-26.2
Debt/Equity(x)	0	0	0	0	0.02	0.04	0.03	0.02
Current Ratio(x)	3.89	9.56	6.45	3.67	3.07	2.81	1.53	1.95
Quick Ratio(x)	3.89	9.56	6.45	3.67	3.07	2.81	1.53	1.95
Interest Cover(x)	5.25	7.73	8	-19.82	9.27	14.44	17.83	12.46
Total Debt/Mcap(x)	0	0	0	0	0.02	0.05	0.02	0.01

DB Intnl.StockBroker Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	30.01	30.01	30.01	30.01	30.01	34.34	35.84	36.12	36.12	36.18
FII	0	0	0	0	0	0	0	0.01	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	69.99	69.99	69.99	69.99	69.98	65.66	64.16	63.87	63.88	63.82
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	1.05	1.05	1.05	1.05	1.05	1.2	1.25	1.26	1.26	1.27
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	2.45	2.45	2.45	2.45	2.45	2.3	2.25	2.24	2.24	2.23
Others	0	0	0	0	0	0	0	0	0	0
Total	3.5	3.5	3.5	3.5	3.5	3.5	3.5	3.5	3.5	3.5

Pros

Company has delivered good profit growth of 43% CAGR over last 5 years
Company has reduced debt.
Company is almost debt free.

Cons

Promoter holding is low: 36.18%.
Company has a low return on equity of 10% over the last 3 years.
Stock is trading at 3.2 times its book value.

* 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.