D-Link India Ltd

₹ 127 -0.63%
May 16 3:05 p.m.
About

D-Link (India) Ltd is primarily engaged in marketing and distribution of networking products. It operates through a distribution network with a wide range of product portfolio and solutions with a nationwide reach across India.[1]

Key Points

Product Portfolio
The company offers a wide range of products for business and consumer needs. Its portfolio includes different kinds of routers, switches, wireless devices, surveillance, network security, structured cabling, network infrastructure and optical transport network products.[1]

  • Market Cap 451 Cr.
  • Current Price 127
  • High / Low 195 / 104
  • Stock P/E 11.2
  • Book Value 80.8
  • Dividend Yield 1.43 %
  • ROCE 20.0 %
  • ROE 15.0 %
  • Face Value 2.00

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 21.24%

Cons

  • The company has delivered a poor sales growth of 5.63% over past five years.
  • Company has a low return on equity of 13.83% for last 3 years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022
184 188 194 160 122 180 200 209 159 241 235 269
173 175 182 155 120 168 188 196 148 225 223 254
Operating Profit 11 13 11 5 2 12 12 13 11 16 11 15
OPM % 6% 7% 6% 3% 2% 7% 6% 6% 7% 7% 5% 6%
2 1 1 8 1 2 2 1 1 1 2 2
Interest 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 1 1 1 1 1 1 1 1 1 1 1 1
Profit before tax 12 13 12 12 2 13 13 13 11 16 12 16
Tax % 35% 23% 30% 27% 25% 25% 26% 27% 25% 26% 26% 26%
Net Profit 8 10 8 9 1 9 9 9 8 12 9 12
EPS in Rs 2.13 2.76 2.29 2.42 0.39 2.63 2.62 2.62 2.26 3.37 2.48 3.28

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
128 223 354 488 625 701 687 626 700 726 711 904
124 212 334 466 592 667 664 611 657 685 672 851
Operating Profit 4 11 19 22 33 34 23 16 43 40 38 53
OPM % 3% 5% 6% 4% 5% 5% 3% 2% 6% 6% 5% 6%
2 1 1 1 2 1 2 2 -4 12 6 6
Interest 0 0 0 1 0 0 1 1 0 0 1 0
Depreciation 1 2 2 2 2 1 1 1 1 4 4 4
Profit before tax 5 10 18 20 32 33 23 16 37 48 40 54
Tax % 31% 30% 32% 33% 34% 35% 35% 34% 37% 29% 26% 26%
Net Profit 3 7 12 14 21 22 15 10 24 34 29 40
EPS in Rs 1.14 2.35 4.11 4.53 6.01 6.06 4.30 2.93 6.63 9.60 8.26 11.40
Dividend Payout % 26% 17% 12% 13% 12% 12% 12% 17% 15% 16% 22% 26%
Compounded Sales Growth
10 Years: 15%
5 Years: 6%
3 Years: 9%
TTM: 27%
Compounded Profit Growth
10 Years: 20%
5 Years: 22%
3 Years: 15%
TTM: 39%
Stock Price CAGR
10 Years: 19%
5 Years: 4%
3 Years: 18%
1 Year: 23%
Return on Equity
10 Years: 13%
5 Years: 13%
3 Years: 14%
Last Year: 15%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
6 6 6 6 7 7 7 7 7 7 7 7
Reserves 66 72 82 94 127 146 162 171 192 220 246 280
Borrowings 0 0 0 4 2 0 11 0 0 7 5 3
20 47 65 85 124 174 79 123 131 127 157 206
Total Liabilities 92 125 153 188 260 327 260 300 330 361 415 495
23 22 21 20 20 18 18 17 16 23 20 18
CWIP 0 0 0 0 0 0 0 0 0 0 0 0
Investments 8 0 2 0 16 22 16 20 24 39 65 99
61 103 131 168 224 287 225 263 290 300 330 378
Total Assets 92 125 153 188 260 327 260 300 330 361 415 495

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
-1 -5 -2 0 1 17 -19 31 -1 28 71 30
-6 8 -2 2 -1 -5 5 -5 -2 -17 -56 -18
-4 -1 -1 1 -3 -6 -4 -3 -2 -10 -7 -10
Net Cash Flow -11 2 -6 3 -3 7 -18 23 -5 1 8 2

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 60 78 84 71 82 89 77 99 96 87 90 93
Inventory Days 109 87 56 57 56 62 40 43 52 61 56 45
Days Payable 71 91 77 72 82 101 46 80 75 75 92 92
Cash Conversion Cycle 98 74 63 56 56 50 71 63 73 72 54 46
Working Capital Days 101 78 66 58 57 53 74 70 76 80 61 85
ROCE % 7% 13% 22% 22% 27% 23% 14% 9% 22% 20% 16% 20%

Shareholding Pattern

Numbers in percentages

Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022
51.02 51.02 51.02 51.02 51.02 51.02 51.02 51.02 51.02 51.02 51.02 51.02
0.13 0.00 0.00 0.06 0.06 0.00 0.00 0.00 0.00 0.03 0.06 0.34
0.66 0.72 0.66 0.69 0.62 0.01 0.01 0.00 0.00 0.00 0.00 0.00
48.20 48.26 48.32 48.23 48.30 48.97 48.97 48.98 48.98 48.95 48.92 48.64

Documents