Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 18 October, 2025
Author: Getaka|Social: XLinkedIn

Indo Thai Securities Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: October 18, 2025, 5:28 pm

Market Cap 5,492 Cr.
Current Price 450
High / Low 470/96.6
Stock P/E257
Book Value 18.0
Dividend Yield0.02 %
ROCE8.66 %
ROE6.54 %
Face Value 1.00
PEG Ratio20.64

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Indo Thai Securities Ltd

Competitors of Indo Thai Securities Ltd

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
Modern Shares & Stockbrokers Ltd 12.1 Cr. 41.3 67.7/36.443.2 43.50.00 %3.32 %1.74 % 10.0
Monarch Networth Capital Ltd 2,445 Cr. 308 495/28015.8 1020.32 %33.3 %26.2 % 10.0
Monotype India Ltd 37.3 Cr. 0.53 2.42/0.463.62 0.020.00 %286 %% 1.00
Multipurpose Trading & Agencies Ltd 4.49 Cr. 9.08 12.7/8.25 10.30.00 %3.68 %3.38 % 10.0
Munoth Financial Services Ltd 24.4 Cr. 47.6 72.0/47.6 20.60.00 %2.41 %3.38 % 10.0
Industry Average6,763.07 Cr1,429.69132.513,769.180.31%21.70%14.20%7.28

All Competitor Stocks of Indo Thai Securities Ltd

Quarterly Result

MetricJun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
Sales 1.8610.002.532.176.928.509.286.599.449.325.545.8514.04
Expenses 7.972.262.4612.362.652.923.102.433.373.743.907.833.95
Operating Profit -6.117.740.07-10.194.275.586.184.166.075.581.64-1.9810.09
OPM % -328.49%77.40%2.77%-469.59%61.71%65.65%66.59%63.13%64.30%59.87%29.60%-33.85%71.87%
Other Income 0.140.130.160.240.200.250.49-0.080.280.440.050.080.19
Interest 0.350.040.080.090.150.170.170.380.280.290.320.290.35
Depreciation 0.120.130.130.140.120.120.130.160.130.150.160.170.13
Profit before tax -6.447.700.02-10.184.205.546.373.545.945.581.21-2.369.80
Tax % -4.81%10.39%1,150.00%-24.85%26.43%21.84%14.91%30.51%15.99%19.00%20.66%8.90%12.45%
Net Profit -6.136.90-0.22-7.653.104.345.412.464.994.530.96-2.588.57
EPS in Rs -0.610.69-0.02-0.760.310.430.540.250.500.450.09-0.220.72

Last Updated: August 20, 2025, 9:10 am

Below is a detailed analysis of the quarterly data for Indo Thai Securities Ltd based on the most recent figures (Jun 2025) and their trends compared to the previous period:

  • For Sales, as of Jun 2025, the value is 14.04 Cr.. The value appears strong and on an upward trend. It has increased from 5.85 Cr. (Mar 2025) to 14.04 Cr., marking an increase of 8.19 Cr..
  • For Expenses, as of Jun 2025, the value is 3.95 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 7.83 Cr. (Mar 2025) to 3.95 Cr., marking a decrease of 3.88 Cr..
  • For Operating Profit, as of Jun 2025, the value is 10.09 Cr.. The value appears strong and on an upward trend. It has increased from -1.98 Cr. (Mar 2025) to 10.09 Cr., marking an increase of 12.07 Cr..
  • For OPM %, as of Jun 2025, the value is 71.87%. The value appears strong and on an upward trend. It has increased from -33.85% (Mar 2025) to 71.87%, marking an increase of 105.72%.
  • For Other Income, as of Jun 2025, the value is 0.19 Cr.. The value appears strong and on an upward trend. It has increased from 0.08 Cr. (Mar 2025) to 0.19 Cr., marking an increase of 0.11 Cr..
  • For Interest, as of Jun 2025, the value is 0.35 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 0.29 Cr. (Mar 2025) to 0.35 Cr., marking an increase of 0.06 Cr..
  • For Depreciation, as of Jun 2025, the value is 0.13 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 0.17 Cr. (Mar 2025) to 0.13 Cr., marking a decrease of 0.04 Cr..
  • For Profit before tax, as of Jun 2025, the value is 9.80 Cr.. The value appears strong and on an upward trend. It has increased from -2.36 Cr. (Mar 2025) to 9.80 Cr., marking an increase of 12.16 Cr..
  • For Tax %, as of Jun 2025, the value is 12.45%. The value appears to be increasing, which may not be favorable. It has increased from 8.90% (Mar 2025) to 12.45%, marking an increase of 3.55%.
  • For Net Profit, as of Jun 2025, the value is 8.57 Cr.. The value appears strong and on an upward trend. It has increased from -2.58 Cr. (Mar 2025) to 8.57 Cr., marking an increase of 11.15 Cr..
  • For EPS in Rs, as of Jun 2025, the value is 0.72. The value appears strong and on an upward trend. It has increased from -0.22 (Mar 2025) to 0.72, marking an increase of 0.94.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: October 15, 2025, 5:08 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 21374945588922208312749
Expenses 20334246458215716111519
Operating Profit 247-113-0-121712-9201230
OPM % 8%11%14%-1%22%-4%-128%77%62%-114%65%44%60%
Other Income 0005001101100
Interest 0000111110111
Depreciation 0011111111111
Profit before tax 146311-2-141611-9201028
Tax % 26%18%-0%-3%23%-25%-20%37%13%-20%22%24%
Net Profit 13639-1-111010-715821
EPS in Rs 0.090.300.630.330.87-0.13-1.081.020.99-0.651.600.711.78
Dividend Payout % 0%34%16%30%11%-76%0%10%10%-9%10%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)200.00%100.00%-50.00%200.00%-111.11%-1000.00%190.91%0.00%-170.00%314.29%-46.67%
Change in YoY Net Profit Growth (%)0.00%-100.00%-150.00%250.00%-311.11%-888.89%1190.91%-190.91%-170.00%484.29%-360.95%

Indo Thai Securities Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:-3%
5 Years:23%
3 Years:10%
TTM:3%
Compounded Profit Growth
10 Years:10%
5 Years:22%
3 Years:-7%
TTM:-33%
Stock Price CAGR
10 Years:56%
5 Years:146%
3 Years:112%
1 Year:218%
Return on Equity
10 Years:6%
5 Years:10%
3 Years:7%
Last Year:6%

Last Updated: September 5, 2025, 7:25 am

Balance Sheet

Last Updated: October 10, 2025, 2:15 pm

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital 101010101010101010101012
Reserves 2730353746473545544963168
Borrowings 340058812464
Other Liabilities 794101518182242454245
Total Liabilities 4753495775837079109107122228
Fixed Assets 33631010101112111313
CWIP 020000000000
Investments 12117771532435213058
Other Assets 3237364759585744627579158
Total Assets 4753495775837079109107122228

Below is a detailed analysis of the balance sheet data for Indo Thai Securities Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:

