Nifty
Sensex
:
:
24530.90
80604.65
-269.95 (-1.09%)
-738.81 (-0.91%)

Telecommunication - Equipment

Rating :
75/99

BSE: 533146 | NSE: DLINKINDIA

534.35
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  541.00
  •  552.00
  •  531.20
  •  538.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  660254
  •  3574.61
  •  683.95
  •  255.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,071.71
  • 22.37
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,009.26
  • 2.23%
  • 4.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.02%
  • 2.80%
  • 34.01%
  • FII
  • DII
  • Others
  • 1.07%
  • 0.00%
  • 11.10%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.79
  • 10.80
  • 10.40

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.25
  • 22.61
  • 15.92

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.53
  • 21.34
  • 29.87

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.06
  • 12.42
  • 12.49

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.04
  • 2.02
  • 2.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.28
  • 7.80
  • 8.19

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
333.86
311.33
7.24%
294.03
279.93
5.04%
308.16
293.68
4.93%
299.65
295.64
1.36%
Expenses
302.85
284.48
6.46%
264.89
244.04
8.54%
277.79
263.11
5.58%
272.80
274.00
-0.44%
EBITDA
31.01
26.85
15.49%
29.14
35.89
-18.81%
30.37
30.57
-0.65%
26.85
21.64
24.08%
EBIDTM
9.29%
8.63%
9.91%
12.82%
9.86%
10.41%
8.96%
7.32%
Other Income
4.37
2.80
56.07%
3.56
1.91
86.39%
3.23
1.10
193.64%
2.97
1.37
116.79%
Interest
0.21
0.70
-70.00%
0.26
0.11
136.36%
0.26
0.09
188.89%
0.26
0.11
136.36%
Depreciation
1.63
1.42
14.79%
1.63
1.21
34.71%
1.62
1.18
37.29%
1.44
1.17
23.08%
PBT
33.54
27.53
21.83%
30.81
36.48
-15.54%
31.73
30.40
4.38%
28.11
21.73
29.36%
Tax
8.44
7.33
15.14%
7.86
9.20
-14.57%
8.10
7.70
5.19%
7.16
5.54
29.24%
PAT
25.10
20.20
24.26%
22.95
27.28
-15.87%
23.62
22.70
4.05%
20.96
16.19
29.46%
PATM
7.52%
6.49%
7.81%
9.74%
7.67%
7.73%
6.99%
5.47%
EPS
7.07
5.69
24.25%
6.46
7.68
-15.89%
6.65
6.39
4.07%
5.90
4.56
29.39%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
1,235.70
1,180.59
918.32
726.55
740.08
715.70
643.69
706.52
721.33
640.82
Net Sales Growth
-
4.67%
28.56%
26.39%
-1.83%
3.41%
11.19%
-8.89%
-2.05%
12.56%
 
