DB (INT) STOCK BROKERS
DBSTOCKBRO · General/Diversified · NSE
₹28
Current Market Price
Fair Value (DCF)
₹17
Margin of Safety
-38.7%
Updated 20h ago
YieldIQ Score
28/100
Piotroski F-Score
7/9
Economic Moat
None
Confidence
39%
ROE
—
Debt/Equity
0.04
WACC
11.1%
Market Cap
₹97 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
11.2%
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
0.14×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-15.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹27.77
Bear case
₹8.78
MoS -216.3%
Base case
₹17.02
MoS -63.2%
Bull case
₹18.13
MoS -53.2%
Ratio Trends
DBSTOCKBRO · last 4 annual periods
ROE
8.0%
ROCE
13.2%
Operating Margin
—
Debt / Equity
0.04×
PE
12.4×
EV / EBITDA
6.5×
Historical Financials
DBSTOCKBRO · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹26.2 Cr | ₹9.4 Cr | ₹13.0 Cr | ₹15.6 Cr | -15.9% |
| EBITDA | ₹11.8 Cr | ₹10.0 Cr | ₹15.4 Cr | ₹9.9 Cr | -5.8% |
| EBIT | — | — | — | — | — |
| PAT | ₹8.6 Cr | ₹6.4 Cr | ₹9.0 Cr | ₹5.8 Cr | -12.5% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹22.4 Cr | ₹3.9 Cr | ₹-7.1 Cr | ₹0.2 Cr | -80.7% |
| CapEx | ₹-0.5 Cr | ₹-2.6 Cr | ₹-0.4 Cr | ₹-0.7 Cr | — |
| FCF | ₹21.9 Cr | ₹1.2 Cr | ₹-7.4 Cr | ₹-0.5 Cr | — |
| Total Assets | ₹97.1 Cr | ₹105 Cr | ₹130 Cr | ₹111 Cr | +4.4% |
| Total Debt | ₹2.2 Cr | ₹6.6 Cr | ₹4.0 Cr | ₹2.9 Cr | +9.9% |
| Shareholders' Equity | ₹50.7 Cr | ₹57.2 Cr | ₹66.3 Cr | ₹72.0 Cr | +12.4% |
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 |
|---|---|---|---|---|---|
| BLBLIMITED BLBLIMITED | — | — | Pending | 4.0% | — |
| INVENTURE INVENTURE | — | — | Pending | 0.8% | — |
| STEELCITY STEEL CITY SECURITIES LTD | +124.6% | 76 | Undervalued | 13.2% | — |
| HYBRIDFIN HYBRIDFIN | — | — | Pending | 9.8% | — |
| INDBANK INDBANK | — | — | Pending | 9.2% | — |
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.