BSE: 533676 | NSE: INDOTHAI | Finance - Investment | Small Cap
Past 10 year's financial track record analysis by Moneyworks4me indicates that Indo Thai Securities Ltd is a average quality company.
The key valuation ratios of Indo Thai Securities Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Indo Thai Securities Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Income (₹ Cr.) | 34.9 | 42.8 | 45 | 52.8 | 7.2 | 9.4 | 21.9 | 20.5 | 7.7 | 31 | 34 | |
| YoY Gr. Rt. % | - | 22.8% | 5.1% | 17.2% | -86.3% | 29.7% | 133.3% | -6.5% | -62.4% | 303.4% | - | |
| Adj EPS (₹ ) | 2.4 | 6.5 | 3 | 8.9 | -1 | -10.9 | 10.3 | 10.4 | -5.8 | 16.6 | 17.9 | |
| YoY Gr. Rt. % | - | 171.4% | -54.1% | 198% | -111.6% | NA | NA | 0.9% | -155.8% | NA | - | |
| BVPS (₹ ) | 37.8 | 43.2 | 45 | 53.9 | 55.8 | 43.6 | 54 | 63.4 | 56.6 | 71.7 | 95.1 | |
| YoY Gr. Rt. % | - | 14.1% | 4.2% | 19.9% | 3.5% | -21.9% | 24% | 17.4% | -10.7% | 26.6% | - | |
| To view Net Profit/Total Funds (%) Colour Rating Guide click here ⓘ | ||||||||||||
| Net Profit/Total Funds (%) | 5 | 13.4 | 5.9 | 14 | -1.4 | -15.4 | 14.7 | 11.2 | -5.6 | 15.5 | 0 | |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Interest Income | -1.3% | 33.8% | 12.3% | 303.4% | ||||||||
| Adj EPS | 23.9% | NA | 17.2% | NA | ||||||||
| BVPS | 7.4% | 5.1% | 9.9% | 26.6% | ||||||||
| Share Price | 53.7% | 118% | 66.6% | 381.1% | ||||||||
| RATIOS \ YEARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||||
| Net Profit Margin (%) | 6.9 | 15.3 | 6.7 | 17 | -14.4 | -116.1 | 47.1 | 50.8 | -75.5 | 53.5 | 53.6 | |
| Performance Ratios | To view Performance Ratios Colour Rating Guide click here ⓘ | |||||||||||
| Return on Equity (%) | 6.5 | 16.2 | 6.8 | 18.1 | -1.9 | -21.9 | 21.1 | 17.7 | -9.7 | 25.9 | 20.9 | |
Return on Equity has increased versus last 3 years average to 21.50%
Total Income has increased 12.34 CAGR in last 3 years
Net Profit has increased 17.21 CAGR in last 3 years
Total income growth is good in last 4 quarters
No data to display
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 17.9 | 17.2 |
| TTM Sales (₹ Cr.) | 34 | 34.3 |
| BVPS (₹.) ⓘ | 95.1 | 96.9 |
| Reserves (₹ Cr.) ⓘ | 77 | 88 |
| P/BV ⓘ | 11.60 | 11.38 |
| PE ⓘ | 61.49 | 64.18 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 189.00 / 1215.00 |
| All Time Low / High (₹) | 8.91 / 1215.00 |
| Market Cap (₹ Cr.) | 1,121 |
| Equity (₹ Cr.) | 10.2 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 45.3 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Income | 39 | 54 | 46 | 58 | 7 | 9 | 23 | 21 | 8 | 31 |
| Interest Income | 35 | 43 | 45 | 53 | 7 | 9 | 22 | 20 | 8 | 31 |
| Other Income ⓘ | 4 | 11 | 1 | 5 | 0 | 0 | 1 | 0 | 0 | 0 |
| Expenditure ⓘ | 36 | 47 | 48 | 46 | 9 | 23 | 6 | 9 | 15 | 10 |
| Interest Expense ⓘ | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 1 |
| Operating Expenses ⓘ | 33 | 42 | 44 | 43 | 4 | 5 | 5 | 7 | 7 | 9 |
| Provisions | 3 | 4 | 4 | 2 | 3 | 17 | 0 | 1 | 8 | 0 |
| Exceptional Items ⓘ | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 3 | 7 | 3 | 12 | -1 | -14 | 16 | 12 | -7 | 21 |
| Taxes ⓘ | 0 | 0 | 0 | 3 | 0 | -3 | 6 | 2 | -1 | 5 |
| Profit After Tax | 2 | 7 | 3 | 9 | -1 | -11 | 10 | 10 | -6 | 17 |
| Adjusted EPS (₹) | 2.4 | 6.5 | 3.0 | 8.9 | -1.0 | -10.9 | 10.3 | 10.4 | -5.8 | 16.6 |
| Dividend Payout Ratio (%) | 41% | 15% | 33% | 11% | -96% | 0% | 10% | 10% | -17% | 10% |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Equity Capital | 38 | 43 | 45 | 54 | 56 | 44 | 54 | 63 | 57 | 72 |
| Share Capital ⓘ | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Reserves ⓘ | 28 | 33 | 35 | 44 | 46 | 34 | 44 | 53 | 47 | 62 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Borrowings | 1 | 0 | 0 | 1 | -2 | -5 | 1 | 0 | -1 | 1 |
| Current Liabilities | 12 | 4 | 9 | 19 | 24 | 25 | 22 | 44 | 45 | 41 |
| Trade Payables | 5 | 2 | 6 | 12 | 17 | 17 | 22 | 41 | 41 | 37 |
