Nifty
:
24273.80
Sensex
:
80334.81
-140.60 (-0.58%)
-411.97 (-0.51%)
Nifty
Sensex
:
:
24273.80
80334.81
-140.60 (-0.58%)
-411.97 (-0.51%)

DB (International) Stock Brokers Ltd.

Finance - Stock Broking

Rating :
N/A

BSE: 530393 | NSE: DBSTOCKBRO

NSE BSE
41.51
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  41.50
  •  42.89
  •  41.50
  •  41.49
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5515
  •  2.30
  •  64.20
  •  26.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 94.95
  • 16.41
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 0.25
  • N/A
  • 1.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.66%
  • 40.23%
  • 11.46%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 6.65%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.63
  • 35.53
  • 18.12

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.06
  • 27.98
  • 5.80

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.66
  • 27.84
  • 1.56

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.10
  • 17.53
  • 16.62

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.37
  • 1.65
  • 1.93

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.51
  • 2.57
  • 2.77

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
7.78
14.71
-47.11%
9.15
13.23
-30.84%
12.37
9.87
25.33%
12.77
10.45
22.20%
Expenses
5.38
10.90
-50.64%
7.53
7.72
-2.46%
9.55
6.39
49.45%
9.06
7.18
26.18%
EBITDA
2.40
3.80
-36.84%
1.62
5.50
-70.55%
2.82
3.49
-19.20%
3.71
3.27
13.46%
EBIDTM
30.81%
25.85%
17.69%
41.62%
22.77%
35.33%
29.06%
31.27%
Other Income
0.03
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Interest
0.18
0.95
-81.05%
0.36
0.67
-46.27%
0.61
0.45
35.56%
0.83
0.26
219.23%
Depreciation
0.47
0.39
20.51%
0.31
0.57
-45.61%
0.37
0.55
-32.73%
0.33
0.54
-38.89%
PBT
1.78
2.46
-27.64%
0.94
4.27
-77.99%
1.84
2.48
-25.81%
2.54
2.47
2.83%
Tax
0.44
0.41
7.32%
-0.09
1.07
-
0.39
0.68
-42.65%
0.58
0.48
20.83%
PAT
1.34
2.05
-34.63%
1.03
3.21
-67.91%
1.45
1.80
-19.44%
1.96
1.99
-1.51%
PATM
17.24%
13.93%
11.29%
24.24%
11.71%
18.27%
15.38%
19.02%
EPS
0.38
0.59
-35.59%
0.30
0.92
-67.39%
0.41
0.52
-21.15%
0.56
0.57
-1.75%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
42.07
48.25
29.29
29.28
18.07
10.55
1.84
5.87
4.70
5.99
Net Sales Growth
-12.83%
64.73%
0.03%
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
0.00
0.00
Gross Profit
42.07
48.25
29.29
29.28
18.07
10.55
1.84
5.87
4.70
5.99
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
31.52
32.18
18.84
17.16
12.60
5.87
4.74
4.83
4.07
4.50
Power & Fuel Cost
-
0.21
0.16
0.16
0.13
0.12
0.11
0.12
0.13
0.13
% Of Sales
-
0.44%
0.55%
0.55%
0.72%
1.14%
5.98%
2.04%
2.77%
2.17%
Employee Cost
-
5.97
3.96
3.78
2.61
2.39
2.37
2.48
2.54
1.66
% Of Sales
-
12.37%
13.52%
12.91%
14.44%
22.65%
128.80%
42.25%
54.04%
27.71%
Manufacturing Exp.
-
20.45
11.11
9.77
8.04
2.56
1.52
1.53
1.17
1.10
% Of Sales
-
42.38%
37.93%
33.37%
44.49%
24.27%
82.61%
26.06%
24.89%
18.36%
General & Admin Exp.
-
4.31
3.04
2.83
1.53
0.81
0.79
0.81
0.36
1.73
% Of Sales
-
8.93%
10.38%
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
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
1.46
0.73
0.79
0.41
0.11
0.05
0.01
0.00
0.01
% Of Sales
-
3.03%
2.49%
2.70%
2.27%
1.04%
2.72%
0.17%
0%
0.17%
EBITDA
10.55
16.07
10.45
12.12
5.47
4.68
-2.90
1.04
0.63
1.49
EBITDA Margin
25.08%
33.31%
35.68%
41.39%
30.27%
44.36%
-157.61%
17.72%
13.40%
24.87%
Other Income
0.03
0.01
0.13
0.14
0.01
0.02
0.13
0.01
0.00
0.00
Interest
1.98
2.34
0.76
0.65
0.36
0.47
0.18
0.12
0.07
0.25
Depreciation
1.48
2.04
1.12
0.75
0.24
0.32
0.28
0.10
0.11
0.15
PBT
7.10
11.69
8.70
10.86
4.88
3.91
-3.22
0.84
0.45
1.08
Tax
1.32
2.64
2.33
2.22
4.56
1.26
-1.18
0.27
0.09
0.38
Tax Rate
18.59%
22.58%
26.78%
20.44%
93.44%
32.23%
31.22%
32.14%
20.00%
35.19%
PAT
5.78
9.05
6.38
8.64
0.31
2.65
-2.60
0.57
0.36
0.70
PAT before Minority Interest
5.78
9.05
6.38
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
0.00
0.00
PAT Margin
13.74%
18.76%
21.78%
29.51%
1.72%
25.12%
-141.30%
9.71%
7.66%
11.69%
PAT Growth
-36.13%
41.85%
-26.16%
2,687.10%
-88.30%
-
-
58.33%
-48.57%
 
