D-Link India Ltd

₹ 210 3.81%
03 Feb - close price
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 745 Cr.
  • Current Price 210
  • High / Low 311 / 105
  • Stock P/E 9.57
  • Book Value 93.2
  • Dividend Yield 1.43 %
  • ROCE 19.4 %
  • ROE 14.5 %
  • Face Value 2.00

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company is expected to give good quarter
  • Company has been maintaining a healthy dividend payout of 20.2%

Cons

  • The company has delivered a poor sales growth of 5.38% over past five years.
  • Company has a low return on equity of 13.7% over 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

Consolidated Figures in Rs. Crores / View Standalone

Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
197 164 125 184 204 213 163 246 238 272 296 294 280
185 158 123 171 192 199 151 228 226 257 274 263 244
Operating Profit 12 6 3 13 13 14 12 17 12 15 22 31 36
OPM % 6% 4% 2% 7% 6% 6% 7% 7% 5% 6% 7% 10% 13%
2 8 1 2 2 2 1 1 2 2 1 1 2
Interest 0 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 1
Profit before tax 12 12 3 13 13 14 11 17 13 16 22 30 36
Tax % 30% 27% 25% 25% 26% 27% 25% 26% 26% 26% 25% 25% 25%
Net Profit 8 9 2 10 10 10 9 13 9 12 16 23 27
EPS in Rs 2.38 2.51 0.53 2.75 2.77 2.78 2.40 3.55 2.67 3.30 4.56 6.39 7.68
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
641 721 707 644 716 740 727 918 1,141
607 683 681 625 670 698 685 862 1,038
Operating Profit 34 38 25 18 46 42 42 56 103
OPM % 5% 5% 4% 3% 6% 6% 6% 6% 9%
2 1 2 3 -3 14 7 7 6
Interest 0 0 1 1 0 1 1 0 0
Depreciation 2 2 2 1 1 6 5 5 5
Profit before tax 33 38 25 19 41 50 42 57 104
Tax % 34% 35% 34% 33% 36% 29% 26% 26%
Net Profit 22 24 17 13 26 35 31 42 78
EPS in Rs 6.16 6.87 4.70 3.57 7.45 9.92 8.83 11.91 21.93
Dividend Payout % 11% 10% 11% 14% 13% 15% 20% 25%
Compounded Sales Growth
10 Years: %
5 Years: 5%
3 Years: 9%
TTM: 33%
Compounded Profit Growth
10 Years: %
5 Years: 20%
3 Years: 12%
TTM: 92%
Stock Price CAGR
10 Years: 22%
5 Years: 13%
3 Years: 24%
1 Year: 20%
Return on Equity
10 Years: %
5 Years: 13%
3 Years: 14%
Last Year: 15%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Sep 2022
7 7 7 7 7 7 7 7 7
Reserves 128 149 167 178 203 231 259 296 324
2 0 11 0 0 10 7 4 4
126 177 80 123 132 129 158 206 185
Total Liabilities 263 333 265 309 342 377 431 513 520
35 35 34 33 32 42 38 34 35
CWIP 0 0 0 0 0 0 0 0 0
Investments 0 5 0 4 7 22 49 83 46
228 293 231 272 303 313 345 396 439
Total Assets 263 333 265 309 342 377 431 513 520

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
2 19 -18 34 3 28 75 33
-1 -5 4 -6 -6 -19 -58 -19
-3 -6 -4 -3 -2 -11 -8 -11
Net Cash Flow -2 8 -18 25 -5 -2 8 4

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 81 87 76 98 95 86 89 92
Inventory Days 56 62 40 43 52 61 56 45
Days Payable 82 102 46 80 75 75 92 92
Cash Conversion Cycle 54 47 70 61 71 72 53 45
Working Capital Days 56 52 73 68 75 79 61 53
ROCE % 25% 15% 11% 23% 20% 16% 19%

Shareholding Pattern

Numbers in percentages

7 recently
Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 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
0.06 0.06 0.00 0.00 0.00 0.00 0.03 0.06 0.34 0.26 0.24 0.43
0.69 0.62 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
48.23 48.30 48.97 48.97 48.98 48.98 48.95 48.92 48.64 48.72 48.73 48.56

* 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.

Documents