About the Company - D B Corp Ltd
DB Corp Ltd. is a Public Limited Listed company incorporated on 27/10/1995 and has its registered office in the State of Gujarat, India. Company’s Corporate Identification Number(CIN) is L22210GJ1995PLC047208 and registration number is 047208. Currently Company is involved in the business activities of Information service activities. Company’s Total Operating Revenue is Rs. 1768.54 Cr. and Equity Capital is Rs. 177.06 Cr. for the Year ended 31/03/2022.
Management |
---|
Name | Position Held |
---|
Mr. Sudhir Agarwal | Managing Director |
Mr. Pawan Agarwal | Deputy Managing Director |
Mr. Girish Agarwal | Non Executive Director |
Mr. Ashwani Kumar Singhal | Ind. Non-Executive Director |
Ms. Anupriya Acharya | Ind. Non-Executive Director |
Mr. Santosh Desai | Ind. Non-Executive Director |
Ms. Paulomi Dhawan | Non Exe. & Ind. Director |
DB Corp Ltd. Share Price Update |
---|
Share Price | Value |
---|
Today | ₹265.75 |
Previous Day | ₹267.25 |
Basic Stock Data of D B Corp Ltd
Market Cap | 4,723 Cr. |
---|
Current Price | 265 |
---|
High / Low | 325/92.8 |
---|
Stock P/E | 17.6 |
---|
Book Value | 113 |
---|
Dividend Yield | 2.25 % |
---|
ROCE | 11.8 % |
---|
ROE | 8.88 % |
---|
Face Value | 10.0 |
---|
D B Corp Ltd Quarterly Results
Month | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
---|
Sales | 346 | 494 | 457 | 304 | 447 | 546 | 472 | 494 | 538 | 566 | 531 | 554 | 586 |
Expenses | 275 | 329 | 355 | 303 | 346 | 404 | 414 | 427 | 451 | 474 | 456 | 438 | 434 |
Operating Profit | 71 | 166 | 101 | 1 | 101 | 142 | 58 | 68 | 88 | 92 | 75 | 116 | 152 |
OPM % | 21% | 34% | 22% | 0% | 23% | 26% | 12% | 14% | 16% | 16% | 14% | 21% | 26% |
Other Income | 3 | 2 | 17 | 4 | 4 | 4 | 8 | 6 | 10 | 9 | 14 | 19 | 16 |
Interest | 7 | 6 | 5 | 6 | 5 | 2 | 6 | 5 | 5 | 6 | 6 | 5 | 6 |
Depreciation | 29 | 29 | 28 | 28 | 28 | 28 | 27 | 27 | 28 | 28 | 30 | 27 | 29 |
Profit before tax | 39 | 133 | 85 | -28 | 73 | 116 | 33 | 42 | 65 | 67 | 54 | 104 | 133 |
Tax % | 26% | 26% | 27% | 21% | 26% | 26% | 27% | 26% | 25% | 28% | 23% | 24% | 25% |
Net Profit | 29 | 99 | 62 | -22 | 54 | 87 | 25 | 31 | 49 | 48 | 41 | 79 | 100 |
EPS in Rs | 1.63 | 5.66 | 3.54 | -1.27 | 3.07 | 4.89 | 1.38 | 1.75 | 2.75 | 2.71 | 2.31 | 4.42 | 5.63 |
D B Corp Ltd Quarterly Chart
D B Corp Ltd Profit & Loss
Month | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|
Sales | 1,452 | 1,592 | 1,860 | 2,010 | 2,049 | 2,258 | 2,311 | 2,463 | 2,224 | 1,508 | 1,769 | 2,129 | 2,237 |
Expenses | 1,111 | 1,212 | 1,358 | 1,446 | 1,512 | 1,614 | 1,746 | 1,957 | 1,740 | 1,201 | 1,463 | 1,806 | 1,802 |
Operating Profit | 341 | 380 | 502 | 564 | 538 | 644 | 565 | 506 | 484 | 307 | 305 | 324 | 435 |
OPM % | 23% | 24% | 27% | 28% | 26% | 29% | 24% | 21% | 22% | 20% | 17% | 15% | 19% |
Other Income | 22 | 20 | 23 | 24 | 21 | 15 | 23 | 15 | 10 | 25 | 17 | 38 | 58 |
Interest | 12 | 10 | 8 | 8 | 14 | 7 | 7 | 8 | 25 | 24 | 18 | 21 | 22 |
