Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • D Link India
Join Channel
Consolidated Standalone

D-Link (India)

₹546.3 -18 | 3.2%

Market Cap ₹1939 Cr.

Stock P/E 20.9

P/B 4.4

Current Price ₹546.3

Book Value ₹ 123.8

Face Value 2

52W High ₹728

Dividend Yield 2.38%

52W Low ₹ 255.9

Edit Ratio

D-Link (India) Research see more...

Overview Inc. Year: 2008Industry: IT - Networking

D-Link (India) Ltd. is an India-based networking employer. The Company is engaged inside the advertising and distribution of networking products in India and the South Asian Association for Regional Cooperation (SAARC) vicinity. It is a subsidiary of D-Link Corporation. It offers merchandise that make bigger throughout diverse areas of community infrastructure, which includes switching, safety, wireless, Internet protocol (IP) surveillance, storage and dependent cabling. It offers various wi-fi alternating current (AC) routers, cameras and wireless adapters. Its offerings also encompass edge routers, cloud managed switchers, smart managed switches, wireless controllers and digital non-public network routers.

Read More..

D-Link (India) Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

D-Link (India) Quarterly Results

#(Fig in Cr.) Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
Net Sales 296 294 280 311 300 308 294 334 346 337
Other Income 1 1 2 3 3 3 4 4 5 4
Total Income 297 295 282 314 303 311 298 338 351 341
Total Expenditure 274 263 244 284 273 278 265 303 318 304
Operating Profit 23 32 38 30 30 34 33 35 34 37
Interest 0 0 0 1 0 0 0 0 0 0
Depreciation 1 1 1 1 1 2 2 2 2 2
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 22 30 36 28 28 32 31 34 32 35
Provision for Tax 6 8 9 7 7 8 8 8 8 9
Profit After Tax 16 23 27 20 21 24 23 25 24 27
Adjustments -0 0 -0 -0 -0 0 -0 0 0 -0
Profit After Adjustments 16 23 27 20 21 24 23 25 24 27
Adjusted Earnings Per Share 4.6 6.4 7.7 5.7 5.9 6.7 6.5 7.1 6.6 7.5

D-Link (India) Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
Net Sales 641 721 707 644 716 740 727 918 1181 1236 1311
Other Income 2 1 2 3 2 9 7 7 7 14 17
Total Income 642 723 709 647 718 749 733 925 1188 1250 1328
Total Expenditure 607 683 681 625 670 698 685 862 1066 1118 1190
Operating Profit 35 40 27 21 48 51 49 63 122 132 139
Interest 0 0 1 1 0 1 1 0 1 1 0
Depreciation 2 2 2 1 1 6 5 5 5 6 8
Exceptional Income / Expenses 0 0 0 0 -5 5 0 0 0 0 0
Profit Before Tax 33 37 25 19 41 50 42 57 116 124 132
Provision for Tax 11 13 9 6 15 14 11 15 30 32 33
Profit After Tax 22 24 17 13 26 35 31 42 86 93 99
Adjustments -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 0
Profit After Adjustments 22 24 17 13 26 35 31 42 86 93 99
Adjusted Earnings Per Share 6.2 6.9 4.7 3.6 7.4 9.9 8.8 11.9 24.3 26.1 27.7

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 5% 19% 12% 0%
Operating Profit CAGR 8% 39% 22% 0%
PAT CAGR 8% 44% 29% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 67% 48% 41% 14%
ROE Average 23% 21% 18% 15%
ROCE Average 31% 28% 25% 22%

D-Link (India) Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Shareholder's Funds 135 156 174 186 210 239 266 303 378 435
Minority's Interest 0 0 0 0 0 0 0 0 0 0
Borrowings 0 0 0 0 0 0 0 0 0 0
Other Non-Current Liabilities -0 -2 -3 -5 -2 5 23 23 27 23
Total Current Liabilities 126 174 113 153 161 174 190 251 316 360
Total Liabilities 261 329 283 334 368 417 479 576 721 818
Fixed Assets 35 35 34 33 32 42 38 34 40 38
Other Non-Current Assets 3 3 3 3 4 3 25 26 29 30
Total Current Assets 223 292 246 297 333 373 417 517 652 751
Total Assets 261 329 283 334 368 417 479 576 721 818

D-Link (India) Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Opening Cash & Cash Equivalents 3 1 9 -9 16 11 9 17 20 6
Cash Flow from Operating Activities 2 19 -18 34 3 28 75 33 6 121
Cash Flow from Investing Activities -1 -5 4 -6 -6 -19 -58 -19 -5 -67
Cash Flow from Financing Activities -3 -6 -4 -3 -2 -11 -8 -11 -15 -41
Net Cash Inflow / Outflow -2 8 -18 25 -5 -2 8 4 -15 12
Closing Cash & Cash Equivalent 1 9 -9 16 11 9 17 20 6 18

