BSE: 530393 | NSE: DBSTOCKBRO | Finance - Stock Broking | Small Cap
Past 10 year's financial track record analysis by Moneyworks4me indicates that DB (International) Stock Brokers Ltd is a average quality company.
The key valuation ratios of DB (International) Stock Brokers Ltd's currently when compared to its past seem to suggest it is in the Fair zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of DB (International) Stock Brokers Ltd is likely to Fall 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 9.2% | 3.3% | 1.3% | 2.4% | -8.9% | 9.3% | 12.4% | 23.8% | 16.4% | 21.8% | - |
| Value Creation Index ⓘ | -0.4 | -0.8 | -0.9 | -0.8 | -1.6 | -0.3 | -0.1 | 0.7 | 0.2 | 0.6 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 8.6 | 6 | 4.7 | 5.9 | 1.8 | 9.8 | 17.5 | 27.4 | 27.7 | 47.3 | 52 |
| Sales YoY Gr. | - | -30% | -21.5% | 24.9% | -68.7% | 430.4% | 79.3% | 56.4% | 1.4% | 70.4% | - |
| Adj EPS ⓘ | 0.5 | 0.2 | 0.1 | 0.2 | -0.7 | 0.6 | 0.1 | 2.3 | 1.7 | 2.5 | 2.3 |
| YoY Gr. | - | -62.3% | -50% | 70% | -529.4% | NA | -86.7% | 2737.5% | -25.6% | 46.2% | - |
| BVPS (₹) ⓘ | 11.4 | 11.6 | 11.7 | 11.8 | 11.1 | 11.7 | 11.8 | 14.1 | 15.7 | 18.2 | 19.1 |
| Adj Net Profit ⓘ | 1.9 | 0.7 | 0.4 | 0.6 | -2.6 | 2.1 | 0.3 | 8 | 5.9 | 8.6 | 8 |
| Cash Flow from Ops. ⓘ | 17.6 | -15.9 | -6.9 | 3 | -2.6 | 9.7 | 5.9 | 21.5 | 3.9 | -6 | - |
| Debt/CF from Ops. ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.3 | -0.1 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 20.9% | 91.4% | 39.3% | 70.4% | ||||
| Adj EPS ⓘ | 18.7% | NA | 213.7% | 46.2% | ||||
| BVPSⓘ | 5.4% | 10.4% | 15.6% | 15.8% | ||||
| Share Price | -4.2% | 34.1% | 38.9% | 4.4% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 4.7 | 1.8 | 0.9 | 1.5 | -6.4 | 5.3 | 0.7 | 17.6 | 11.4 | 14.6 | 12.4 |
| Op. Profit Mgn % ⓘ | 44.8 | 24.9 | 13.4 | 18.5 | -156.4 | 41.4 | 30.3 | 41.4 | 35.7 | 32.9 | 29.1 |
| Net Profit Mgn % ⓘ | 21.6 | 11.8 | 7.6 | 10.2 | -140 | 21.5 | 1.6 | 29 | 21.4 | 18.3 | 15.6 |
| Debt to Equity ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 |
| Working Cap Days ⓘ | 490 | 596 | 1,077 | 792 | 2,048 | 414 | 215 | 230 | 219 | 67 | 465 |
| Cash Conv. Cycle ⓘ | -1,282 | -1,771 | -530 | -317 | -541 | -851 | -515 | -761 | -970 | -626 | 206 |
Sales growth is growing at healthy rate in last 3 years 39.26%
Net Profit is growing at healthy rate in last 3 years 213.72%
Sales growth is good in last 4 quarters at 68.39%
Return on Equity has declined versus last 3 years average to 12.40%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 2.3 | 2.5 |
| TTM Sales (₹ Cr.) | 52 | 53.1 |
| BVPS (₹.) ⓘ | 19.1 | 19.9 |
| Reserves (₹ Cr.) ⓘ | 60 | 63 |
| P/BV ⓘ | 2.22 | 2.13 |
| PE ⓘ | 18.40 | 17.14 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 32.30 / 67.92 |
| All Time Low / High (₹) | 1.11 / 112.95 |
| Market Cap (₹ Cr.) | 149 |
| Equity (₹ Cr.) | 7 |
| Face Value (₹) | 2 |
| Industry PE ⓘ | 24 |
| Pledged * | 0.00 | 0.00 | 0.00 | 24.30 | 40.86 | 55.32 | 50.42 | 50.34 | 52.10 | 52.10 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Income | 9 | 6 | 5 | 6 | 2 | 10 | 18 | 28 | 28 | 47 |
| Interest Income | 9 | 6 | 5 | 6 | 2 | 10 | 17 | 27 | 28 | 47 |
| Other Income ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Expenditure ⓘ | 6 | 5 | 4 | 5 | 5 | 6 | 13 | 17 | 20 | 36 |
| Interest Expense ⓘ | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 |
| Operating Expenses ⓘ | 5 | 5 | 4 | 5 | 5 | 6 | 12 | 16 | 18 | 32 |
| Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 3 | 1 | 0 | 1 | -4 | 3 | 5 | 10 | 8 | 11 |
| Taxes ⓘ | 1 | 0 | 0 | 0 | -1 | 1 | 5 | 2 | 2 | 3 |
| Profit After Tax | 2 | 1 | 0 | 1 | -3 | 2 | 0 | 8 | 6 | 9 |
| Adjusted EPS (₹) | 0.5 | 0.2 | 0.1 | 0.2 | -0.7 | 0.6 | 0.1 | 2.3 | 1.7 | 2.5 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| 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 | 40 | 40 | 41 | 41 | 39 | 41 | 41 | 49 | 55 | 64 |
| Share Capital ⓘ | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