Depreciation | 51 | 58 | 64 | 88 | 85 | 86 | 92 | 99 | 121 | 115 | 110 | 112 | 113 |
Profit before tax | 301 | 331 | 452 | 492 | 460 | 565 | 488 | 414 | 348 | 193 | 195 | 228 | 358 |
Tax % | 33% | 34% | 32% | 36% | 36% | 34% | 34% | 34% | 21% | 27% | 27% | 26% | |
Net Profit | 202 | 218 | 307 | 316 | 292 | 375 | 324 | 274 | 275 | 141 | 143 | 169 | 268 |
EPS in Rs | 11.03 | 11.90 | 16.71 | 17.23 | 15.90 | 20.38 | 17.60 | 15.66 | 15.72 | 8.08 | 8.05 | 9.50 | 15.07 |
Dividend Payout % | 45% | 46% | 43% | 45% | 69% | 40% | 1% | 64% | 64% | 37% | 62% | 63% | |
D B Corp Ltd Profit & Loss Yearly Chart
D B Corp Ltd Growth
|
Compounded Sales Growth |
---|
10 Years:: | 3% |
5 Years:: | -2% |
3 Years:: | -1% |
TTM:: | 9% |
D B Corp Ltd Growth
|
Compounded Profit Growth |
---|
10 Years:: | -3% |
5 Years:: | -12% |
3 Years:: | -15% |
TTM:: | 41% |
D B Corp Ltd Growth
|
Stock Price CAGR |
---|
10 Years:: | 0% |
5 Years:: | 10% |
3 Years:: | 44% |
1 Year:: | 124% |
D B Corp Ltd Growth
|
Return on Equity |
---|
10 Years:: | 16% |
5 Years:: | 11% |
3 Years:: | 8% |
Last Year:: | 9% |
No data available for the Balance Sheet data table.
D B Corp Ltd Reserves and Borrowings Chart
D B Corp Ltd Cash Flow
Month | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|
Cash from Operating Activity | 231 | 241 | 259 | 425 | 341 | 360 | 364 | 235 | 363 | 374 | 371 | 244 |
Cash from Investing Activity | -90 | -76 | -104 | -153 | -183 | -32 | -198 | -21 | -154 | -137 | -224 | -144 |
Cash from Financing Activity | -102 | -182 | -165 | -205 | -245 | -244 | -42 | -381 | -307 | -151 | -155 | -132 |
Net Cash Flow | 39 | -17 | -10 | 67 | -87 | 84 | 124 | -166 | -98 | 86 | -7 | -32 |
|
D B Corp Ltd Financial Efficiency Indicators
Month | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|
Debtor Days | 62 | 71 | 64 | 63 | 67 | 68 | 87 | 94 | 104 | 120 | 99 | 80 |
Inventory Days | 85 | 87 | 100 | 79 | 99 | 110 | 80 | 99 | 120 | 202 | 142 | 92 |
Days Payable | 77 | 64 | 64 | 68 | 70 | 116 | 129 | 117 | 132 | 158 | 158 | 92 |
Cash Conversion Cycle | 70 | 93 | 100 | 73 | 96 | 62 | 38 | 76 | 92 | 164 | 83 | 80 |
Working Capital Days | 22 | 33 | 33 | 24 | 35 | 67 | 76 | 92 | 99 | 120 | 86 | 76 |
ROCE % | 29% | 29% | 37% | 37% | 32% | 36% | 27% | 22% | 19% | 10% | 10% | 12% |
D B Corp Ltd Financial Efficiency Indicators Chart
No valid data available for the Shareholding
D B Corp Ltd Shareholding Pattern Chart
No. of D B Corp Ltd Shareholders
D B Corp Ltd Mutual Fund Holdings
Fund Name | No of Shares | AUM (%) | Amount Invested (Cr) |
---|
HDFC Small Cap Fund - Regular Plan | 4922150 | 0.64 | 147.96 |
ICICI Prudential Multi Asset Fund | 1840755 | 0.22 | 55.33 |
Mahindra Manulife Small Cap Fund | 890325 | 1.19 | 26.76 |
Quant Teck Fund | 174468 | 2.79 | 5.24 |
Mahindra Manulife Consumption Fund | 50000 | 1.56 | 1.5 |
Motilal Oswal Nifty Microcap 250 Index Fund | 49436 | 0.32 | 1.49 |
Groww Nifty Total Market Index Fund | 116 | 0.01 | 0 |
D B Corp Ltd Key Financial Ratios
Month | Mar 23 | Mar 22 | Mar 21 | Mar 20 | Mar 19 |
