D-Link India Ltd

₹ 328 0.86%

25 Apr 4:03 p.m.

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 ₹ 1,166 Cr.
Current Price ₹ 328
High / Low ₹ 365 / 224
Stock P/E 13.3
Book Value ₹ 109
Dividend Yield 1.52 %
ROCE 32.9 %
ROE 24.7 %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

Company is almost debt free.
Company has delivered good profit growth of 46.0% CAGR over last 5 years
Company has been maintaining a healthy dividend payout of 28.9%

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

Consolidated Figures in Rs. Crores / View Standalone

	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
	204	213	163	246	238	272	296	294	280	311	300	308	294
	192	199	151	228	226	257	274	263	244	284	273	278	265
Operating Profit	13	14	12	17	12	15	22	31	36	27	27	30	29
OPM %	6%	6%	7%	7%	5%	6%	7%	10%	13%	9%	9%	10%	10%
	2	2	1	1	2	2	1	1	2	3	3	3	4
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	14	11	17	13	16	22	30	36	28	28	32	31
Tax %	26%	27%	25%	26%	26%	26%	25%	25%	25%	27%	25%	26%	26%
	10	10	9	13	9	12	16	23	27	20	21	24	23
EPS in Rs	2.77	2.78	2.40	3.55	2.67	3.30	4.56	6.39	7.68	5.69	5.90	6.65	6.46
Raw PDF

Upcoming result date: 11 May 2024

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	Mar 2023	TTM
	641	721	707	644	716	740	727	918	1,181	1,213
	607	683	681	625	670	698	685	862	1,066	1,100
Operating Profit	34	38	25	18	46	42	42	56	115	113
OPM %	5%	5%	4%	3%	6%	6%	6%	6%	10%	9%
	2	1	2	3	-3	14	7	7	7	13
Interest	0	0	1	1	0	1	1	0	1	1
Depreciation	2	2	2	1	1	6	5	5	5	6
Profit before tax	33	38	25	19	41	50	42	57	116	118
Tax %	34%	35%	34%	33%	36%	29%	26%	26%	26%
	22	24	17	13	26	35	31	42	86	88
EPS in Rs	6.16	6.87	4.70	3.57	7.45	9.92	8.83	11.91	24.32	24.70
Dividend Payout %	11%	10%	11%	14%	13%	15%	20%	25%	41%

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

Compounded Profit Growth
10 Years:	%
5 Years:	46%
3 Years:	39%
TTM:	13%

Stock Price CAGR
10 Years:	27%
5 Years:	31%
3 Years:	49%
1 Year:	26%

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

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	Mar 2023	Sep 2023
Equity Capital	7	7	7	7	7	7	7	7	7	7
Reserves	128	149	167	178	203	231	259	296	371	380
	2	0	11	0	0	10	7	4	10	10
	126	177	80	123	132	129	158	206	241	231
Total Liabilities	263	333	265	309	342	377	431	513	629	629
	35	35	34	33	32	42	38	34	40	40
CWIP	0	0	0	0	0	0	0	0	0	0
Investments	0	5	0	4	7	22	49	83	93	95
	228	293	231	272	303	313	345	396	496	494
Total Assets	263	333	265	309	342	377	431	513	629	629

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	Mar 2023
	2	19	-18	34	3	28	75	33	6
	-1	-5	4	-6	-6	-19	-58	-19	-5
	-3	-6	-4	-3	-2	-11	-8	-11	-15
Net Cash Flow	-2	8	-18	25	-5	-2	8	4	-15

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Debtor Days	81	87	76	98	95	86	89	92	94
Inventory Days	56	62	40	43	52	61	56	45	52
Days Payable	82	102	46	80	75	75	92	92	86
Cash Conversion Cycle	54	47	70	61	71	72	53	45	60
Working Capital Days	56	52	73	68	75	79	61	53	65
ROCE %		25%	15%	11%	23%	20%	16%	19%	33%

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