About the Company - D-Link India Ltd
D-Link (India) Ltd. is a Public Limited Listed company incorporated on 26/05/2008 and has its registered office in the State of Goa, India. Company’s Corporate Identification Number(CIN) is L72900GA2008PLC005775 and registration number is 005775. Currently Company is involved in the business activities of Wholesale of computers, computer peripheral equipment and software. Company’s Total Operating Revenue is Rs. 903.84 Cr. and Equity Capital is Rs. 7.10 Cr. for the Year ended 31/03/2022.
Management |
---|
Name | Position Held |
---|
Mr. Hung-Yi Kao | Non Executive Chairman |
Mr. Tushar Sighat | Managing Director & CEO |
Mr. Mukesh Lulla | Non Executive Director |
Mr. Satish Godbole | Independent Director |
Mr. Rajaram Ajgaonkar | Independent Director |
Ms. Madhu Gadodia | Independent Director |
D-Link (India) Ltd. Share Price Update |
---|
Share Price | Value |
---|
Today | ₹306.00 |
Previous Day | ₹308.35 |
Basic Stock Data of D-Link India Ltd
Market Cap | 1,098 Cr. |
---|
Current Price | 309 |
---|
High / Low | 365/172 |
---|
Stock P/E | 12.1 |
---|
Book Value | 104 |
---|
Dividend Yield | 1.60 % |
---|
ROCE | 33.8 % |
---|
ROE | 25.4 % |
---|
Face Value | 2.00 |
---|
D-Link India Ltd Quarterly Results
Month | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
---|
Sales | 180 | 200 | 209 | 159 | 241 | 235 | 269 | 293 | 291 | 278 | 309 | 298 | 306 |
Expenses | 168 | 188 | 196 | 148 | 225 | 223 | 254 | 272 | 261 | 242 | 283 | 271 | 276 |
Operating Profit | 12 | 12 | 13 | 11 | 16 | 11 | 15 | 21 | 30 | 35 | 26 | 27 | 30 |
OPM % | 7% | 6% | 6% | 7% | 7% | 5% | 6% | 7% | 10% | 13% | 9% | 9% | 10% |
Other Income | 2 | 2 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 2 | 3 | 3 | 3 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
Profit before tax | 13 | 13 | 13 | 11 | 16 | 12 | 16 | 21 | 30 | 36 | 27 | 28 | 31 |
Tax % | 25% | 26% | 27% | 25% | 26% | 26% | 26% | 26% | 25% | 25% | 27% | 25% | 26% |
Net Profit | 9 | 9 | 9 | 8 | 12 | 9 | 12 | 16 | 22 | 27 | 20 | 21 | 23 |
EPS in Rs | 2.63 | 2.62 | 2.62 | 2.26 | 3.37 | 2.48 | 3.28 | 4.40 | 6.24 | 7.56 | 5.56 | 5.84 | 6.52 |
D-Link India Ltd Quarterly Chart
D-Link India Ltd Profit & Loss
Month | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|
Sales | 223 | 354 | 488 | 625 | 701 | 687 | 626 | 700 | 726 | 711 | 904 | 1,171 | 1,191 |
Expenses | 212 | 334 | 466 | 592 | 667 | 664 | 611 | 657 | 685 | 672 | 851 | 1,059 | 1,072 |
Operating Profit | 11 | 19 | 22 | 33 | 34 | 23 | 16 | 43 | 40 | 38 | 53 | 113 | 118 |
OPM % | 5% | 6% | 4% | 5% | 5% | 3% | 2% | 6% | 6% | 5% | 6% | 10% | 10% |
Other Income | 1 | 1 | 1 | 2 | 1 | 2 | 2 | -4 | 12 | 6 | 6 | 6 | 10 |
Interest | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 1 | 1 |
Depreciation | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 4 | 4 | 4 | 5 | 5 |
Profit before tax | 10 | 18 | 20 | 32 | 33 | 23 | 16 | 37 | 48 | 40 | 54 | 113 | 122 |
Tax % | 30% | 32% | 33% | 34% | 35% | 35% | 34% | 37% | 29% | 26% | 26% | 26% | |
Net Profit | 7 | 12 | 14 | 21 | 22 | 15 | 10 | 24 | 34 | 29 | 40 | 84 | 90 |
EPS in Rs | 2.35 | 4.11 | 4.53 | 6.01 | 6.06 | 4.30 | 2.93 | 6.63 | 9.60 | 8.26 | 11.40 | 23.75 | 25.48 |
Dividend Payout % | 17% | 12% | 13% | 12% | 12% | 12% | 17% | 15% | 16% | 22% | 26% | 42% | |
D-Link India Ltd Profit & Loss Yearly Chart
D-Link India Ltd Growth
|
Compounded Sales Growth |
---|
10 Years:: | 13% |
5 Years:: | 13% |
3 Years:: | 17% |
TTM:: | 9% |
D-Link India Ltd Growth
|
Compounded Profit Growth |
---|
10 Years:: | 21% |
5 Years:: | 51% |
3 Years:: | 39% |
TTM:: | 55% |
D-Link India Ltd Growth
|
Stock Price CAGR |
---|
10 Years:: | 27% |
5 Years:: | 33% |
3 Years:: | 42% |
1 Year:: | 9% |
D-Link India Ltd Growth
|
Return on Equity |
---|
10 Years:: | 15% |
5 Years:: | 17% |
3 Years:: | 18% |
Last Year:: | 25% |
No data available for the Balance Sheet data table.