| Reserves ⓘ | 33 | 33 | 34 | 34 | 32 | 34 | 34 | 42 | 48 | 57 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Borrowings | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 |
| Current Liabilities | 23 | 10 | 3 | 6 | 13 | 17 | 20 | 46 | 49 | 65 |
| Trade Payables | 22 | 9 | 2 | 5 | 11 | 16 | 17 | 43 | 41 | 57 |
| Short term borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 1 |
| Other Liabilities | -22 | -9 | -2 | -5 | -11 | -16 | -17 | -43 | -46 | -58 |
| Total Liabilities ⓘ | 63 | 51 | 44 | 47 | 50 | 58 | 61 | 95 | 104 | 129 |
Assets | ||||||||||
| Non Current Asset | 7 | 12 | 16 | 11 | 5 | 9 | 8 | 28 | 9 | 8 |
| Loan Asset | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non Current Asset ⓘ | 7 | 12 | 16 | 11 | 5 | 9 | 8 | 28 | 9 | 8 |
| Current Asset | 56 | 39 | 28 | 36 | 45 | 49 | 53 | 67 | 95 | 121 |
| Current Investment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
| Other Current Asset | 56 | 39 | 28 | 36 | 45 | 49 | 52 | 66 | 95 | 120 |
| Total Assets ⓘ | 63 | 51 | 44 | 47 | 50 | 58 | 61 | 95 | 104 | 129 |
| 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 (₹) | 1 | 0 | 0 | 0 | -1 | 1 | 0 | 2 | 2 | 2 |
| DPS (₹) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| BVPS (₹) | 11 | 12 | 12 | 12 | 11 | 12 | 12 | 14 | 16 | 18 |
Performance Ratios | ||||||||||
| ROA (%) | 3.2 | 1.3 | 0.8 | 1.3 | -5.3 | 3.9 | 0.5 | 10.2 | 6.0 | 7.4 |
| ROE (%) | 4.7 | 1.8 | 0.9 | 1.5 | -6.4 | 5.3 | 0.7 | 17.6 | 11.4 | 14.6 |
| ROCE (%) | 9.2 | 3.3 | 1.3 | 2.4 | -8.9 | 9.3 | 12.4 | 23.8 | 16.4 | 21.8 |
Valuation Parameters | ||||||||||
| Price/Book(x) | 4.2 | 1.7 | 0.8 | 0.7 | 0.7 | 0.9 | 0.8 | 1.9 | 1.4 | 2.2 |
DAGABUSINESS (Trading in the name of DB (International) Stock Brokers Ltd.) is one of India's leading Stock Brokers; Global in vision, rooted in Indian Values and the group is driven by a performance ethic pegged on value creation for its multiple stakeholders. The company was established on February 28, 1992. The company enjoys the honor of serving a large number of valued customers to their satisfaction. The company is active in both Primary market (engaged in mobilising resources through IPOs/Mutual Funds/Bonds etc.) and in Secondary market operations. 80% of its employee base today is NCFM qualified. Its ranking was notified as one of the first five amongst the top 500 brokers based on the amount mobilised in the Primary Market Operations in early 1996 as per Prime Data Base.
The Company is also a SEBI approved Depository Participant of CDSL.They have also taken the membership of NCDEX and MCX for trading in commodities under the name and style of Daga Commodities Pvt. Ltd. and put several trading terminals at various locations all over the country, which are functioning smoothly, and contributing commendable turn over in this segment.
The company’s major assets includes Goodwill earned by performance as a leading players in the market scenario prevailing under all circumstances and the team of well-qualified and experienced professionals such as Ex-Bankers/CA/CS/MBA/Legal consultants, Marketing Executives etc. carrying on the activities of DAGABUSINESS and its associated companies.
The company is having complete modernized computerized operations connecting all the branches with state of the art network technology. Internet based client-trading services in Equities and Derivatives Segment. They have their VPN network with HCL Comnet based on C-BAND VSAT as well as lease lines with multiple service providers. For internet Trading we have additional platform as per National Stock Exchange, Bombay Stock Exchange and SEBI rules and guidelines. Our groups of professionals do ensure to provide the best available services for trading, depository, Online Back office etc.
Services offered by the company:
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
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
Download APP