D-Link (India) Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Earnings Per Share (Rs) 6.16 6.87 4.7 3.57 7.45 9.92 8.83 11.91 24.32 26.09
CEPS(Rs) 6.66 7.34 5.13 3.98 7.8 11.54 10.36 13.39 25.73 27.87
DPS(Rs) 0.7 0.7 0.5 0.5 1 1.5 1.8 3 10 13
Book NAV/Share(Rs) 38.02 44.05 49.01 52.25 59.11 67.18 75 85.23 106.58 122.57
Core EBITDA Margin(%) 5.28 5.28 3.59 2.83 6.42 5.72 5.76 6.11 9.74 9.5
EBIT Margin(%) 5.24 5.25 3.67 3.07 5.79 6.79 5.95 6.25 9.92 10.13
Pre Tax Margin(%) 5.17 5.2 3.6 2.94 5.78 6.69 5.84 6.2 9.84 10.05
PAT Margin (%) 3.41 3.38 2.36 1.97 3.7 4.76 4.31 4.6 7.32 7.5
Cash Profit Margin (%) 3.69 3.61 2.58 2.19 3.87 5.53 5.06 5.18 7.74 8.01
ROA(%) 8.37 8.26 5.45 4.11 7.53 8.96 6.99 8.01 13.31 12.03
ROE(%) 16.19 16.73 10.09 7.06 13.38 15.71 12.42 14.87 25.36 22.77
ROCE(%) 24.46 25.8 15.17 10.65 20.96 22.4 17.14 20.18 34.41 30.77
Receivable days 80.9 79.37 82.29 90.39 91.11 88.79 88.5 81.28 82.87 95.12
Inventory Days 44.5 44.98 42.52 36.66 37.56 44.97 47.83 37.51 36.75 32.75
Payable days 82.24 86.39 74.35 64.98 74.77 74.32 83.74 80.77 79.84 83.57
PER(x) 26.7 17.16 29.79 22.8 11.23 6.12 11.89 11.71 9.61 10.49
Price/Book(x) 4.32 2.67 2.85 1.56 1.42 0.9 1.4 1.64 2.19 2.23
Dividend Yield(%) 0.43 0.59 0.36 0.61 1.2 2.47 1.71 2.15 4.28 4.75
EV/Net Sales(x) 0.91 0.57 0.71 0.42 0.39 0.26 0.43 0.48 0.67 0.74
EV/Core EBITDA(x) 16.55 10.34 18.37 12.77 5.83 3.82 6.38 7.06 6.49 6.91
Net Sales Growth(%) 0 12.56 -2.05 -8.89 11.19 3.41 -1.83 26.4 28.56 4.67
EBIT Growth(%) 0 12.82 -31.52 -23.8 109.67 21.19 -13.87 32.66 104.14 6.85
PAT Growth(%) 0 11.52 -31.6 -23.88 108.36 33.16 -10.98 34.89 104.22 7.26
EPS Growth(%) 0 11.51 -31.6 -23.88 108.36 33.17 -10.98 34.9 104.22 7.26
Debt/Equity(x) 0.02 0 0.07 0 0 0 0 0 0 0
Current Ratio(x) 1.76 1.67 2.18 1.93 2.07 2.14 2.2 2.06 2.07 2.08
Quick Ratio(x) 1.14 1.1 1.61 1.52 1.55 1.57 1.72 1.67 1.62 1.86
Interest Cover(x) 72.31 99.61 50.71 23.04 441.35 69.77 50.07 116.91 115.23 126.15
Total Debt/Mcap(x) 0 0 0.02 0 0 0 0 0 0 0

D-Link (India) Shareholding Pattern

# Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
Promoter 51.02 51.02 51.02 51.02 51.02 51.02 51.02 51.02 51.02 51.02
FII 0.26 0.24 0.43 0.36 0.12 0.34 0.35 0.29 1.07 0.51
DII 0 0 0 0.11 0.05 0.13 0.11 0 0.54 0.71
Public 48.72 48.74 48.55 48.51 48.8 48.5 48.52 48.69 47.37 47.76
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has delivered good profit growth of 29% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 21%
  • Company is almost debt free.

Cons

  • Debtor days have increased from 79.84 to 83.57days.
  • Stock is trading at 4.4 times its book value.

* 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.

D-Link (India) News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!