Cost Of Goods Sold
-
1,033.02
983.55
789.26
596.67
597.35
583.11
543.66
586.63
590.44
510.71
Gross Profit
-
202.69
197.04
129.06
129.87
142.73
132.59
100.03
119.89
130.89
130.11
GP Margin
-
16.40%
16.69%
14.05%
17.87%
19.29%
18.53%
15.54%
16.97%
18.15%
20.30%
Total Expenditure
-
1,118.33
1,065.64
862.25
684.69
697.72
669.73
625.45
681.12
683.26
606.99
Power & Fuel Cost
-
0.52
0.62
0.69
0.75
0.87
0.92
1.00
1.05
1.11
1.02
% Of Sales
-
0.04%
0.05%
0.08%
0.10%
0.12%
0.13%
0.16%
0.15%
0.15%
0.16%
Employee Cost
-
40.88
39.85
39.04
37.72
36.68
35.86
39.28
43.98
43.42
41.78
% Of Sales
-
3.31%
3.38%
4.25%
5.19%
4.96%
5.01%
6.10%
6.22%
6.02%
6.52%
Manufacturing Exp.
-
19.43
17.48
14.01
10.32
4.81
3.96
2.68
0.00
1.52
1.72
% Of Sales
-
1.57%
1.48%
1.53%
1.42%
0.65%
0.55%
0.42%
0%
0.21%
0.27%
General & Admin Exp.
-
16.74
16.23
12.34
11.31
13.72
17.07
17.07
17.82
19.26
20.32
% Of Sales
-
1.35%
1.37%
1.34%
1.56%
1.85%
2.39%
2.65%
2.52%
2.67%
3.17%
Selling & Distn. Exp.
-
4.10
4.68
3.77
24.34
36.33
23.39
17.83
21.81
22.22
26.72
% Of Sales
-
0.33%
0.40%
0.41%
3.35%
4.91%
3.27%
2.77%
3.09%
3.08%
4.17%
Miscellaneous Exp.
-
3.64
3.23
3.14
3.58
7.95
5.41
3.92
9.84
5.28
26.72
% Of Sales
-
0.29%
0.27%
0.34%
0.49%
1.07%
0.76%
0.61%
1.39%
0.73%
0.72%
EBITDA
-
117.37
114.95
56.07
41.86
42.36
45.97
18.24
25.40
38.07
33.83
EBITDA Margin
-
9.50%
9.74%
6.11%
5.76%
5.72%
6.42%
2.83%
3.60%
5.28%
5.28%
Other Income
-
14.13
7.18
6.58
6.85
9.04
2.02
2.95
2.07
1.49
1.53
Interest
-
0.99
1.02
0.49
0.86
0.72
0.09
0.86
0.51
0.38
0.46
Depreciation
-
6.32
4.98
5.27
5.44
5.74
1.27
1.42
1.53
1.68
1.79
PBT
-
124.19
116.14
56.90
42.40
44.93
46.64
18.91
25.43
37.50
33.11
Tax
-
31.56
29.78
14.61
11.05
14.29
14.90
6.22
8.75
13.12
11.25
Tax Rate
-
25.41%
25.64%
25.68%
26.06%
28.87%
36.03%
32.89%
34.41%
34.99%
33.98%
PAT
-
92.63
86.36
42.29
31.35
35.22
26.45
12.69
16.67
24.38
21.86
PAT before Minority Interest
-
92.63
86.36
42.29
31.35
35.22
26.45
12.69
16.67
24.38
21.86
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
7.50%
7.31%
4.61%
4.31%
4.76%
3.70%
1.97%
2.36%
3.38%
3.41%
PAT Growth
-
7.26%
104.21%
34.90%
-10.99%
33.16%
108.43%
-23.88%
-31.62%
11.53%
 
EPS
-
26.09
24.33
11.91
8.83
9.92
7.45
3.57
4.70
6.87
6.16

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
435.17
378.40
302.62
266.30
238.52
209.88
185.53
174.02
156.39
135.00
Share Capital
7.10
7.10
7.10
7.10
7.10
7.10
7.10
7.10
7.10
7.10
Total Reserves
428.07
371.30
295.52
259.20
231.42
202.78
178.43
166.92
149.29
127.90
Non-Current Liabilities
22.79
27.20
23.09
23.30
5.15
-2.46
-5.35
-3.49
-1.65
-0.26
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
24.26
23.62
24.92
22.86
1.65
2.62
1.35
0.44
2.09
1.76
Current Liabilities
360.23
315.89
250.75
189.54
173.79
160.93
153.50
112.73
174.37
126.29
Trade Payables
241.59
231.42
198.87
150.44
123.34
119.92
118.99
74.57
164.42
115.07
Other Current Liabilities
12.75
10.46
7.81
9.23
6.91
9.75
1.95
3.41
4.43
2.75
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11.48
0.00
2.27
Short Term Provisions
105.89
74.01
44.06
29.87
43.54
31.26
32.55
23.27
5.51
6.20
Total Liabilities
818.19
721.49
576.46
479.14
417.46
368.35
333.68
283.26
329.11
261.03
Net Block
37.81
40.39
34.23
37.62
41.57
32.22
33.22
33.93
34.58
35.22
Gross Block
50.54
60.07
49.52
52.54
51.13
36.22
36.15
35.45
43.67
42.99
Accumulated Depreciation
12.72
19.68
15.30
14.93
9.56
4.00
2.93
1.52
9.10
7.77
Non Current Assets
67.63
69.02
59.90
62.27
44.71
35.74
36.68
37.23
37.53
38.31
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
25.47
24.54
25.67
24.66
3.14
3.33
2.58
2.33
1.62
2.44
Other Non Current Assets
4.34
4.09
0.00
0.00
0.00
0.19
0.88
0.96
1.33
0.65
Current Assets
750.56
652.46
516.56
416.86
372.74
332.61
296.99
246.04
291.58
222.71
Current Investments
157.73
93.18
82.57
48.53
22.15
7.01
4.00
0.00
5.00
0.00
Inventories
81.87
139.89
97.82
90.95
99.47
82.88
64.40
64.92
99.70
78.12
Sundry Debtors
339.29
304.74
231.38
177.62
174.70
185.35
171.96
146.86
171.70
142.04
Cash & Bank
62.45
37.33
52.78
61.97
19.61
17.16
18.70
3.68
9.22
0.88
Other Current Assets
109.24
2.08
2.17
1.64
56.81
40.22
37.93
30.58
5.95
1.67
Short Term Loans & Adv.
107.38
75.24
49.84
36.16
54.97
31.33
31.18
22.59
3.11
0.35
Net Current Assets
390.34
336.57
265.81
227.32
198.95
171.68
143.50
133.31
117.21
96.42
Total Assets
818.19
721.48
576.46
479.13
417.45
368.35
333.67
283.27
329.11
261.02