  • For Equity Capital, as of Mar 2025, the value is 12.00 Cr.. The value appears strong and on an upward trend. It has increased from 10.00 Cr. (Mar 2024) to 12.00 Cr., marking an increase of 2.00 Cr..
  • For Reserves, as of Mar 2025, the value is 168.00 Cr.. The value appears strong and on an upward trend. It has increased from 63.00 Cr. (Mar 2024) to 168.00 Cr., marking an increase of 105.00 Cr..
  • For Borrowings, as of Mar 2025, the value is 4.00 Cr.. The value appears to be improving (decreasing). Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has decreased from 6.00 Cr. (Mar 2024) to 4.00 Cr., marking a decrease of 2.00 Cr..
  • For Other Liabilities, as of Mar 2025, the value is 45.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 42.00 Cr. (Mar 2024) to 45.00 Cr., marking an increase of 3.00 Cr..
  • For Total Liabilities, as of Mar 2025, the value is 228.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 122.00 Cr. (Mar 2024) to 228.00 Cr., marking an increase of 106.00 Cr..
  • For Fixed Assets, as of Mar 2025, the value is 13.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 13.00 Cr..
  • For CWIP, as of Mar 2025, the value is 0.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 0.00 Cr..
  • For Investments, as of Mar 2025, the value is 58.00 Cr.. The value appears strong and on an upward trend. It has increased from 30.00 Cr. (Mar 2024) to 58.00 Cr., marking an increase of 28.00 Cr..
  • For Other Assets, as of Mar 2025, the value is 158.00 Cr.. The value appears strong and on an upward trend. It has increased from 79.00 Cr. (Mar 2024) to 158.00 Cr., marking an increase of 79.00 Cr..
  • For Total Assets, as of Mar 2025, the value is 228.00 Cr.. The value appears strong and on an upward trend. It has increased from 122.00 Cr. (Mar 2024) to 228.00 Cr., marking an increase of 106.00 Cr..

Notably, the Reserves (168.00 Cr.) exceed the Borrowings (4.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow - No data available for this post.

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-1.000.007.00-1.008.00-8.00-20.0016.0010.00-13.0014.008.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days7598811001381,063423594913890251
Inventory Days4510559
Days Payable1386616
Cash Conversion Cycle-181371251001381,063423594913890251
Working Capital Days4997143167105126-39-180-567-1,250-246-92
ROCE %4%9%15%-3%23%-1%-21%32%20%-13%28%9%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Jul 2025
Promoters72.18%72.18%72.18%72.18%72.18%72.18%72.18%72.18%72.18%61.73%60.87%59.85%
FIIs0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.13%0.52%0.48%0.38%
Government0.05%0.05%0.05%0.05%0.05%0.05%0.05%0.05%0.06%0.05%0.00%0.00%
Public27.77%27.78%27.78%27.78%27.77%27.77%27.76%27.76%27.63%37.69%38.66%39.76%
No. of Shareholders3,9643,9843,9463,8533,8554,2634,0364,4104,8355,6265,4239,519

Shareholding Pattern Chart

No. of Shareholders

Indo Thai Securities Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 7.6715.36-7.159.6710.18
Diluted EPS (Rs.) 7.5015.36-7.159.6710.18
Cash EPS (Rs.) 7.2715.83-6.6210.2810.93
Book Value[Excl.RevalReserv]/Share (Rs.) 153.3472.9958.5464.2455.33
Book Value[Incl.RevalReserv]/Share (Rs.) 153.3472.9958.5464.2455.33
Revenue From Operations / Share (Rs.) 22.5231.287.5619.7521.90
PBDIT / Share (Rs.) 10.3921.06-8.2012.6117.78
PBIT / Share (Rs.) 9.8720.54-8.7212.0017.02
PBT / Share (Rs.) 8.8619.66-8.9511.1416.18
Net Profit / Share (Rs.) 6.7515.31-7.159.6710.16
NP After MI And SOA / Share (Rs.) 6.7515.93-7.159.6810.16
PBDIT Margin (%) 46.1267.32-108.4163.8381.18
PBIT Margin (%) 43.8065.66-115.3560.7377.69
PBT Margin (%) 39.3562.85-118.4556.4173.87
Net Profit Margin (%) 29.9648.93-94.5448.9346.40
NP After MI And SOA Margin (%) 29.9650.91-94.5448.9946.40
Return on Networth / Equity (%) 4.4021.82-12.2015.0618.36
Return on Capital Employeed (%) 6.3326.77-14.0618.5030.23
Return On Assets (%) 3.4613.10-6.678.9012.92
Long Term Debt / Equity (X) 0.000.000.010.000.01
Total Debt / Equity (X) 0.020.080.060.020.01
Asset Turnover Ratio (%) 0.150.270.000.210.29
Current Ratio (X) 4.512.301.992.162.96
Quick Ratio (X) 4.362.171.732.162.53
Dividend Payout Ratio (NP) (%) 0.0010.04-13.990.000.00
Dividend Payout Ratio (CP) (%) 0.009.72-15.100.000.00
Earning Retention Ratio (%) 0.0089.96113.990.000.00
Cash Earning Retention Ratio (%) 0.0090.28115.100.000.00
Interest Coverage Ratio (X) 10.3723.96-34.9614.7621.26
Interest Coverage Ratio (Post Tax) (X) 7.7318.41-29.4912.3113.15
Enterprise Value (Cr.) 2073.81228.18158.88349.0823.72
EV / Net Operating Revenue (X) 78.757.2921.0217.671.08
EV / EBITDA (X) 170.7310.83-19.3927.681.33
MarketCap / Net Operating Revenue (X) 83.108.9227.6220.132.51
Retention Ratios (%) 0.0089.95113.990.000.00
Price / BV (X) 12.213.823.576.190.99
Price / Net Operating Revenue (X) 83.108.9227.6220.132.51
EarningsYield 0.000.05-0.030.020.18