D-Link India Ltd Reserves and Borrowings Chart
D-Link India Ltd Cash Flow
Month | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|
Cash from Operating Activity | -5 | -2 | 0 | 1 | 17 | -19 | 31 | -1 | 28 | 71 | 30 | 4 |
Cash from Investing Activity | 8 | -2 | 2 | -1 | -5 | 5 | -5 | -2 | -17 | -56 | -18 | -1 |
Cash from Financing Activity | -1 | -1 | 1 | -3 | -6 | -4 | -3 | -2 | -10 | -7 | -10 | -15 |
Net Cash Flow | 2 | -6 | 3 | -3 | 7 | -18 | 23 | -5 | 1 | 8 | 2 | -12 |
|
D-Link India Ltd Financial Efficiency Indicators
Month | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|
Debtor Days | 78 | 84 | 71 | 82 | 89 | 77 | 99 | 96 | 87 | 90 | 93 | 94 |
Inventory Days | 87 | 56 | 57 | 56 | 62 | 40 | 43 | 52 | 61 | 56 | 45 | 52 |
Days Payable | 91 | 77 | 72 | 82 | 101 | 46 | 80 | 75 | 75 | 92 | 92 | 86 |
Cash Conversion Cycle | 74 | 63 | 56 | 56 | 50 | 71 | 63 | 73 | 72 | 54 | 46 | 61 |
Working Capital Days | 78 | 66 | 58 | 57 | 53 | 74 | 70 | 76 | 80 | 61 | 53 | 65 |
ROCE % | 13% | 22% | 22% | 27% | 23% | 14% | 9% | 22% | 20% | 16% | 20% | 34% |
D-Link India Ltd Financial Efficiency Indicators Chart
D-Link India Ltd Share Holding Pattern
Month | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
---|
Promoters | 51.02% | 51.02% | 51.02% | 51.02% | 51.02% | 51.02% | 51.02% | 51.02% | 51.02% | 51.02% | 51.02% | 51.02% |
FIIs | 0.00% | 0.00% | 0.00% | 0.03% | 0.06% | 0.34% | 0.26% | 0.24% | 0.43% | 0.35% | 0.13% | 0.34% |
DIIs | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.11% | 0.05% | 0.13% |
Public | 48.97% | 48.98% | 48.98% | 48.95% | 48.92% | 48.64% | 48.72% | 48.73% | 48.56% | 48.51% | 48.79% | 48.51% |
No. of Shareholders | 38,708 | 42,494 | 41,308 | 45,952 | 44,851 | 46,202 | 46,823 | 40,710 | 41,499 | 40,430 | 44,278 | 45,448 |
D-Link India Ltd Shareholding Pattern Chart
No. of D-Link India Ltd Shareholders
This stock is not held by any mutual fund
D-Link India Ltd ROCE Trend
D-Link India Ltd EPS Trend
D-Link India Ltd Key Financial Ratios
Month | Mar 23 | Mar 22 | Mar 21 | Mar 20 | Mar 19 |
---|
FaceValue | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 |
Basic EPS (Rs.) | 24.32 | 11.91 | 8.83 | 9.92 | 7.45 |
Diluted EPS (Rs.) | 24.32 | 11.91 | 8.83 | 9.92 | 7.45 |
Cash EPS (Rs.) | 25.73 | 13.38 | 10.36 | 11.54 | 7.80 |
Book Value[Excl.RevalReserv]/Share (Rs.) | 106.58 | 85.23 | 75.00 | 67.18 | 59.11 |
Book Value[Incl.RevalReserv]/Share (Rs.) | 106.58 | 85.23 | 75.00 | 67.18 | 59.11 |
