Nifty
:
17359.75
Sensex
:
58991.52
279.05 (1.63%)
1031.43 (1.78%)
Nifty
Sensex
:
:
17359.75
58991.52
279.05 (1.63%)
1031.43 (1.78%)

DB (International) Stock Brokers Ltd.

Finance - Stock Broking

Rating :
45/99

BSE: 530393 | NSE: DBSTOCKBRO

NSE BSE
22.55
31-Mar-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 23.45
  • 23.80
  • 22.55
  • 22.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3130
  •  0.72
  •  37.00
  •  18.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 78.12
  • 9.15
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 17.73
  • N/A
  • 1.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 30.01%
  • 44.70%
  • 18.77%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 6.52%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.48
  • 37.91
  • 40.53

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.01
  • 63.42
  • 20.96

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.79
  • 72.24
  • 48.28

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.28
  • 13.96
  • 11.57

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.85
  • 1.10
  • 1.32

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.82
  • 2.04
  • 2.81

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
10.18
6.92
47.11%
6.94
6.22
11.58%
6.84
7.46
-8.31%
8.68
6.61
31.32%
Expenses
7.45
3.87
92.51%
4.29
3.65
17.53%
3.81
4.52
-15.71%
5.12
6.20
-17.42%
EBITDA
2.74
3.05
-10.16%
2.65
2.57
3.11%
3.03
2.94
3.06%
3.56
0.41
768.29%
EBIDTM
26.87%
44.10%
38.19%
41.29%
44.28%
39.38%
40.99%
6.19%
Other Income
0.05
0.01
400.00%
0.06
0.03
100.00%
0.07
0.01
600.00%
0.10
0.01
900.00%
Interest
0.21
0.22
-4.55%
0.15
0.12
25.00%
0.17
0.17
0.00%
0.13
0.10
30.00%
Depreciation
0.22
0.15
46.67%
0.18
0.22
-18.18%
0.16
0.19
-15.79%
0.19
-0.03
-
PBT
2.36
2.69
-12.27%
2.39
2.25
6.22%
2.76
2.58
6.98%
3.34
0.35
854.29%
Tax
0.72
0.69
4.35%
0.68
0.50
36.00%
0.66
0.68
-2.94%
0.24
0.27
-11.11%
PAT
1.64
2.00
-18.00%
1.70
1.76
-3.41%
2.09
1.91
9.42%
3.09
0.08
3,762.50%
PATM
16.08%
28.92%
24.57%
28.23%
30.64%
25.56%
35.62%
1.18%
EPS
0.47
0.57
-17.54%
0.49
0.50
-2.00%
0.60
0.54
11.11%
0.88
0.02
4,300.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
32.64
29.28
18.07
10.55
1.84
5.87
4.70
5.99
Net Sales Growth
19.96%
62.04%
71.28%
473.37%
-68.65%
24.89%
-21.54%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
32.64
29.28
18.07
10.55
1.84
5.87
4.70
5.99
GP Margin
100.01%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
20.67
17.16
12.60
5.87
4.74
4.83
4.07
4.50
Power & Fuel Cost
-
0.16
0.13
0.12
0.11
0.12
0.13
0.13
% Of Sales
-
0.55%
0.72%
1.14%
5.98%
2.04%
2.77%
2.17%
Employee Cost
-
3.78
2.61
2.39
2.37
2.48
2.54
1.66
% Of Sales
-
12.91%
14.44%
22.65%
128.80%
42.25%
54.04%
27.71%
Manufacturing Exp.
-
9.77
8.04
2.56
1.52
1.53
1.17
1.10
% Of Sales
-
33.37%
44.49%
24.27%
82.61%
26.06%
24.89%
18.36%
General & Admin Exp.
-
2.83
1.53
0.81
0.79
0.81
0.36
1.73
% Of Sales
-
9.67%
8.47%
7.68%
42.93%
13.80%
7.66%
28.88%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
0.79
0.41
0.11
0.05
0.01
0.00
0.01
% Of Sales
-
2.70%
2.27%
1.04%
2.72%
0.17%
0%
0.17%
EBITDA
11.98
12.12
5.47
4.68
-2.90
1.04
0.63
1.49
EBITDA Margin
36.70%
41.39%
30.27%
44.36%
-157.61%
17.72%
13.40%
24.87%
Other Income
0.28
0.14
0.01
0.02
0.13
0.01
0.00
0.00
Interest
0.66
0.65
0.36
0.47
0.18
0.12
0.07
0.25
Depreciation
0.75
0.75
0.24
0.32
0.28
0.10
0.11
0.15
PBT
10.85
10.86
4.88
3.91
-3.22
0.84
0.45
1.08
Tax
2.30
2.22
4.56
1.26
-1.18
0.27
0.09
0.38
Tax Rate
21.20%
20.44%
93.44%
32.23%
31.22%
32.14%
20.00%
35.19%
PAT
8.52
8.64
0.31
2.65
-2.60
0.57
0.36
0.70
PAT before Minority Interest
8.52
8.64
0.31
2.65
-2.60
0.57
0.36
0.70
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
26.10%
29.51%
1.72%
25.12%
-141.30%
9.71%
7.66%
11.69%
PAT Growth
48.17%
2,687.10%
-88.30%
-
-
58.33%
-48.57%
 
