DB (INT) STOCK BROKERS
DBSTOCKBRO · General/Diversified · NSE
₹33
Current Market Price
Fair Value (DCF)
₹15
Discount to FV
-53.9%
Updated just now
YieldIQ Score
35/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
36%
ROE
4.1%
Debt/Equity
0.03
WACC
11.1%
Market Cap
₹116.55 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
8.7%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
6.5×
EBIT covers interest
Current Ratio
2.84×
Short-term liquidity
Asset Turnover
—
Revenue per ₹ of assets
Revenue CAGR (3Y)
10.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹33.3
Bear case
Discount -Infinity%
Base case
Discount -116.9%
Bull case
Discount -80.8%
Ratio Trends
DBSTOCKBRO · last 9 annual periods
ROE
4.1%
ROCE
8.7%
Operating Margin
—
Debt / Equity
0.03×
PE
12.4×
EV / EBITDA
6.5×
Historical Financials
DBSTOCKBRO · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹29.3 Cr | ₹9.4 Cr | ₹13.0 Cr | ₹15.6 Cr | ₹12.7 Cr | -18.9% |
| EBITDA | ₹11.8 Cr | ₹10.0 Cr | ₹15.4 Cr | ₹10.6 Cr | ₹6.8 Cr | -13.0% |
| EBIT | ₹11.5 Cr | ₹9.8 Cr | ₹14.0 Cr | — | — | +5.1% |
| PAT | ₹8.6 Cr | ₹6.4 Cr | ₹9.0 Cr | ₹5.8 Cr | ₹3.1 Cr | -22.5% |
| EPS (diluted) | ₹2.47 | ₹1.82 | ₹2.59 | — | — | +1.2% |
| CFO | ₹23.3 Cr | ₹3.9 Cr | ₹-7.1 Cr | ₹0.2 Cr | ₹3.6 Cr | -37.4% |
| CapEx | — | ₹-2.6 Cr | ₹-0.4 Cr | ₹-0.7 Cr | ₹-1.0 Cr | — |
| FCF | — | ₹1.2 Cr | ₹-7.4 Cr | ₹-0.5 Cr | ₹2.6 Cr | +20.0% |
| Total Assets | ₹97.1 Cr | ₹105 Cr | ₹130 Cr | ₹111 Cr | ₹116 Cr | +4.5% |
| Total Debt | — | ₹6.6 Cr | ₹4.0 Cr | ₹2.9 Cr | ₹2.0 Cr | -25.6% |
| Shareholders' Equity | — | ₹57.2 Cr | ₹66.3 Cr | ₹72.0 Cr | ₹75.7 Cr | +7.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DBSTOCKBRO vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
STEELCITY STEELCITY | — | — | Pending | 13.2% | — |
ONELIFECAP ONELIFECAP | — | — | Pending | -14.8% | — |
INVENTURE INVENTURE | — | — | Pending | 1.4% | 22.7× |
INDBANK INDBANK | — | — | Pending | 7.2% | 18.2× |
KEYFINSERV KEYFINSERV | — | — | Pending | 10.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for DBSTOCKBRO in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DBSTOCKBRO →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DBSTOCKBRO →
Compare
Head-to-head with peers
Compare DBSTOCKBRO side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DBSTOCKBRONow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.