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
120.54
5.89
33.49
74.60
28.39
2.69
33.90
-18.14
19.06
1.90
PBT
124.19
116.14
56.90
42.40
49.50
41.45
18.91
27.09
37.50
33.11
Adjustment
-3.70
-0.03
1.62
4.18
2.81
0.81
3.53
6.30
3.01
2.83
Changes in Working Capital
32.57
-80.58
-10.05
38.23
-11.23
-25.66
20.45
-41.41
-6.74
-23.35
Cash after chg. in Working capital
153.06
35.53
48.47
84.81
41.08
16.59
42.89
-8.02
33.77
12.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-32.52
-29.64
-14.98
-10.21
-12.69
-13.90
-8.99
-10.12
-14.71
-10.69
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-66.73
-5.03
-18.53
-58.23
-19.13
-5.94
-6.15
4.08
-5.15
-0.95
Net Fixed Assets
9.30
-10.76
-0.48
-1.37
-10.24
0.02
-0.65
8.19
0.02
Net Investments
-64.55
-10.61
-34.04
-26.38
-15.14
-3.01
-4.00
5.00
-5.00
Others
-11.48
16.34
15.99
-30.48
6.25
-2.95
-1.50
-9.11
-0.17
Cash from Financing Activity
-41.40
-15.45
-11.24
-8.36
-11.29
-2.19
-3.00
-3.66
-5.58
-3.30
Net Cash Inflow / Outflow
12.41
-14.59
3.72
8.01
-2.04
-5.45
24.76
-17.72
8.34
-2.36
Opening Cash & Equivalents
5.83
20.42
16.70
8.69
10.73
16.18
-8.58
9.14
0.80
3.16
Closing Cash & Equivalent
18.24
5.83
20.42
16.70
8.69
10.73
16.18
-8.58
9.14
0.80

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
122.57
106.58
85.23
75.00
67.18
59.11
52.25
49.01
44.05
38.02
ROA
12.03%
13.31%
8.01%
6.99%
8.96%
7.53%
4.11%
5.45%
8.26%
8.37%
ROE
22.77%
25.36%
14.87%
12.42%
15.71%
13.38%
7.06%
10.09%
16.73%
16.19%
ROCE
30.77%
34.41%
20.18%
17.14%
22.40%
20.96%
10.65%
15.17%
25.80%
24.46%
Fixed Asset Turnover
22.34
21.55
17.99
14.02
16.94
19.78
17.98
17.86
16.65
14.91
Receivable days
95.12
82.87
81.28
88.50
88.79
91.11
90.39
82.29
79.37
80.90
Inventory Days
32.75
36.75
37.51
47.83
44.97
37.56
36.66
42.52
44.98
44.50
Payable days
83.57
79.84
80.77
83.74
63.41
65.22
58.18
69.74
75.08
70.05
Cash Conversion Cycle
44.30
39.78
38.02
52.59
70.35
63.45
68.88
55.07
49.28
55.34
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.07
0.00
0.02
Interest Cover
126.15
115.23
116.91
50.07
69.77
441.35
23.04
50.71
99.61
72.31

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.