D-Link India Ltd

About [ edit ]

D-Link (India) is primarily engaged in the business of marketing and distribution of Networking products.

  • Market Cap 369 Cr.
  • Current Price 104
  • High / Low 136 / 67.2
  • Stock P/E 13.6
  • Book Value 69.5
  • Dividend Yield 1.44 %
  • ROCE 19.7 %
  • ROE 14.0 %
  • Face Value 2.00

Pros

  • Company is almost debt free.

Cons

  • The company has delivered a poor sales growth of 2.92% over past five years.
  • Company has a low return on equity of 12.22% for last 3 years.
  • Earnings include an other income of Rs.13.31 Cr.
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
179.04 176.17 175.70 184.79 187.59 191.47 197.08 163.94 125.33 184.24 204.38
170.91 163.50 162.34 172.99 176.24 178.27 185.14 158.07 122.59 171.39 191.61
Operating Profit 8.13 12.67 13.36 11.80 11.35 13.20 11.94 5.87 2.74 12.85 12.77
OPM % 4.54% 7.19% 7.60% 6.39% 6.05% 6.89% 6.06% 3.58% 2.19% 6.97% 6.25%
Other Income -4.47 0.52 0.37 0.33 2.44 1.31 1.83 8.03 1.39 1.80 2.09
Interest 0.00 0.01 0.04 0.04 0.15 0.14 0.19 0.23 0.22 0.20 0.27
Depreciation 0.32 0.32 0.32 0.31 1.40 1.47 1.45 1.42 1.38 1.37 1.37
Profit before tax 3.34 12.86 13.37 11.78 12.24 12.90 12.13 12.25 2.53 13.08 13.22
Tax % 31.44% 35.07% 33.28% 41.26% 34.97% 23.10% 30.34% 27.35% 25.30% 25.31% 25.64%
Net Profit 2.29 8.35 8.93 6.91 7.96 9.91 8.45 8.90 1.89 9.77 9.82
EPS in Rs 0.64 2.35 2.52 1.95 2.24 2.79 2.38 2.51 0.53 2.75 2.77

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
641 721 707 644 716 740 678
607 683 681 625 671 698 644
Operating Profit 34 38 25 18 45 42 34
OPM % 5% 5% 4% 3% 6% 6% 5%
Other Income 2 1 2 3 -2 14 13
Interest 0 0 1 1 0 1 1
Depreciation 2 2 2 1 1 6 6
Profit before tax 33 38 25 19 41 50 41
Tax % 34% 35% 34% 33% 36% 29%
Net Profit 22 24 17 13 26 35 30
EPS in Rs 6.16 6.87 4.70 3.57 7.45 9.92 8.56
Dividend Payout % 11% 10% 11% 14% 13% 15%
Compounded Sales Growth
10 Years:%
5 Years:3%
3 Years:2%
TTM:-11%
Compounded Profit Growth
10 Years:%
5 Years:8%
3 Years:24%
TTM:-19%
Stock Price CAGR
10 Years:13%
5 Years:-3%
3 Years:3%
1 Year:46%
Return on Equity
10 Years:%
5 Years:13%
3 Years:12%
Last Year:14%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
7 7 7 7 7 7 7
Reserves 128 149 167 178 203 231 240
Borrowings 2 0 11 0 0 10 9
126 177 80 123 132 129 128
Total Liabilities 263 333 265 309 342 377 383
35 35 34 33 32 42 40
CWIP 0 0 0 0 0 0 0
Investments 0 5 0 4 7 22 50
228 293 231 272 303 313 293
Total Assets 263 333 265 309 342 377 383

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

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

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 25% 15% 11% 23% 20%
Debtor Days 81 87 76 98 95 86
Inventory Turnover 6.65 7.14 8.42 7.93 6.56

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
51.02 51.02 51.02 51.02 51.02 51.02 51.02 51.02 51.02 51.02 51.02 51.02
0.31 0.31 0.31 0.13 0.13 0.00 0.00 0.06 0.06 0.00 0.00 0.00
2.85 2.70 2.49 0.81 0.66 0.72 0.66 0.69 0.62 0.01 0.01 0.00
45.82 45.97 46.18 48.04 48.20 48.26 48.32 48.23 48.30 48.97 48.97 48.98

Documents