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

₹ 535 1.53%
22 Nov - 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 ₹ 1,900 Cr.
  • Current Price ₹ 535
  • High / Low ₹ 729 / 255
  • Stock P/E 19.3
  • Book Value ₹ 124
  • Dividend Yield 1.49 %
  • ROCE 28.7 %
  • ROE 21.7 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company has delivered good profit growth of 24.7% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 38.7%

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

Part of BSE SmallCap BSE Allcap BSE Information Technology

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
246 238 272 296 294 280 311 300 308 294 334 346 337
228 226 257 274 263 244 284 273 278 265 303 318 304
Operating Profit 17 12 15 22 31 36 27 27 30 29 31 28 33
OPM % 7% 5% 6% 7% 10% 13% 9% 9% 10% 10% 9% 8% 10%
1 2 2 1 1 2 3 3 3 4 4 5 4
Interest 0 0 0 0 0 0 1 0 0 0 0 0 0
Depreciation 1 1 1 1 1 1 1 1 2 2 2 2 2
Profit before tax 17 13 16 22 30 36 28 28 32 31 34 32 35
Tax % 26% 26% 26% 25% 25% 25% 27% 25% 26% 26% 25% 26% 24%
13 9 12 16 23 27 20 21 24 23 25 24 27
EPS in Rs 3.55 2.67 3.30 4.56 6.39 7.68 5.69 5.90 6.65 6.46 7.07 6.65 7.53
Raw PDF

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 Mar 2024 TTM
641 721 707 644 716 740 727 918 1,181 1,236 1,311
607 683 681 625 670 698 685 862 1,066 1,118 1,189
Operating Profit 34 38 25 18 46 42 42 56 115 117 121
OPM % 5% 5% 4% 3% 6% 6% 6% 6% 10% 10% 9%
2 1 2 3 -3 14 7 7 7 14 18
Interest 0 0 1 1 0 1 1 0 1 1 1
Depreciation 2 2 2 1 1 6 5 5 5 6 7
Profit before tax 33 38 25 19 41 50 42 57 116 124 131
Tax % 34% 35% 34% 33% 36% 29% 26% 26% 26% 25%
22 24 17 13 26 35 31 42 86 93 98
EPS in Rs 6.16 6.87 4.70 3.57 7.45 9.92 8.83 11.91 24.32 26.09 27.71
Dividend Payout % 11% 10% 11% 14% 13% 15% 20% 25% 41% 50%
Compounded Sales Growth
10 Years: %
5 Years: 12%
3 Years: 19%
TTM: 9%
Compounded Profit Growth
10 Years: %
5 Years: 25%
3 Years: 42%
TTM: 7%
Stock Price CAGR
10 Years: 15%
5 Years: 43%
3 Years: 58%
1 Year: 73%
Return on Equity
10 Years: %
5 Years: 18%
3 Years: 21%
Last Year: 22%

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 Mar 2024 Sep 2024
Equity Capital 7 7 7 7 7 7 7 7 7 7 7
Reserves 128 149 167 178 203 231 259 296 371 428 433
2 0 11 0 0 10 7 4 10 8 6
126 177 80 123 132 129 158 206 241 252 198
Total Liabilities 263 333 265 309 342 377 431 513 629 695 644
35 35 34 33 32 42 38 34 40 38 36
CWIP 0 0 0 0 0 0 0 0 0 0 0
Investments 0 5 0 4 7 22 49 83 93 158 118
228 293 231 272 303 313 345 396 496 500 490
Total Assets 263 333 265 309 342 377 431 513 629 695 644

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 Mar 2024
2 19 -18 34 3 28 75 33 6 121
-1 -5 4 -6 -6 -19 -58 -19 -5 -67
-3 -6 -4 -3 -2 -11 -8 -11 -15 -41
Net Cash Flow -2 8 -18 25 -5 -2 8 4 -15 12

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 Mar 2024
Debtor Days 81 87 76 98 95 86 89 92 94 100
Inventory Days 56 62 40 43 52 61 56 45 52 29
Days Payable 82 102 46 80 75 75 92 92 86 85
Cash Conversion Cycle 54 47 70 61 71 72 53 45 60 44
Working Capital Days 56 52 73 68 75 79 61 53 65 52
ROCE % 25% 15% 11% 23% 20% 16% 19% 33% 29%

Shareholding Pattern

Numbers in percentages

6 Recently
Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 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%
0.06% 0.34% 0.26% 0.24% 0.43% 0.35% 0.13% 0.34% 0.35% 0.29% 1.07% 0.50%
0.00% 0.00% 0.00% 0.00% 0.00% 0.11% 0.05% 0.13% 0.11% 0.00% 0.54% 0.72%
48.92% 48.64% 48.72% 48.73% 48.56% 48.51% 48.79% 48.51% 48.52% 48.67% 47.37% 47.76%
No. of Shareholders 44,85146,20246,82340,71041,49940,43044,27845,44846,72846,96948,51263,915

* 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