D-Link (India) Ltd - Stock Valuation and Financial Performance

BSE: 533146 | NSE: DLINKINDIA | IT - Networking | Small Cap

D-Link (India) Share Price

566 3.30 0.59%
as on 11-Oct'24 16:01

DeciZen - make an informed investing decision on D-Link (India)

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

D-Link (India) stock performance -

mw4me loader
P/E Ratio (SA):
21.45
Market Cap:
2,001.9 Cr.
52-wk low:
255.9
52-wk high:
728

Is D-Link (India) Ltd an attractive stock to invest in?

1. Is D-Link (India) Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that D-Link (India) Ltd is a good quality company.

2. Is D-Link (India) Ltd undervalued or overvalued?

The key valuation ratios of D-Link (India) Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is D-Link (India) Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of D-Link (India) Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of D-Link (India):

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
D-Link (India) Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 27.4%23.2%14.3%9.3%19.9%22.7%16.8%20.3%35.3%31.6%-
Value Creation
Index
1.00.70.0-0.30.40.60.20.51.51.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 6257016876267007267119041,1711,2271,274
Sales YoY Gr.-12.1%-1.9%-8.9%11.7%3.7%-2.1%27.2%29.6%4.8%-
Adj EPS 5.86.34.12.57.78.37.510.822.923.926.3
YoY Gr.-8.4%-35.6%-37.8%202.4%8.4%-9.2%42.8%113%4.5%-
BVPS (₹) 37.943.147.650.156.163.971.280.8101.6117123.6
Adj Net
Profit
20.722.514.5927.229.426.738.281.38593
Cash Flow from Ops. 116.7-19.130.7-0.627.970.829.83.9119-
Debt/CF from Ops. 2.20-0.60000000-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 7.8%11.9%20%4.8%
Adj EPS 17%25.6%47%4.5%
BVPS13.4%15.8%18%15.2%
Share Price 16.3% 43.4% 56% 75.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
17.715.695.214.413.811.114.225.121.921.9
Op. Profit
Mgn %
5.35.13.42.56.25.65.45.99.69.49.2
Net Profit
Mgn %
3.33.22.11.43.94.13.84.26.96.97.3
Debt to
Equity
000.10000000-
Working Cap
Days
11313013815015116016914814816483
Cash Conv.
Cycle
5051577165716245484549

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 21.90%

Sales growth is growing at healthy rate in last 3 years 19.98%

Net Profit is growing at healthy rate in last 3 years 47.04%

Sales growth is not so good in last 4 quarters at 8.27%

Latest Financials - D-Link (India) Ltd.

Standalone Consolidated
TTM EPS (₹) 26.3 26.8
TTM Sales (₹ Cr.) 1,274 1,282
BVPS (₹.) 123.6 129.2
Reserves (₹ Cr.) 432 452
P/BV 4.56 4.36
PE 21.45 21.01
From the Market
52 Week Low / High (₹) 255.90 / 728.00
All Time Low / High (₹) 15.15 / 728.00
Market Cap (₹ Cr.) 2,002
Equity (₹ Cr.) 7.1
Face Value (₹) 2
Industry PE 21.5

Management X-Ray of D-Link (India):

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of D-Link (India)

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales6257016876267007267119041,1711,227
Operating Expenses 5926676646116576856728511,0591,112
Manufacturing Costs22143510141820
Material Costs5115905875445835975977899841,033
Employee Cost 30313029262627293435
Other Costs 49444635445738182324
Operating Profit 3334231543403853113116
Operating Profit Margin (%) 5.3%4.8%3.3%2.5%6.1%5.6%5.4%5.9%9.6%9.4%
Other Income 21221866613
Interest 0011001011
Depreciation 2111144456
Exceptional Items 0000-550000
Profit Before Tax 3233231637484054113122
Tax 111285141410142931
Profit After Tax 21211510243429408491
PAT Margin (%) 3.4%3.1%2.2%1.7%3.4%4.7%4.1%4.5%7.2%7.4%
Adjusted EPS (₹)6.06.14.32.96.69.68.311.423.825.6
Dividend Payout Ratio (%)12%12%12%17%15%16%22%26%42%51%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 134153169178199227253287361415
Share Capital 7777777777
Reserves 127146162171192220246280354408
Minority Interest0000000000
Debt20110000000
Long Term Debt0000000000
Short Term Debt20110000000
Trade Payables11516474119120123150199231241
Others Liabilities 77222636506172110140
Total Liabilities 259324276323354400464558702797