After reviewing the key financial ratios for Indo Thai Securities Ltd, here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 25, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 10.00.
  • For Basic EPS (Rs.), as of Mar 25, the value is 7.67. This value is within the healthy range. It has decreased from 15.36 (Mar 24) to 7.67, marking a decrease of 7.69.
  • For Diluted EPS (Rs.), as of Mar 25, the value is 7.50. This value is within the healthy range. It has decreased from 15.36 (Mar 24) to 7.50, marking a decrease of 7.86.
  • For Cash EPS (Rs.), as of Mar 25, the value is 7.27. This value is within the healthy range. It has decreased from 15.83 (Mar 24) to 7.27, marking a decrease of 8.56.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 153.34. It has increased from 72.99 (Mar 24) to 153.34, marking an increase of 80.35.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 153.34. It has increased from 72.99 (Mar 24) to 153.34, marking an increase of 80.35.
  • For Revenue From Operations / Share (Rs.), as of Mar 25, the value is 22.52. It has decreased from 31.28 (Mar 24) to 22.52, marking a decrease of 8.76.
  • For PBDIT / Share (Rs.), as of Mar 25, the value is 10.39. This value is within the healthy range. It has decreased from 21.06 (Mar 24) to 10.39, marking a decrease of 10.67.
  • For PBIT / Share (Rs.), as of Mar 25, the value is 9.87. This value is within the healthy range. It has decreased from 20.54 (Mar 24) to 9.87, marking a decrease of 10.67.
  • For PBT / Share (Rs.), as of Mar 25, the value is 8.86. This value is within the healthy range. It has decreased from 19.66 (Mar 24) to 8.86, marking a decrease of 10.80.
  • For Net Profit / Share (Rs.), as of Mar 25, the value is 6.75. This value is within the healthy range. It has decreased from 15.31 (Mar 24) to 6.75, marking a decrease of 8.56.
  • For NP After MI And SOA / Share (Rs.), as of Mar 25, the value is 6.75. This value is within the healthy range. It has decreased from 15.93 (Mar 24) to 6.75, marking a decrease of 9.18.
  • For PBDIT Margin (%), as of Mar 25, the value is 46.12. This value is within the healthy range. It has decreased from 67.32 (Mar 24) to 46.12, marking a decrease of 21.20.
  • For PBIT Margin (%), as of Mar 25, the value is 43.80. This value exceeds the healthy maximum of 20. It has decreased from 65.66 (Mar 24) to 43.80, marking a decrease of 21.86.
  • For PBT Margin (%), as of Mar 25, the value is 39.35. This value is within the healthy range. It has decreased from 62.85 (Mar 24) to 39.35, marking a decrease of 23.50.
  • For Net Profit Margin (%), as of Mar 25, the value is 29.96. This value exceeds the healthy maximum of 10. It has decreased from 48.93 (Mar 24) to 29.96, marking a decrease of 18.97.
  • For NP After MI And SOA Margin (%), as of Mar 25, the value is 29.96. This value exceeds the healthy maximum of 20. It has decreased from 50.91 (Mar 24) to 29.96, marking a decrease of 20.95.
  • For Return on Networth / Equity (%), as of Mar 25, the value is 4.40. This value is below the healthy minimum of 15. It has decreased from 21.82 (Mar 24) to 4.40, marking a decrease of 17.42.
  • For Return on Capital Employeed (%), as of Mar 25, the value is 6.33. This value is below the healthy minimum of 10. It has decreased from 26.77 (Mar 24) to 6.33, marking a decrease of 20.44.
  • For Return On Assets (%), as of Mar 25, the value is 3.46. This value is below the healthy minimum of 5. It has decreased from 13.10 (Mar 24) to 3.46, marking a decrease of 9.64.