EPS
1.65
2.59
1.82
2.47
0.09
0.76
-0.74
0.16
0.10
0.20

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
66.30
57.20
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
7.00
7.00
Total Reserves
59.30
50.20
43.74
34.95
34.64
31.75
34.34
33.77
33.49
Non-Current Liabilities
0.86
1.00
1.49
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
0.00
0.00
Unsecured Loans
1.00
0.99
1.52
1.47
0.75
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.31
0.30
0.31
0.26
0.20
0.00
Current Liabilities
65.25
49.02
46.81
19.94
16.92
12.66
5.83
2.93
9.98
Trade Payables
57.38
41.02
43.43
16.97
16.21
11.18
5.27
2.43
9.49
Other Current Liabilities
4.20
0.77
1.40
1.50
0.46
1.46
0.32
0.33
0.15
Short Term Borrowings
0.81
4.99
0.00
0.00
0.09
0.00
0.00
0.00
0.00
Short Term Provisions
2.86
2.23
1.97
1.47
0.16
0.02
0.24
0.17
0.35
Total Liabilities
132.41
107.22
99.04
63.05
59.59
50.38
47.27
43.64
50.53
Net Block
5.38
4.93
1.24
1.05
0.58
0.63
3.58
0.30
0.36
Gross Block
10.23
7.75
2.94
2.02
1.32
1.05
3.77
0.40
1.64
Accumulated Depreciation
4.86
2.81
1.69
0.98
0.74
0.42
0.19
0.11
1.28
Non Current Assets
7.00
7.67
27.24
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
0.00
0.00
Non Current Investment
0.00
1.08
9.02
0.59
0.59
0.59
0.62
0.62
0.62
Long Term Loans & Adv.
1.62
1.66
3.74
3.26
4.54
2.67
5.48
14.71
10.77
Other Non Current Assets
0.00
0.00
13.23
2.08
2.00
0.00
0.00
0.00
0.00
Current Assets
125.41
99.55
71.80
56.08
51.87
46.48
37.59
28.00
38.79
Current Investments
0.15
0.59
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
0.00
0.00
Sundry Debtors
0.44
1.70
1.64
1.43
3.07
1.38
0.27
0.32
0.20
Cash & Bank
117.27
91.55
61.90
51.24
46.50
38.01
33.62
26.73
37.81
Other Current Assets
7.55
1.47
3.14
0.94
1.86
7.09
3.69
0.95
0.78
Short Term Loans & Adv.
5.36
4.24
4.05
2.24
0.79
0.36
2.28
0.20
0.47
Net Current Assets
60.16
50.53
24.99
36.14
34.95
33.83
31.76
25.07
28.81
Total Assets
132.41
107.22
99.04
63.05
59.58
50.38
47.27
43.63
50.54

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-7.07
3.89
22.38
6.09
10.39
-2.74
3.00
-6.91
-15.85
PBT
11.67
8.70
10.86
4.88
3.91
-3.78
0.84
0.45
1.08
Adjustment
3.14
1.97
1.01
-2.85
0.57
0.72
0.09
0.11
0.15
Changes in Working Capital
-19.10
-4.34
14.17
3.13
8.18
0.59
2.24
-6.63
-16.44
Cash after chg. in Working capital
-4.29
6.32
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
0.00
0.00
Tax Paid
-2.78
-2.44
-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
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-0.35
-2.58
-14.10
-12.14
-2.83
-3.19
-3.52
7.52
-0.15
Net Fixed Assets
-2.48
-4.80
-0.91
-0.65
-0.07
2.72
-3.37
1.24
Net Investments
1.52
8.42
-9.27
0.21
-0.44
0.03
-1.25
0.00
Others
0.61
-6.20
-3.92
-11.70
-2.32
-5.94
1.10
6.28
Cash from Financing Activity
-4.26
4.59
-0.16
0.50
0.81
-0.02
0.00
0.00
0.00
Net Cash Inflow / Outflow
-11.67
5.90
8.13
-5.56
8.37
-5.95
-0.52
0.61
-16.01
Opening Cash & Equivalents
20.46
14.56
6.42
11.97
3.60
9.55
10.07
9.46
53.82
Closing Cash & Equivalent
8.79
20.46
14.54
6.42
11.97
3.60
9.55
10.07
37.81

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
18.94
16.34
14.50
11.98
11.90
11.07
11.81
11.65
11.57
ROA
7.55%
6.18%
10.66%
0.51%
4.82%
-5.33%
1.25%
0.76%
1.39%
ROE
14.65%
11.81%
18.64%
0.75%
6.60%
-6.50%
1.39%
0.88%
1.74%
ROCE
21.38%
16.39%
24.06%
12.20%
10.78%
-8.99%
2.33%
1.28%
3.31%
Fixed Asset Turnover
5.37
5.48
11.81
10.83
8.92
0.76
2.82
4.60
3.65
Receivable days
8.09
20.80
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
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
0.00
700.41
332.99
550.21
1077.91
Cash Conversion Cycle
8.09
20.80
19.11
45.42
77.05
-536.16
-314.50
-529.86
-1065.53
Total Debt/Equity
0.03
0.10
0.03
0.04
0.02
0.00
0.00
0.00
0.00
Interest Cover
5.99
12.46
17.83
14.44
9.27
-19.82
8.00
7.73
5.25

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017

News Update:


No Latest News!

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.