D-Link India Ltd
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]
- 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.
Peer comparison
Sector: IT - Hardware Industry: Computers - Hardware
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
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% |
Documents
Announcements
- Format of the Initial Disclosure to be made by an entity identified as a Large Corporate : Annexure A 28 Apr
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
28 Apr - Newspaper Publication of Audited Financial Results 31.03.2022
- Closure Of Register Of Members 26 Apr
- Corporate Action-Board approves Dividend 26 Apr
- Board Meeting Outcome for Recommendation Of Dividend 26 Apr
Annual reports
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2011
from nse
-
Financial Year 2010
from bse
-
Financial Year 2010
from nse
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]