  • For Long Term Debt / Equity (X), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 0.2. There is no change compared to the previous period (Mar 24) which recorded 0.00.
  • For Total Debt / Equity (X), as of Mar 25, the value is 0.02. This value is within the healthy range. It has decreased from 0.08 (Mar 24) to 0.02, marking a decrease of 0.06.
  • For Asset Turnover Ratio (%), as of Mar 25, the value is 0.15. It has decreased from 0.27 (Mar 24) to 0.15, marking a decrease of 0.12.
  • For Current Ratio (X), as of Mar 25, the value is 4.51. This value exceeds the healthy maximum of 3. It has increased from 2.30 (Mar 24) to 4.51, marking an increase of 2.21.
  • For Quick Ratio (X), as of Mar 25, the value is 4.36. This value exceeds the healthy maximum of 2. It has increased from 2.17 (Mar 24) to 4.36, marking an increase of 2.19.
  • For Dividend Payout Ratio (NP) (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 20. It has decreased from 10.04 (Mar 24) to 0.00, marking a decrease of 10.04.
  • For Dividend Payout Ratio (CP) (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 20. It has decreased from 9.72 (Mar 24) to 0.00, marking a decrease of 9.72.
  • For Earning Retention Ratio (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 40. It has decreased from 89.96 (Mar 24) to 0.00, marking a decrease of 89.96.
  • For Cash Earning Retention Ratio (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 40. It has decreased from 90.28 (Mar 24) to 0.00, marking a decrease of 90.28.
  • For Interest Coverage Ratio (X), as of Mar 25, the value is 10.37. This value is within the healthy range. It has decreased from 23.96 (Mar 24) to 10.37, marking a decrease of 13.59.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 25, the value is 7.73. This value is within the healthy range. It has decreased from 18.41 (Mar 24) to 7.73, marking a decrease of 10.68.
  • For Enterprise Value (Cr.), as of Mar 25, the value is 2,073.81. It has increased from 228.18 (Mar 24) to 2,073.81, marking an increase of 1,845.63.
  • For EV / Net Operating Revenue (X), as of Mar 25, the value is 78.75. This value exceeds the healthy maximum of 3. It has increased from 7.29 (Mar 24) to 78.75, marking an increase of 71.46.
  • For EV / EBITDA (X), as of Mar 25, the value is 170.73. This value exceeds the healthy maximum of 15. It has increased from 10.83 (Mar 24) to 170.73, marking an increase of 159.90.
  • For MarketCap / Net Operating Revenue (X), as of Mar 25, the value is 83.10. This value exceeds the healthy maximum of 3. It has increased from 8.92 (Mar 24) to 83.10, marking an increase of 74.18.
  • For Retention Ratios (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 30. It has decreased from 89.95 (Mar 24) to 0.00, marking a decrease of 89.95.
  • For Price / BV (X), as of Mar 25, the value is 12.21. This value exceeds the healthy maximum of 3. It has increased from 3.82 (Mar 24) to 12.21, marking an increase of 8.39.
  • For Price / Net Operating Revenue (X), as of Mar 25, the value is 83.10. This value exceeds the healthy maximum of 3. It has increased from 8.92 (Mar 24) to 83.10, marking an increase of 74.18.
  • For EarningsYield, as of Mar 25, the value is 0.00. This value is below the healthy minimum of 5. It has decreased from 0.05 (Mar 24) to 0.00, marking a decrease of 0.05.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Indo Thai Securities Ltd as of October 19, 2025 is: 242.08

