D-Link India Ltd

₹ 302 -0.03%

19 Apr - close price

dlink.co.in BSE: 533146 NSE : DLINKINDIA

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
Its portfolio includes different kinds of routers, switches, wireless devices, surveillance, network security, structured cabling, network infrastructure, and optical transport network products. ^[1]

Website BSE NSE

Market Cap ₹ 1,074 Cr.
Current Price ₹ 302
High / Low ₹ 365 / 224
Stock P/E 12.5
Book Value ₹ 104
Dividend Yield 1.65 %
ROCE 33.8 %
ROE 25.4 %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

Company is almost debt free.
Company has delivered good profit growth of 51.3% CAGR over last 5 years
Company has been maintaining a healthy dividend payout of 30.1%

Cons

* 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.

Peer comparison

Sector: Trading Industry: Trading

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
	200	209	159	241	235	269	293	291	278	309	298	306	292
	188	196	148	225	223	254	272	261	242	283	271	276	263
Operating Profit	12	13	11	16	11	15	21	30	35	26	27	30	28
OPM %	6%	6%	7%	7%	5%	6%	7%	10%	13%	9%	9%	10%	10%
	2	1	1	1	2	2	1	1	2	3	3	3	3
Interest	0	0	0	0	0	0	0	0	0	1	0	0	0
Depreciation	1	1	1	1	1	1	1	1	1	1	1	2	2
Profit before tax	13	13	11	16	12	16	21	30	36	27	28	31	30
Tax %	26%	27%	25%	26%	26%	26%	26%	25%	25%	27%	25%	26%	26%
	9	9	8	12	9	12	16	22	27	20	21	23	22
EPS in Rs	2.62	2.62	2.26	3.37	2.48	3.28	4.40	6.24	7.56	5.56	5.84	6.52	6.28
Raw PDF

Upcoming result date: 11 May 2024

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	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
	223	354	488	625	701	687	626	700	726	711	904	1,171	1,205
	212	334	466	592	667	664	611	657	685	672	851	1,059	1,093
Operating Profit	11	19	22	33	34	23	16	43	40	38	53	113	111
OPM %	5%	6%	4%	5%	5%	3%	2%	6%	6%	5%	6%	10%	9%
	1	1	1	2	1	2	2	-4	12	6	6	6	11
Interest	0	0	1	0	0	1	1	0	0	1	0	1	1
Depreciation	2	2	2	2	1	1	1	1	4	4	4	5	6
Profit before tax	10	18	20	32	33	23	16	37	48	40	54	113	116
Tax %	30%	32%	33%	34%	35%	35%	34%	37%	29%	26%	26%	26%
	7	12	14	21	22	15	10	24	34	29	40	84	86
EPS in Rs	2.35	4.11	4.53	6.01	6.06	4.30	2.93	6.63	9.60	8.26	11.40	23.75	24.20
Dividend Payout %	17%	12%	13%	12%	12%	12%	17%	15%	16%	22%	26%	42%

Compounded Sales Growth
10 Years:	13%
5 Years:	13%
3 Years:	17%
TTM:	6%

Compounded Profit Growth
10 Years:	21%
5 Years:	51%
3 Years:	39%
TTM:	13%

Stock Price CAGR
10 Years:	26%
5 Years:	30%
3 Years:	45%
1 Year:	22%

Return on Equity
10 Years:	15%
5 Years:	17%
3 Years:	18%
Last Year:	25%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Sep 2023
Equity Capital	6	6	6	7	7	7	7	7	7	7	7	7	7
Reserves	72	82	94	127	146	162	171	192	220	246	280	354	362
	0	0	4	2	0	11	0	0	7	5	3	9	10
	47	65	85	124	174	79	123	131	127	157	206	240	230
Total Liabilities	125	153	188	260	327	260	300	330	361	415	495	610	609
	22	21	20	20	18	18	17	16	23	20	18	24	24
CWIP	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments	0	2	0	16	22	16	20	24	39	65	99	110	111
	103	131	168	224	287	225	263	290	300	330	378	476	473
Total Assets	125	153	188	260	327	260	300	330	361	415	495	610	609

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
	-5	-2	0	1	17	-19	31	-1	28	71	30	4
	8	-2	2	-1	-5	5	-5	-2	-17	-56	-18	-1
	-1	-1	1	-3	-6	-4	-3	-2	-10	-7	-10	-15
Net Cash Flow	2	-6	3	-3	7	-18	23	-5	1	8	2	-12

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	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	78	84	71	82	89	77	99	96	87	90	93	94
Inventory Days	87	56	57	56	62	40	43	52	61	56	45	52
Days Payable	91	77	72	82	101	46	80	75	75	92	92	86
Cash Conversion Cycle	74	63	56	56	50	71	63	73	72	54	46	61
Working Capital Days	78	66	58	57	53	74	70	76	80	61	53	65
ROCE %	13%	22%	22%	27%	23%	14%	9%	22%	20%	16%	20%	34%

Shareholding Pattern

Numbers in percentages

	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
	51.02%	51.02%	51.02%	51.02%	51.02%	51.02%	51.02%	51.02%	51.02%	51.02%	51.02%	51.02%
	0.00%	0.03%	0.06%	0.34%	0.26%	0.24%	0.43%	0.35%	0.13%	0.34%	0.35%	0.29%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.11%	0.05%	0.13%	0.11%	0.00%
	48.98%	48.95%	48.92%	48.64%	48.72%	48.73%	48.56%	48.51%	48.79%	48.51%	48.52%	48.67%
No. of Shareholders	41,308	45,952	44,851	46,202	46,823	40,710	41,499	40,430	44,278	45,448	46,728	46,969

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	51.02%	51.02%	51.02%	51.02%	51.02%	51.02%	51.02%	51.02%
	2.37%	0.31%	0.13%	0.06%	0.00%	0.34%	0.35%	0.29%
	3.76%	3.92%	0.81%	0.69%	0.00%	0.00%	0.11%	0.00%
	42.85%	44.75%	48.04%	48.23%	48.98%	48.64%	48.51%	48.67%
No. of Shareholders	26,878	25,716	25,883	24,687	42,494	46,202	40,430	46,969

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

D-Link India Ltd

D-Link India Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings