IndiaOne Finance - Company Dashboard

Governance Classic Home

DB International Stock Brokers LtdStockbroking and AlliedINE921B01025Consolidated₹30.35+1.13 (+3.87%)Jun-26

Valuation

Market Cap₹106.22 Cr

TTM PE26.62x

Forward PE39.93x

PEG-7.85

Book Value₹21.63

P/B1.40x

TTM EPS₹1.14

Fwd EPS₹0.76

TTM Revenue₹37.99 Cr

TTM PAT₹3.97 Cr

TTM EBITDA₹8.38 Cr

TTM EBIT₹6.92 Cr

Last Qtr PAT₹0.86 Cr

Last Qtr EBITDA₹1.62 Cr

Last Qtr EBIT₹1.37 Cr

Profitability

ROE5.24%

ROCE8.92%

TTM NPM10.45%

TTM EBITDA %22.06%

Curr OPM8.33%

Last OPM3.78%

Curr NPM—

Last NPM—

Curr EPS₹0.25

Last EPS₹0.07

Balance sheet

Equity₹7.00 Cr

Reserve₹68.70 Cr

Total Debt₹2.01 Cr

D/E0.03x

Interest %33.72%

Curr Interest₹0.29 Cr

Price / range

Close₹30.35

vs 52W High—

vs 52W Low—

MA50—

MA200—

Returns

1D+3.87%

1W+9.92%

1M-6.67%

3M+3.06%

6M+18.28%

1Y+10.44%

2Y-35.12%

3Y+2.95%

5Y+64.95%

Diwali+21.64%

Sector peers — Stockbroking and Allied

Company	Close	Mkt Cap	TTM P/E	ROE
GROWW	191.76	₹1.20L Cr	48.18	25.28%
MOTILALOFS	1010.00	₹60.82K Cr	30.68	15.39%
360ONE	1073.10	₹43.64K Cr	34.47	12.83%
NUVAMA	1713.70	₹31.28K Cr	28.71	28.55%
ANGELONE	299.10	₹27.32K Cr	26.33	16.87%
IIFLCAPS	345.10	₹10.82K Cr	18.80	18.67%
SHAREINDIA	228.65	₹5.00K Cr	17.79	10.83%
ARSSBL	502.05	₹3.16K Cr	19.87	9.63%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	9.31+34.5%	5.94	6.58	14.82	6.92	27.35
Other Income	0	0.01	0	0.01	0	0.02
Total Income	9.31+34.5%	5.95	6.58	14.83	6.92	27.36
Interest	0.29	0.28	0.32	0.54	0.28	1.15
Expenditure	-8.23-48.6%	-5.45	-5.37	-12.17	-5.54	-22.99
PBDT	0	0	0	0	0	0
EBITDA	1.62-16.5%	1.11	1.82	3.76	1.94	6.70
Depreciation	-0.25	-0.34	-0.29	-0.57	-0.28	-1.19
EBIT	1.37-17.5%	0.77	1.53	3.19	1.66	5.51
PBT	1.08-21.7%	0.49	1.21	2.67	1.38	4.37
Tax	-0.22	-0.34	-0.27	-0.65	-0.33	-1.26
Equity	7	7	7	7	7	7
OPM	11.60	8.24	18.39	18.00	19.94	15.98
Net Profit	0.86-18.9%	0.15	0.95	2.02	1.06	3.11
NPM	9.24	2.52	14.44	13.62	15.32	11.38
EPS	0.25-16.7%	0.04	0.27	0.58	0.30	0.89