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of October 19, 2025, Indo Thai Securities Ltd is Overvalued by 46.20% compared to the current share price 450.00

Intrinsic Value of Indo Thai Securities Ltd as of October 19, 2025 is: 272.22

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of October 19, 2025, Indo Thai Securities Ltd is Overvalued by 39.51% compared to the current share price 450.00

Last 5 Year EPS CAGR: 12.45%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a low average Working Capital Days of -36.50, which is a positive sign.
  2. The company has higher reserves (53.00 cr) compared to borrowings (3.75 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (29.54 cr) and profit (6.54 cr) over the years.
  1. The stock has a low average ROCE of 8.50%, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 124.42, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Indo Thai Securities Ltd:
    1. Net Profit Margin: 29.96%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 6.33% (Industry Average ROCE: 21.7%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 4.4% (Industry Average ROE: 14.2%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 7.73
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 4.36
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 257 (Industry average Stock P/E: 132.51)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.02
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Indo Thai Securities Ltd. is a Public Limited Listed company incorporated on 19/01/1995 and has its registered office in the State of Madhya Pradesh, India. Company's Corporate Identification Number(CIN) is L67120MP1995PLC008959 and registration number is 008959. Currently Company is involved in the business activities of Security and commodity contracts brokerage. Company's Total Operating Revenue is Rs. 26.72 Cr. and Equity Capital is Rs. 11.69 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Finance & InvestmentsCapital Tower,2nd Floor, Indore Madhya Pradesh 452010indothaigroup@indothai.co.in
http://www.indothai.co.in
Management
NamePosition Held
Mr. Parasmal DoshiChairman & Wholetime Director
Mr. Dhanpal DoshiManaging Director & CEO
Mr. Rajendra BandiWhole-Time Director (Operations)
Mr. Om Prakash GaubaIndependent Director
Mr. Sunil Kumar SoniIndependent Director
Mrs. Shobha Santosh ChoudharyIndependent Director

FAQ

What is the intrinsic value of Indo Thai Securities Ltd?

Indo Thai Securities Ltd's intrinsic value (as of 18 October 2025) is 242.08 which is 46.20% lower the current market price of 450.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 5,492 Cr. market cap, FY2025-2026 high/low of 470/96.6, reserves of ₹168 Cr, and liabilities of 228 Cr.

What is the Market Cap of Indo Thai Securities Ltd?

The Market Cap of Indo Thai Securities Ltd is 5,492 Cr..

What is the current Stock Price of Indo Thai Securities Ltd as on 18 October 2025?

The current stock price of Indo Thai Securities Ltd as on 18 October 2025 is 450.

What is the High / Low of Indo Thai Securities Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Indo Thai Securities Ltd stocks is 470/96.6.

What is the Stock P/E of Indo Thai Securities Ltd?

The Stock P/E of Indo Thai Securities Ltd is 257.

What is the Book Value of Indo Thai Securities Ltd?

The Book Value of Indo Thai Securities Ltd is 18.0.

What is the Dividend Yield of Indo Thai Securities Ltd?

The Dividend Yield of Indo Thai Securities Ltd is 0.02 %.

What is the ROCE of Indo Thai Securities Ltd?

The ROCE of Indo Thai Securities Ltd is 8.66 %.

What is the ROE of Indo Thai Securities Ltd?

The ROE of Indo Thai Securities Ltd is 6.54 %.

What is the Face Value of Indo Thai Securities Ltd?

The Face Value of Indo Thai Securities Ltd is 1.00.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Indo Thai Securities Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE