Nifty
Sensex
:
:
14583.40
49556.65
-6.95 (-0.05%)
-68.11 (-0.14%)

Telecommunication - Equipment

Rating :
61/99

BSE: 533146 | NSE: DLINKINDIA

108.50
21-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  111.05
  •  111.75
  •  108.00
  •  110.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  190589
  •  210.28
  •  136.00
  •  49.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 384.52
  • 13.28
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 365.62
  • 1.38%
  • 1.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.02%
  • 1.68%
  • 44.93%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.37%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.94
  • 0.51
  • 4.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.34
  • 2.16
  • 18.35

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.85
  • 7.63
  • 40.53

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.88
  • 17.81
  • 14.03

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.71
  • 1.96
  • 1.57

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.20
  • 10.22
  • 9.39

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
184.24
191.47
-3.78%
125.33
187.59
-33.19%
163.94
184.79
-11.28%
197.07
175.70
12.16%
Expenses
171.39
178.27
-3.86%
122.60
176.24
-30.44%
158.07
172.99
-8.62%
185.13
162.34
14.04%
EBITDA
12.85
13.19
-2.58%
2.73
11.35
-75.95%
5.87
11.80
-50.25%
11.94
13.37
-10.70%
EBIDTM
6.97%
6.89%
2.18%
6.05%
3.58%
6.38%
6.06%
7.61%
Other Income
1.80
1.32
36.36%
1.39
2.45
-43.27%
3.43
0.34
908.82%
1.84
0.38
384.21%
Interest
0.20
0.14
42.86%
0.22
0.15
46.67%
0.23
0.05
360.00%
0.19
0.04
375.00%
Depreciation
1.37
1.48
-7.43%
1.38
1.40
-1.43%
1.42
0.31
358.06%
1.45
0.32
353.12%
PBT
13.08
12.89
1.47%
2.53
12.24
-79.33%
12.25
11.78
3.99%
12.12
13.38
-9.42%
Tax
3.31
2.98
11.07%
0.64
4.28
-85.05%
3.36
4.87
-31.01%
3.67
4.45
-17.53%
PAT
9.77
9.91
-1.41%
1.89
7.96
-76.26%
8.90
6.91
28.80%
8.45
8.93
-5.38%
PATM
5.30%
5.18%
1.50%
4.24%
5.43%
3.74%
4.29%
5.08%
EPS
2.75
2.79
-1.43%
0.53
2.24
-76.34%
2.51
1.95
28.72%
2.38
2.51
-5.18%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
670.58
740.08
715.70
643.69
706.52
721.33
640.82
Net Sales Growth
-9.33%
3.41%
11.19%
-8.89%
-2.05%
12.56%
 
Cost Of Goods Sold
545.67
597.35
583.11
543.66
586.63
590.44
510.71
Gross Profit
124.91
142.73
132.59
100.03
119.89
130.89
130.11
GP Margin
18.63%
19.29%
18.53%
15.54%
16.97%
18.15%
20.30%
Total Expenditure
637.19
697.72
669.73
625.45
681.12
683.26
606.99
Power & Fuel Cost
-
0.87
0.92
1.00
1.05
1.11
1.02
% Of Sales
-
0.12%
0.13%
0.16%
0.15%
0.15%
0.16%
Employee Cost
-
36.68
35.86
39.28
43.98
43.42
41.78
% Of Sales
-
4.96%
5.01%
6.10%
6.22%
6.02%
6.52%
Manufacturing Exp.
-
5.23
3.96
2.68
0.00
1.52
1.72
% Of Sales
-
0.71%
0.55%
0.42%
0%
0.21%
0.27%
General & Admin Exp.
-
13.30
17.07
17.07
17.82
19.26
20.32
% Of Sales
-
1.80%
2.39%
2.65%
2.52%
2.67%
3.17%
Selling & Distn. Exp.
-
36.33
23.39
17.83
21.81
22.22
26.72
% Of Sales
-
4.91%
3.27%
2.77%
3.09%
3.08%
4.17%
Miscellaneous Exp.
-
7.95
5.41
3.92
9.84
5.28
4.63
% Of Sales
-
1.07%
0.76%
0.61%
1.39%
0.73%
0.72%
EBITDA
33.39
42.36
45.97
18.24
25.40
38.07
33.83
EBITDA Margin
4.98%
5.72%
6.42%
2.83%
3.60%
5.28%
5.28%
Other Income
8.46
9.04
2.02
2.95
2.07
1.49
1.53
Interest
0.84
0.72
0.09
0.86
0.51
0.38
0.46
Depreciation
5.62
5.74
1.27
1.42
1.53
1.68
1.79
PBT
39.98
44.93
46.64
18.91
25.43
37.50
33.11
Tax
10.98
14.29
14.90
6.22
8.75
13.12
11.25
Tax Rate
27.46%
28.87%
36.03%
32.89%
34.41%
34.99%
33.98%
PAT
29.01
35.22
26.45
12.69
16.67
24.38
21.86
PAT before Minority Interest
29.01
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
PAT Margin
4.33%
4.76%
3.70%
1.97%
2.36%
3.38%
3.41%
PAT Growth
-13.94%
33.16%
108.43%
-23.88%
-31.62%
11.53%
 
EPS
8.17
9.92
7.45
3.57
4.70
6.87
6.16

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
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
Total Reserves
231.42
202.78
178.43
166.92
149.29
127.90
Non-Current Liabilities
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
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1.65
2.62
1.35
0.44
2.09
1.76
Current Liabilities
173.79
160.93
153.50
112.73
174.37
126.29
Trade Payables
123.34
119.92
118.99
74.57
164.42
115.07
Other Current Liabilities
6.91
9.75
1.95
3.41
4.43
2.75
Short Term Borrowings
0.00
0.00
0.00
11.48
0.00
2.27
Short Term Provisions
43.54
31.26
32.55
23.27
5.51
6.20
Total Liabilities
417.46
368.35
333.68
283.26
329.11
261.03
Net Block
41.57
32.22
33.22
33.93
34.58
35.22
Gross Block
51.13
36.22
36.15
35.45
43.67
42.99
Accumulated Depreciation
9.56
4.00
2.93
1.52
9.10
7.77
Non Current Assets
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
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
3.14
3.33
2.58
2.33
1.62
2.44
Other Non Current Assets
0.00
0.19
0.88
0.96
1.33
0.65
Current Assets
372.74
332.61
296.99
246.04
291.58
222.71
Current Investments
22.15
7.01
4.00
0.00
5.00
0.00
Inventories
99.47
82.88
64.40
64.92
99.70
78.12
Sundry Debtors
174.70
185.35
171.96
146.86
171.70
142.04
Cash & Bank
19.61
17.16
18.70
3.68
9.22
0.88
Other Current Assets
56.81
8.89
6.75
7.99
5.95
1.67
Short Term Loans & Adv.
43.67
31.33
31.18
22.59
3.11
0.35
Net Current Assets
198.95
171.68
143.50
133.31
117.21
96.42
Total Assets
417.45
368.35
333.67
283.27
329.11
261.02

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
28.39
2.69
33.90
-18.14
19.06
1.90
PBT
49.50
41.45
18.91
27.09
37.50
33.11
Adjustment
2.81
0.81
3.53
6.30
3.01
2.83
Changes in Working Capital
-11.23
-25.66
20.45
-41.41
-6.74
-23.35
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-19.13
-5.94
-6.15
4.08
-5.15
-0.95
Net Fixed Assets
-10.24
0.02
-0.65
8.19
0.02
Net Investments
-15.14
-3.01
-4.00
5.00
-5.00
Others
6.25
-2.95
-1.50
-9.11
-0.17
Cash from Financing Activity
-11.29
-2.19
-3.00
-3.66
-5.58
-3.30
Net Cash Inflow / Outflow
-2.04
-5.45
24.76
-17.72
8.34
-2.36
Opening Cash & Equivalents
10.73
16.18
-8.58
9.14
0.80
3.16
Closing Cash & Equivalent
8.69
10.73
16.18
-8.58
9.14
0.80

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
67.18
59.11
52.25
49.01
44.05
38.02
ROA
8.96%
7.53%
4.11%
5.45%
8.26%
8.37%
ROE
15.71%
13.38%
7.06%
10.09%
16.73%
16.19%
ROCE
22.40%
20.96%
10.65%
15.17%
25.80%
24.46%
Fixed Asset Turnover
16.94
19.78
17.98
17.86
16.65
14.91
Receivable days
88.79
91.11
90.39
82.29
79.37
80.90
Inventory Days
44.97
37.56
36.66
42.52
44.98
44.50
Payable days
63.37
65.22
58.18
69.74
75.08
70.05
Cash Conversion Cycle
70.39
63.45
68.88
55.07
49.28
55.34
Total Debt/Equity
0.00
0.00
0.00
0.07
0.00
0.02
Interest Cover
69.77
441.35
23.04
50.71
99.61
72.31

Top Investors:

News Update:


  • D-Link (India) - Quarterly Results
    7th Nov 2020, 14:20 PM

    Read More

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.