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 22-23	FY 21-22	FY 20-21	FY 19-20
Revenue	27.35-33.4%	41.06	27.65+1.0%	27.37+56.4%	17.50+79.3%	9.76
Other Income	0.02	0.03	0.26	0.15	0.01	0
Total Income	27.36-33.4%	41.09	27.91+1.5%	27.51+57.1%	17.51+79.4%	9.76
Expenditure	-22.99+33.4%	-34.53	-19.66-13.4%	-17.34-36.9%	-12.67-95.5%	-6.48
Interest	-1.15	-1.92	-0.71	-0.58	-0.27	-0.44
PBDT	0	0	0	0	0	0
EBITDA	6.70-32.3%	9.89	9.78-13.7%	11.33+113.8%	5.30+31.5%	4.03
Depreciation	-1.19	-1.44	-1.08	-0.72	-0.20	-0.31
EBIT	5.51-34.8%	8.45	8.70-18.0%	10.61+108.0%	5.10+37.1%	3.72
PBT	4.37-33.4%	6.56	8.25-18.9%	10.17+110.1%	4.84+47.6%	3.28
Tax	-1.26	-1.31	-2.33	-2.22	-4.55	-1.19
Equity	7	7	0	0	0	0
OPM (%)	15.98	15.96	30.00	37.00	28.00	34.00
Net Profit	3.11-40.6%	5.24	5.92-25.5%	7.95+2641.4%	0.29-86.1%	2.09
NPM (%)	11.38	12.76	21.00	29.00	2.00	21.00
EPS (Rs)	0.89-40.7%	1.50	1.69-25.6%	2.27+2737.5%	0.08-86.7%	0.60
CEPS	0.89	1.50	1.69	2.27	0.08	0.60

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	10.33+48.4%	6.08	6.61	14.97	6.96	27.65
Other Income	0	0.01	0	0.01	0	0.02
Total Income	10.33+48.4%	6.08	6.61	14.98	6.96	27.67
Interest	0.29	0.29	0.34	0.57	0.29	1.20
Expenditure	-9.25-64.0%	-5.51	-5.45	-12.35	-5.64	-23.31
PBDT	0	0	0	0	0	0
EBITDA	1.62-15.2%	1.18	1.80	3.78	1.91	6.75
Depreciation	-0.25	-0.32	-0.30	-0.59	-0.30	-1.21
EBIT	1.37-14.9%	0.86	1.50	3.19	1.61	5.54
PBT	1.08-18.2%	0.57	1.16	2.63	1.32	4.36
Tax	-0.22	-0.34	-0.27	-0.64	-0.31	-1.25
Equity	7	7	7	7	7	7
OPM	10.45	9.38	17.55	17.56	18.97	15.76
Net Profit	0.86-14.9%	0.23	0.89	1.99	1.01	3.11
NPM	8.33	3.78	13.46	13.28	14.51	11.25
EPS	0.25-13.8%	0.07	0.25	0.57	0.29	0.89

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 22-23	FY 21-22	FY 20-21	FY 19-20
Revenue	27.65-34.3%	42.07	29.31+0.1%	29.28+62.0%	18.07+71.3%	10.55
Other Income	0.02	0.03	0.27	0.15	0.01	0.02
Total Income	27.67-34.3%	42.10	29.57+0.5%	29.43+62.8%	18.08+71.1%	10.57
Expenditure	-23.31+33.4%	-34.99	-20.87-12.4%	-18.57-40.7%	-13.20-98.2%	-6.66
Interest	-1.20	-1.99	-1.12	-0.65	-0.36	-0.47
PBDT	0	0	0	0	0	0
EBITDA	6.75-36.0%	10.55	10.31-14.9%	12.12+121.6%	5.47+16.9%	4.68
Depreciation	-1.21	-1.48	-0.75	-0.76	-0.24	-0.32
EBIT	5.54-38.9%	9.07	9.56-15.8%	11.36+117.2%	5.23+20.0%	4.36
PBT	4.36-38.6%	7.10	8.70-19.9%	10.86+122.5%	4.88+24.8%	3.91
Tax	-1.25	-1.45	-2.33	-2.22	-4.56	-1.26
Equity	7	7	0	0	0	0
OPM (%)	15.76	16.88	29.42	36.91	26.99	36.97
Net Profit	3.11-45.1%	5.66	6.38-26.2%	8.64+2600.0%	0.32-87.9%	2.65
NPM (%)	11.25	13.44	21.56	29.35	1.74	25.09
EPS (Rs)	0.89-46.1%	1.65	1.82-26.3%	2.47+2644.4%	0.09-88.2%	0.76
CEPS	0.89	1.65	1.82	2.47	0.09	0.76

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

Year	Type	Amount	Ex-Date
2013	Final Dividend	0.3	25 Sep 2013
2012	Final Dividend	0.3	08 Aug 2012
2011	Final Dividend	0.2	22 Jun 2011
2010	Final Dividend	1	17 Aug 2010

Bonus

No bonus history.

Split

Year	Ratio	Ex-Date
2010	Rs.10/- to Rs.2/-	24 Sep 2010

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split