Nifty
:
24213.30
Sensex
:
79476.63
217.95 (0.91%)
694.39 (0.88%)
Nifty
Sensex
:
:
24213.30
79476.63
217.95 (0.91%)
694.39 (0.88%)

DB (International) Stock Brokers Ltd.

Finance - Stock Broking

Rating :
N/A

BSE: 530393 | NSE: DBSTOCKBRO

NSE BSE
46.99
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  47.10
  •  48.20
  •  46.52
  •  47.63
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  18531
  •  8.72
  •  67.75
  •  32.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 164.68
  • 18.25
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 49.20
  • N/A
  • 2.41

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 36.18%
  • 44.43%
  • 12.27%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 7.12%

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
  • 18.05
  • 14.78
  • 16.67

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.33
  • 1.54
  • 1.95

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.60
  • 3.41
  • 3.42

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
12.77
10.45
22.20%
14.71
5.34
175.47%
13.23
10.18
29.96%
9.87
6.94
42.22%
Expenses
9.06
7.18
26.18%
10.90
3.30
230.30%
7.72
7.45
3.62%
6.39
4.29
48.95%
EBITDA
3.71
3.27
13.46%
3.80
2.03
87.19%
5.51
2.74
101.09%
3.48
2.65
31.32%
EBIDTM
29.06%
31.27%
25.85%
38.07%
41.64%
26.87%
35.29%
38.19%
Other Income
0.00
0.00
0
0.00
-0.05
-
0.00
0.05
-100.00%
0.01
0.06
-83.33%
Interest
0.83
0.26
219.23%
0.95
0.23
313.04%
0.67
0.21
219.05%
0.45
0.15
200.00%
Depreciation
0.33
0.54
-38.89%
0.39
0.56
-30.36%
0.57
0.22
159.09%
0.55
0.18
205.56%
PBT
2.54
2.47
2.83%
2.46
1.20
105.00%
4.27
2.36
80.93%
2.48
2.39
3.77%
Tax
0.58
0.48
20.83%
0.41
0.26
57.69%
1.07
0.72
48.61%
0.68
0.68
0.00%
PAT
1.96
1.99
-1.51%
2.05
0.94
118.09%
3.21
1.64
95.73%
1.80
1.70
5.88%
PATM
15.38%
19.02%
13.93%
17.58%
24.23%
16.08%
18.28%
24.57%
EPS
0.56
0.57
-1.75%
0.59
0.27
118.52%
0.92
0.47
95.74%
0.52
0.49
6.12%

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
50.58
48.25
29.29
29.28
18.07
10.55
1.84
5.87
4.70
5.99
Net Sales Growth
53.69%
64.73%
0.03%
62.04%
71.28%
473.37%
-68.65%
24.89%
-21.54%
 
Cost Of Goods Sold
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
50.57
48.25
29.29
29.28
18.07
10.55
1.84
5.87
4.70
5.99
GP Margin
99.99%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
34.07
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
16.50
16.07
10.45
12.12
5.47
4.68
-2.90
1.04
0.63
1.49
EBITDA Margin
32.62%
33.31%
35.68%
41.39%
30.27%
44.36%
-157.61%
17.72%
13.40%
24.87%
Other Income
0.01
0.01
0.13
0.14
0.01
0.02
0.13
0.01
0.00
0.00
Interest
2.90
2.34
0.76
0.65
0.36
0.47
0.18
0.12
0.07
0.25
Depreciation
1.84
2.04
1.12
0.75
0.24
0.32
0.28
0.10
0.11
0.15
PBT
11.75
11.69
8.70
10.86
4.88
3.91
-3.22
0.84
0.45
1.08
Tax
2.74
2.64
2.33
2.22
4.56
1.26
-1.18
0.27
0.09
0.38
Tax Rate
23.32%
22.58%
26.78%
20.44%
93.44%
32.23%
31.22%
32.14%
20.00%
35.19%
PAT
9.02
9.05
6.38
8.64
0.31
2.65
-2.60
0.57
0.36
0.70
PAT before Minority Interest
9.02
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
17.83%
18.76%
21.78%
29.51%
1.72%
25.12%
-141.30%
9.71%
7.66%
11.69%
PAT Growth
43.86%
41.85%
-26.16%
2,687.10%
-88.30%
-
-
58.33%
-48.57%
 
EPS
2.58
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:


  • DB Intnl.StockBroker - Quarterly Results
    30th Jul 2024, 16:37 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.