EPS
2.43
2.47
0.09
0.76
-0.74
0.16
0.10
0.20

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
50.74
41.95
41.64
38.75
41.34
40.77
40.49
Share Capital
7.00
7.00
7.00
7.00
7.00
7.00
7.00
Total Reserves
43.74
34.95
34.64
31.75
34.34
33.77
33.49
Non-Current Liabilities
1.65
1.16
1.03
-1.03
0.10
-0.06
0.06
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
1.52
1.47
0.75
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.31
0.30
0.31
0.26
0.20
0.00
Current Liabilities
46.65
19.94
16.92
12.66
5.83
2.93
9.98
Trade Payables
42.91
16.97
16.21
11.18
5.27
2.43
9.49
Other Current Liabilities
1.77
1.50
0.46
1.46
0.32
0.33
0.15
Short Term Borrowings
0.00
0.00
0.09
0.00
0.00
0.00
0.00
Short Term Provisions
1.97
1.47
0.16
0.02
0.24
0.17
0.35
Total Liabilities
99.04
63.05
59.59
50.38
47.27
43.64
50.53
Net Block
1.24
1.05
0.58
0.63
3.58
0.30
0.36
Gross Block
2.94
2.02
1.32
1.05
3.77
0.40
1.64
Accumulated Depreciation
1.69
0.98
0.74
0.42
0.19
0.11
1.28
Non Current Assets
27.11
6.97
7.71
3.90
9.68
15.63
11.75
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
9.02
0.59
0.59
0.59
0.62
0.62
0.62
Long Term Loans & Adv.
3.62
3.26
4.54
2.67
5.48
14.71
10.77
Other Non Current Assets
13.23
2.08
2.00
0.00
0.00
0.00
0.00
Current Assets
71.93
56.08
51.87
46.48
37.59
28.00
38.79
Current Investments
1.07
0.23
0.44
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
1.64
1.43
3.07
1.38
0.27
0.32
0.20
Cash & Bank
61.90
51.24
46.50
38.01
33.62
26.73
37.81
Other Current Assets
7.31
0.94
1.07
6.73
3.69
0.95
0.78
Short Term Loans & Adv.
4.16
2.24
0.79
0.36
2.28
0.20
0.47
Net Current Assets
25.28
36.14
34.95
33.83
31.76
25.07
28.81
Total Assets
99.04
63.05
59.58
50.38
47.27
43.63
50.54

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
22.38
6.09
10.39
-2.74
3.00
-6.91
-15.85
PBT
10.86
4.88
3.91
-3.78
0.84
0.45
1.08
Adjustment
1.01
-2.85
0.57
0.72
0.09
0.11
0.15
Changes in Working Capital
14.17
3.13
8.18
0.59
2.24
-6.63
-16.44
Cash after chg. in Working capital
26.05
5.16
12.66
-2.47
3.17
-6.06
-15.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.67
0.93
-2.27
-0.27
-0.17
-0.84
-0.64
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-14.10
-12.14
-2.83
-3.19
-3.52
7.52
-0.15
Net Fixed Assets
-0.91
-0.65
-0.07
2.72
-3.37
1.24
Net Investments
-9.27
0.21
-0.44
0.03
-1.25
0.00
Others
-3.92
-11.70
-2.32
-5.94
1.10
6.28
Cash from Financing Activity
-0.16
0.50
0.81
-0.02
0.00
0.00
0.00
Net Cash Inflow / Outflow
8.13
-5.56
8.37
-5.95
-0.52
0.61
-16.01
Opening Cash & Equivalents
6.42
11.97
3.60
9.55
10.07
9.46
53.82
Closing Cash & Equivalent
14.54
6.42
11.97
3.60
9.55
10.07
37.81

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
14.50
11.98
11.90
11.07
11.81
11.65
11.57
ROA
10.66%
0.51%
4.82%
-5.33%
1.25%
0.76%
1.39%
ROE
18.64%
0.75%
6.60%
-6.50%
1.39%
0.88%
1.74%
ROCE
24.06%
12.20%
10.78%
-8.99%
2.33%
1.28%
3.31%
Fixed Asset Turnover
11.81
10.83
8.92
0.76
2.82
4.60
3.65
Receivable days
19.11
45.42
77.05
164.25
18.49
20.35
12.39
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
700.41
332.99
550.21
1077.91
Cash Conversion Cycle
19.11
45.42
77.05
-536.16
-314.50
-529.86
-1065.53
Total Debt/Equity
0.03
0.04
0.02
0.00
0.00
0.00
0.00
Interest Cover
17.83
14.44
9.27
-19.82
8.00
7.73
5.25

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • DB Intnl.StockBroker - Quarterly Results
    8th Feb 2023, 17:11 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.