Fixed Assets

Gross Block27271920193031324233
Accumulated Depreciation89123711141811
Net Fixed Assets19181817162320182422
CWIP 0000000000
Investments 1722172124396599110174
Inventories7810065648399919814082
Trade Receivables141171145171184172175230303338
Cash Equivalents 0711271050382043
Others Assets46313840566276105138
Total Assets 259324276323354400464558702797

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 117-1931-12871304119
PBT 3233241637484054113122
Adjustment 3-25311310-3
Changes in Working Capital -24-1-3920-26-938-11-8132
Tax Paid -10-14-9-8-13-12-10-14-29-32
Cash Flow From Investing Activity -1-55-5-2-17-56-18-1-66
Capex -10-1-1000-1-1-1
Net Investments 0-45-4-2-16-57-18-1-67
Others 1000001111
Cash Flow From Financing Activity -3-6-4-3-2-10-7-10-15-41
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid 00-1-100-10-1-1
Dividend Paid -2-2-2-2-2-6-4-6-11-36
Others -2-3-100-3-3-3-3-5
Net Cash Flow -37-1823-5182-1212
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)18.2214.969.486.0112.4915.9912.231526.0523.38
ROCE (%)27.423.1614.39.2719.8622.716.8120.3135.3231.6
Asset Turnover Ratio2.82.412.292.092.061.921.651.771.861.64
PAT to CFO Conversion(x)0.050.81-1.273.1-0.040.822.450.750.051.31
Working Capital Days
Receivable Days69818492939089828395
Inventory Days41464438384649383733
Payable Days69867465757484818084

D-Link (India) Ltd Stock News

D-Link (India) Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of D-Link (India) on 11-Oct-2024 16:01 is ₹566.0.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 11-Oct-2024 16:01 the market cap of D-Link (India) stood at ₹2,001.9.
The latest P/E ratio of D-Link (India) as of 11-Oct-2024 16:01 is 21.45.
The latest P/B ratio of D-Link (India) as of 11-Oct-2024 16:01 is 4.56.
The 52-week high of D-Link (India) is ₹728.0 and the 52-week low is ₹255.9.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of D-Link (India) is ₹1,274 ( Cr.) .

About D-Link (India) Ltd

-Link (India) was incorporated in the year 1986. It is a global leader in the design, manufacture and marketing of advanced networking, broadband, digital, voice and data communications solutions. Following the company motto, 'Building Networks for People', D-Link continually meets the global networking and connectivity needs of digital home consumers, small office professionals, small- to medium-sized businesses, and enterprise environments.

D-Link India deals with a complete range of co-branded products from Foundry Networks Inc of US in India. It deals with the design, manufacture and marketing of networking, broadband, digital, voice, and data communications solutions. It offers its products through distributors, dealers and resellers in India and internationally. It is working on emerging technologies such as embedded systems, protocol programming, digital signal processing based systems, etc. The company is focusing on projects including development of IP phones, IPBX, Wireless LAN and Network security. D-Link (India) Ltd. is a part of the multinational D-Link Corporation, which has a presence  in over 100 countries. D-Link India's (Group) revenue was Rs 342 crore in FY'06. Its core business is in the area of networking and communications

D-Link (India) has a strong infrastructural presence with ISO 9001:2000 and ISO 14001:1996 certified state-of-the-art manufacturing plants in Goa; software and R&D centres in Goa and Bangalore; and a global tech support call centre in Mumbai. It has a nationwide network of 17 offices, 21 territory distributors, 400+ dealers and 4000+ resellers and four overseas distributors in SAARC countries providing active sales and service support.

Products & services offered:

  • Switches
  • Routers
  • LL Modem & Interface Converters
  • Security
  • Wireless
  • VOIP
  • Surveillance
  • Print Servers
  • Broadband
  • Digital Home
  • Network Storage
  • Ethernet Cards
  • Network Management
  • Structured Cabling

Awards & Achievements:-

  • CRN-Channel Champions 2007 Award (networking)
  • DQ channel-channel choice Award (Networking WLAN)
  • PC World-D-link Wireless Access Point DWL-2100Ap won India’s best Product Award
  • NASSCOM-D-Link featured among India’s Top IT Innovators.
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.