| Short term borrowings | 3 | 0 | 0 | 5 | 7 | 7 | 0 | 1 | 3 | 2 |
| Other Liabilities | -9 | -2 | -6 | -17 | -24 | -24 | -22 | -43 | -44 | -39 |
| Total Liabilities ⓘ | 51 | 47 | 55 | 74 | 78 | 63 | 77 | 108 | 101 | 114 |
Assets | ||||||||||
| Non Current Asset | 15 | 16 | 16 | 16 | 20 | 16 | 31 | 32 | 30 | 41 |
| Loan Asset | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non Current Asset ⓘ | 15 | 16 | 16 | 16 | 20 | 16 | 31 | 32 | 30 | 41 |
| Current Asset | 35 | 31 | 39 | 58 | 58 | 47 | 46 | 76 | 71 | 72 |
| Current Investment | 8 | 4 | 3 | 5 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Asset | 27 | 27 | 36 | 53 | 58 | 47 | 46 | 76 | 71 | 72 |
| Total Assets ⓘ | 51 | 47 | 55 | 74 | 78 | 63 | 77 | 108 | 101 | 114 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
Operational & Financial Ratios |
||||||||||
| EPS (₹) | 2 | 7 | 3 | 9 | -1 | -11 | 10 | 10 | -6 | 17 |
| DPS (₹) | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 2 |
| BVPS (₹) | 38 | 43 | 45 | 54 | 56 | 44 | 54 | 63 | 57 | 72 |
Performance Ratios | ||||||||||
| ROA (%) | 5.0 | 13.4 | 5.9 | 14.0 | -1.4 | -15.4 | 14.7 | 11.2 | -5.6 | 15.5 |
| ROE (%) | 6.5 | 16.2 | 6.8 | 18.1 | -1.9 | -21.9 | 21.1 | 17.7 | -9.7 | 25.9 |
| ROCE (%) | 7.5 | 15.7 | 7.0 | 23.9 | -0.7 | -21.7 | 32.9 | 21.4 | -11.2 | 32.8 |
Valuation Parameters | ||||||||||
| Price/Book(x) | 0.4 | 0.5 | 0.5 | 1.2 | 0.6 | 0.3 | 1.0 | 6.3 | 3.7 | 3.9 |
Indo Thai Securities is Flagship Company of Indo-Thai Group. The company has commenced business by obtaining corporate membership of National Stock Exchange of India Limited and received SEBI registration as a Trading Member in September, 1995.
The company is providing various financial services under one roof that are well diversified from trading services in Equity, Future & Options segment and Currency derivatives segment. The company has also taken membership of United Stock Exchange of India limited for currency derivatives segment.
It is serving the corporate clients, high net worth individuals and retail investors. It provides personalized services to its clients looking to their investment objective and risk appetite. Its clients includes Corporate, high net worth and retail around 7200 investors mainly in Madhya Pradesh, Rajasthan, Chhattisgarh and Maharastra. It is head quartered at Indore and operates through 14 branches located in the state of Madhya Pradesh and Maharastra.
Group companies
Milestones
2012
2011
Nov 02: Indo Thai Securities Ltd got listed on National Stock of India Limited & Bombay Stock Exchange Limited.
2010
2009
Nov 09: Indo Thai Commodities became Trading cum Clearing Member with Indian Commodities Exchange Ltd.
2008
2007
July 05: Registration with SEBI as a Depository Participant-CDSL
2006
Feb 13: Registration as a Mutual Fund Advisor with AMFI
2004
Jun 22: Indo Thai Commodities became Trading cum Clearing Member with Multi Commodity Exchange of India Ltd.
2003
Dec 17: Indo Thai Commodities became Trading cum Clearing Member with Multi Commodity Exchange of India Ltd.
2000
Jun 08: Registration with SEBI as a Trading Member in Future & Option Segment of National Stock Exchange of India Limited
1995
Sep 14: Registration with SEBI as a Trading Member in the Cash Market Segment of National Stock Exchange of India Limited
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Make an informed decision for Stocks
Invest using an intelligent system with powerful data-driven tools that help you identify opportunities and make informed buy-hold-sell decisions
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Limited to the first 10 users today!
Practical Stock Investing Hand Book
By - Raymond Moses
Founder of MoneyWorks4Me | Consultant | Trainer | Author | TEDx Speaker
Register & Get Instant Access!Don't miss out! First 10 users today get it FREE
With this 4 hrs Masterclass, you’ll be able to:
Download APP
