D-Link India Ltd

₹ 132 3.97%
May 17 - 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 469 Cr.
  • Current Price 132
  • High / Low 195 / 104
  • Stock P/E 11.1
  • Book Value 85.2
  • Dividend Yield 1.36 %
  • ROCE 19.8 %
  • ROE 14.9 %
  • Face Value 2.00

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 20.23%

Cons

  • The company has delivered a poor sales growth of 5.38% over past five years.
  • Company has a low return on equity of 13.78% 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

Consolidated Figures in Rs. Crores / View Standalone

Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022
188 191 197 164 125 184 204 213 163 246 238 272
176 178 185 158 123 171 192 199 151 228 226 257
Operating Profit 11 13 12 6 3 13 13 14 12 17 12 15
OPM % 6% 7% 6% 4% 2% 7% 6% 6% 7% 7% 5% 6%
2 1 2 8 1 2 2 2 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 3 13 13 14 11 17 13 16
Tax % 35% 23% 30% 27% 25% 25% 26% 27% 25% 26% 26% 26%
Net Profit 8 10 8 9 2 10 10 10 9 13 9 12
EPS in Rs 2.24 2.79 2.38 2.51 0.53 2.75 2.77 2.78 2.40 3.55 2.67 3.30

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
641 721 707 644 716 740 727 918
607 683 681 625 670 698 685 862
Operating Profit 34 38 25 18 46 42 42 56
OPM % 5% 5% 4% 3% 6% 6% 6% 6%
2 1 2 3 -3 14 7 7
Interest 0 0 1 1 0 1 1 0
Depreciation 2 2 2 1 1 6 5 5
Profit before tax 33 38 25 19 41 50 42 57
Tax % 34% 35% 34% 33% 36% 29% 26% 26%
Net Profit 22 24 17 13 26 35 31 42
EPS in Rs 6.16 6.87 4.70 3.57 7.45 9.92 8.83 11.91
Dividend Payout % 11% 10% 11% 14% 13% 15% 20% 25%
Compounded Sales Growth
10 Years: %
5 Years: 5%
3 Years: 9%
TTM: 26%
Compounded Profit Growth
10 Years: %
5 Years: 20%
3 Years: 13%
TTM: 36%
Stock Price CAGR
10 Years: 20%
5 Years: 4%
3 Years: 19%
1 Year: 26%
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
7 7 7 7 7 7 7 7
Reserves 128 149 167 178 203 231 259 296
Borrowings 2 0 11 0 0 10 7 4
126 177 80 123 132 129 158 206
Total Liabilities 263 333 265 309 342 377 431 513
35 35 34 33 32 42 38 34
CWIP 0 0 0 0 0 0 0 0
Investments 0 5 0 4 7 22 49 83
228 293 231 272 303 313 345 396
Total Assets 263 333 265 309 342 377 431 513

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 85
ROCE % 25% 15% 11% 23% 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