Revenue From Operations / Share (Rs.) | 332.51 | 258.65 | 204.63 | 208.44 | 201.58 |
PBDIT / Share (Rs.) | 34.40 | 17.64 | 13.72 | 14.48 | 13.52 |
PBIT / Share (Rs.) | 33.00 | 16.16 | 12.18 | 12.86 | 13.16 |
PBT / Share (Rs.) | 32.71 | 16.03 | 11.94 | 13.94 | 11.65 |
Net Profit / Share (Rs.) | 24.32 | 11.91 | 8.83 | 9.92 | 7.45 |
NP After MI And SOA / Share (Rs.) | 24.32 | 11.91 | 8.83 | 9.92 | 7.45 |
PBDIT Margin (%) | 10.34 | 6.81 | 6.70 | 6.94 | 6.70 |
PBIT Margin (%) | 9.92 | 6.24 | 5.95 | 6.16 | 6.52 |
PBT Margin (%) | 9.83 | 6.19 | 5.83 | 6.68 | 5.77 |
Net Profit Margin (%) | 7.31 | 4.60 | 4.31 | 4.75 | 3.69 |
NP After MI And SOA Margin (%) | 7.31 | 4.60 | 4.31 | 4.75 | 3.69 |
Return on Networth / Equity (%) | 22.82 | 13.97 | 11.77 | 14.76 | 12.60 |
Return on Capital Employeed (%) | 30.41 | 18.88 | 16.06 | 18.63 | 22.19 |
Return On Assets (%) | 13.72 | 8.25 | 7.27 | 9.34 | 7.73 |
Asset Turnover Ratio (%) | 2.10 | 1.95 | 1.80 | 2.06 | 2.19 |
Current Ratio (X) | 2.38 | 2.27 | 2.40 | 2.51 | 2.31 |
Quick Ratio (X) | 1.81 | 1.80 | 1.84 | 1.75 | 1.68 |
Dividend Payout Ratio (NP) (%) | 0.00 | 15.11 | 11.32 | 15.12 | 6.71 |
Dividend Payout Ratio (CP) (%) | 0.00 | 13.45 | 9.64 | 13.00 | 6.40 |
Earning Retention Ratio (%) | 0.00 | 84.89 | 88.68 | 84.88 | 93.29 |
Cash Earning Retention Ratio (%) | 0.00 | 86.55 | 90.36 | 87.00 | 93.60 |
Interest Coverage Ratio (%) | 120.13 | 127.55 | 56.37 | 71.39 | 511.17 |
Interest Coverage Ratio (Post Tax) (%) | 85.94 | 87.14 | 37.28 | 43.57 | 338.98 |
Enterprise Value (Cr.) | 792.24 | 442.52 | 310.84 | 196.09 | 279.85 |
EV / Net Operating Revenue (X) | 0.67 | 0.48 | 0.42 | 0.26 | 0.39 |
EV / EBITDA (X) | 6.49 | 7.07 | 6.38 | 3.82 | 5.83 |
MarketCap / Net Operating Revenue (X) | 0.70 | 0.53 | 0.51 | 0.29 | 0.41 |
Retention Ratios (%) | 0.00 | 84.88 | 88.67 | 84.87 | 93.28 |
Price / BV (X) | 2.19 | 1.64 | 1.40 | 0.90 | 1.42 |
Price / Net Operating Revenue (X) | 0.70 | 0.53 | 0.51 | 0.29 | 0.41 |
EarningsYield | 0.10 | 0.08 | 0.08 | 0.16 | 0.08 |
D-Link India Ltd Profitability Ratios (%)
D-Link India Ltd Liquidity Ratios
D-Link India Ltd Liquidity Ratios (%)
D-Link India Ltd Interest Coverage Ratios (%)
D-Link India Ltd Valuation Ratios
Fair Value of D-Link India Ltd Stock
Fair Value: ₹324.75
The stock is undervalued by 5.10% compared to the current price ₹309
*This is not Investment Advice
Strength and Weakness of D-Link India Ltd Stock
Unable to fetch valid data for stock valuation.