---|
FaceValue | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
Basic EPS (Rs.) | 9.53 | 8.12 | 8.08 | 15.72 | 15.32 |
Diluted EPS (Rs.) | 9.52 | 8.09 | 8.04 | 15.70 | 15.31 |
Cash EPS (Rs.) | 15.79 | 14.26 | 14.65 | 22.62 | 21.29 |
Book Value[Excl.RevalReserv]/Share (Rs.) | 109.45 | 106.32 | 104.19 | 95.93 | 104.45 |
Book Value[Incl.RevalReserv]/Share (Rs.) | 109.45 | 106.32 | 104.19 | 95.93 | 104.45 |
Revenue From Operations / Share (Rs.) | 119.64 | 99.89 | 86.17 | 127.11 | 140.80 |
PBDIT / Share (Rs.) | 20.29 | 18.23 | 18.25 | 28.23 | 29.78 |
PBIT / Share (Rs.) | 14.00 | 12.02 | 11.68 | 21.34 | 24.14 |
PBT / Share (Rs.) | 12.80 | 10.99 | 11.05 | 19.90 | 23.65 |
Net Profit / Share (Rs.) | 9.50 | 8.05 | 8.08 | 15.72 | 15.66 |
NP After MI And SOA / Share (Rs.) | 9.50 | 8.05 | 8.08 | 15.72 | 15.66 |
PBDIT Margin (%) | 16.96 | 18.25 | 21.17 | 22.21 | 21.15 |
PBIT Margin (%) | 11.70 | 12.03 | 13.55 | 16.78 | 17.14 |
PBT Margin (%) | 10.70 | 11.00 | 12.81 | 15.65 | 16.80 |
Net Profit Margin (%) | 7.94 | 8.06 | 9.37 | 12.36 | 11.11 |
NP After MI And SOA Margin (%) | 7.94 | 8.06 | 9.37 | 12.36 | 11.11 |
Return on Networth / Equity (%) | 8.68 | 7.57 | 7.75 | 16.38 | 14.98 |
Return on Capital Employeed (%) | 11.37 | 9.99 | 9.85 | 19.42 | 21.58 |
Return On Assets (%) | 6.55 | 5.61 | 5.71 | 11.06 | 11.43 |
Total Debt / Equity (X) | 0.01 | 0.01 | 0.03 | 0.10 | 0.02 |
Asset Turnover Ratio (%) | 0.83 | 0.70 | 0.60 | 0.91 | 1.02 |
Current Ratio (X) | 3.61 | 3.18 | 2.80 | 1.96 | 2.61 |
Quick Ratio (X) | 3.06 | 2.65 | 2.22 | 1.51 | 2.04 |
Inventory Turnover Ratio (X) | 3.96 | 2.47 | 1.73 | 3.05 | 4.51 |
Dividend Payout Ratio (NP) (%) | 62.85 | 24.54 | 0.00 | 114.51 | 19.15 |
Dividend Payout Ratio (CP) (%) | 37.80 | 13.85 | 0.00 | 79.57 | 14.08 |
Earning Retention Ratio (%) | 37.15 | 75.46 | 0.00 | -14.51 | 80.85 |
Cash Earning Retention Ratio (%) | 62.20 | 86.15 | 0.00 | 20.43 | 85.92 |
Interest Coverage Ratio (%) | 16.98 | 17.75 | 13.13 | 19.68 | 61.25 |
Interest Coverage Ratio (Post Tax) (%) | 8.95 | 8.84 | 6.27 | 11.95 | 33.20 |
Enterprise Value (Cr.) | 1187.73 | 1011.42 | 1319.62 | 1420.35 | 3196.65 |
EV / Net Operating Revenue (X) | 0.55 | 0.57 | 0.87 | 0.63 | 1.30 |
EV / EBITDA (X) | 3.29 | 3.13 | 4.13 | 2.88 | 6.14 |
MarketCap / Net Operating Revenue (X) | 0.81 | 0.85 | 1.04 | 0.62 | 1.33 |
Retention Ratios (%) | 37.14 | 75.45 | 0.00 | -14.51 | 80.84 |
Price / BV (X) | 0.89 | 0.79 | 0.86 | 0.82 | 1.79 |
Price / Net Operating Revenue (X) | 0.81 | 0.85 | 1.04 | 0.62 | 1.33 |
EarningsYield | 0.09 | 0.09 | 0.08 | 0.19 | 0.08 |
D B Corp Ltd Profitability Ratios (%)
D B Corp Ltd Liquidity Ratios
D B Corp Ltd Liquidity Ratios (%)
D B Corp Ltd Interest Coverage Ratios (%)
D B Corp Ltd Valuation Ratios
Fair Value of D B Corp Ltd Stock
Fair Value: ₹180.58
The stock is overvalued by 31.86% compared to the current price ₹265
*Investments are subject to market risks
Strength and Weakness of D B Corp Ltd Stock
Unable to fetch valid data for stock valuation.