D-Link India Ltd

D-Link India Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

D-Link India Ltd

₹ 601 3.40%
23 Aug - close price
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 ₹ 2,135 Cr.
  • Current Price ₹ 601
  • High / Low ₹ 685 / 255
  • Stock P/E 22.9
  • Book Value ₹ 117
  • Dividend Yield 1.33 %
  • ROCE 29.5 %
  • ROE 22.3 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company has delivered good profit growth of 26.8% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 39.8%

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 ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024
159 241 235 269 293 291 278 309 298 306 292 332 344
148 225 223 254 272 261 242 283 271 276 263 301 316
Operating Profit 11 16 11 15 21 30 35 26 27 30 28 31 28
OPM % 7% 7% 5% 6% 7% 10% 13% 9% 9% 10% 10% 9% 8%
1 1 2 2 1 1 2 3 3 3 3 4 5
Interest 0 0 0 0 0 0 0 1 0 0 0 0 0
Depreciation 1 1 1 1 1 1 1 1 1 2 2 2 2
Profit before tax 11 16 12 16 21 30 36 27 28 31 30 33 31
Tax % 25% 26% 26% 26% 26% 25% 25% 27% 25% 26% 26% 25% 26%
8 12 9 12 16 22 27 20 21 23 22 25 23
EPS in Rs 2.26 3.37 2.48 3.28 4.40 6.24 7.56 5.56 5.84 6.52 6.28 6.93 6.57
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
354 488 625 701 687 626 700 726 711 904 1,171 1,227 1,274
334 466 592 667 664 611 657 685 672 851 1,059 1,112 1,157
Operating Profit 19 22 33 34 23 16 43 40 38 53 113 116 117
OPM % 6% 4% 5% 5% 3% 2% 6% 6% 5% 6% 10% 9% 9%
1 1 2 1 2 2 -4 12 6 6 6 13 15
Interest 0 1 0 0 1 1 0 0 1 0 1 1 1
Depreciation 2 2 2 1 1 1 1 4 4 4 5 6 6
Profit before tax 18 20 32 33 23 16 37 48 40 54 113 122 125
Tax % 32% 33% 34% 35% 35% 34% 37% 29% 26% 26% 26% 25%
12 14 21 22 15 10 24 34 29 40 84 91 93
EPS in Rs 4.11 4.53 6.01 6.06 4.30 2.93 6.63 9.60 8.26 11.40 23.75 25.56 26.30
Dividend Payout % 12% 13% 12% 12% 12% 17% 15% 16% 22% 26% 42% 51%
Compounded Sales Growth
10 Years: 10%
5 Years: 12%
3 Years: 20%
TTM: 8%
Compounded Profit Growth
10 Years: 20%
5 Years: 27%
3 Years: 44%
TTM: 4%
Stock Price CAGR
10 Years: 20%
5 Years: 47%
3 Years: 69%
1 Year: 76%
Return on Equity
10 Years: 16%
5 Years: 19%
3 Years: 21%
Last Year: 22%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 6 6 7 7 7 7 7 7 7 7 7 7
Reserves 82 94 127 146 162 171 192 220 246 280 354 408
0 4 2 0 11 0 0 7 5 3 9 7
65 85 124 174 79 123 131 127 157 206 240 251
Total Liabilities 153 188 260 327 260 300 330 361 415 495 610 674
21 20 20 18 18 17 16 23 20 18 24 22
CWIP 0 0 0 0 0 0 0 0 0 0 0 0
Investments 2 0 16 22 16 20 24 39 65 99 110 174
131 168 224 287 225 263 290 300 330 378 476 478
Total Assets 153 188 260 327 260 300 330 361 415 495 610 674

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-2 0 1 17 -19 31 -1 28 71 30 4 119
-2 2 -1 -5 5 -5 -2 -17 -56 -18 -1 -66
-1 1 -3 -6 -4 -3 -2 -10 -7 -10 -15 -41
Net Cash Flow -6 3 -3 7 -18 23 -5 1 8 2 -12 12

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 84 71 82 89 77 99 96 87 90 93 94 100
Inventory Days 56 57 56 62 40 43 52 61 56 45 52 29
Days Payable 77 72 82 101 46 80 75 75 92 92 86 85
Cash Conversion Cycle 63 56 56 50 71 63 73 72 54 46 61 44
Working Capital Days 66 58 57 53 74 70 76 80 61 53 65 52
ROCE % 22% 22% 27% 23% 14% 9% 22% 20% 16% 20% 34% 29%

Shareholding Pattern

Numbers in percentages

46 Recently
Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 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%
0.03% 0.06% 0.34% 0.26% 0.24% 0.43% 0.35% 0.13% 0.34% 0.35% 0.29% 1.07%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.11% 0.05% 0.13% 0.11% 0.00% 0.54%
48.95% 48.92% 48.64% 48.72% 48.73% 48.56% 48.51% 48.79% 48.51% 48.52% 48.67% 47.37%
No. of Shareholders 45,95244,85146,20246,82340,71041,49940,43044,27845,44846,72846,96948,512

* 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

Announcements

Annual reports

Credit ratings