Nifty
Sensex
:
:
11428.30
38506.09
87.15 (0.77%)
291.62 (0.76%)

IT - Networking

Rating :
81/99  (View)

BSE: 533146 | NSE: DLINKINDIA

90.00
-1.20 (-1.32%)
15-Oct-2019 | 3:49PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  91.00
  •  91.20
  •  89.60
  •  91.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3344
  •  3.01
  •  107.75
  •  63.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 323.27
  • 10.77
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 306.12
  • 1.10%
  • 1.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.02%
  • 2.15%
  • 44.81%
  • FII
  • DII
  • Others
  • 0.72%
  • 0.00%
  • 1.30%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.08
  • 2.27
  • 0.60

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.18
  • 5.34
  • 13.24

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.60
  • 2.00
  • 15.59

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.47
  • 22.74
  • 19.55

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.11
  • 2.74
  • 2.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.92
  • 17.26
  • 17.81

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
187.59
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
176.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
11.35
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
6.05%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
2.45
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.15
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
1.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
12.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
4.28
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
7.96
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
4.24%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
2.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
715.70
659.04
706.52
721.33
640.82
Net Sales Growth
-
8.60%
-6.72%
-2.05%
12.56%
 
Cost Of Goods Sold
-
583.11
543.66
586.63
590.44
510.71
Gross Profit
-
132.59
115.38
119.89
130.89
130.11
GP Margin
-
18.53%
17.51%
16.97%
18.15%
20.30%
Total Expenditure
-
669.73
640.80
681.12
683.26
606.99
Power & Fuel Cost
-
0.92
1.00
1.05
1.11
1.02
% Of Sales
-
0.13%
0.15%
0.15%
0.15%
0.16%
Employee Cost
-
35.86
39.28
43.98
43.42
41.78
% Of Sales
-
5.01%
5.96%
6.22%
6.02%
6.52%
Manufacturing Exp.
-
3.96
0.00
0.00
1.52
1.72
% Of Sales
-
0.55%
0%
0%
0.21%
0.27%
General & Admin Exp.
-
17.07
16.96
17.82
19.26
20.32
% Of Sales
-
2.39%
2.57%
2.52%
2.67%
3.17%
Selling & Distn. Exp.
-
23.39
33.07
21.81
22.22
26.72
% Of Sales
-
3.27%
5.02%
3.09%
3.08%
4.17%
Miscellaneous Exp.
-
5.41
6.83
9.84
5.28
4.63
% Of Sales
-
0.76%
1.04%
1.39%
0.73%
0.72%
EBITDA
-
45.97
18.24
25.40
38.07
33.83
EBITDA Margin
-
6.42%
2.77%
3.60%
5.28%
5.28%
Other Income
-
2.02
2.95
2.07
1.49
1.53
Interest
-
0.09
0.86
0.51
0.38
0.46
Depreciation
-
1.27
1.42
1.53
1.68
1.79
PBT
-
46.64
18.91
25.43
37.50
33.11
Tax
-
14.90
6.22
8.75
13.12
11.25
Tax Rate
-
36.03%
32.89%
34.41%
34.99%
33.98%
PAT
-
26.45
12.69
16.67
24.38
21.86
PAT before Minority Interest
-
26.45
12.69
16.67
24.38
21.86
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
3.70%
1.93%
2.36%
3.38%
3.41%
PAT Growth
-
108.43%
-23.88%
-31.62%
11.53%
 
Unadjusted EPS
-
7.45
3.57
4.70
6.87
6.31

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
209.88
185.53
174.02
156.39
135.00
Share Capital
7.10
7.10
7.10
7.10
7.10
Total Reserves
202.78
178.43
166.92
149.29
127.90
Non-Current Liabilities
-2.46
-5.35
-3.49
-1.65
-0.26
Secured Loans
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
2.62
1.35
0.44
2.09
1.76
Current Liabilities
160.93
153.50
112.73
174.37
126.29
Trade Payables
119.92
118.99
74.57
164.42
115.07
Other Current Liabilities
9.87
1.90
3.41
4.43
2.75
Short Term Borrowings
0.00
0.00
11.48
0.00
2.27
Short Term Provisions
31.14
32.60
23.27
5.51
6.20
Total Liabilities
368.35
333.68
283.26
329.11
261.03
Net Block
32.22
33.22
33.93
34.58
35.22
Gross Block
36.22
36.15
35.45
43.67
42.99
Accumulated Depreciation
4.00
2.93
1.52
9.10
7.77
Non Current Assets
35.74
36.68
37.23
37.53
38.31
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
3.33
2.58
2.33
1.62
2.44
Other Non Current Assets
0.19
0.88
0.96
1.33
0.65
Current Assets
332.61
296.99
246.04
291.58
222.71
Current Investments
7.01
4.00
0.00
5.00
0.00
Inventories
82.88
64.40
64.92
99.70
78.12
Sundry Debtors
185.35
171.96
146.86
171.70
142.04
Cash & Bank
17.16
18.70
3.68
9.22
0.88
Other Current Assets
40.22
6.57
7.99
2.84
1.67
Short Term Loans & Adv.
31.33
31.36
22.59
3.11
0.35
Net Current Assets
171.68
143.50
133.31
117.21
96.42
Total Assets
368.35
333.67
283.27
329.11
261.02

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
2.69
33.90
-18.14
19.06
1.90
PBT
41.35
20.33
27.09
37.50
33.11
Adjustment
0.81
3.53
6.30
3.01
2.83
Changes in Working Capital
-25.56
19.03
-41.41
-6.74
-23.35
Cash after chg. in Working capital
16.59
42.89
-8.02
33.77
12.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.90
-8.99
-10.12
-14.71
-10.69
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-5.94
-6.15
4.08
-5.15
-0.95
Net Fixed Assets
0.02
-0.65
8.19
0.02
Net Investments
-3.01
-4.00
5.00
-5.00
Others
-2.95
-1.50
-9.11
-0.17
Cash from Financing Activity
-2.19
-3.00
-3.66
-5.58
-3.30
Net Cash Inflow / Outflow
-5.45
24.76
-17.72
8.34
-2.36
Opening Cash & Equivalents
16.18
-8.58
9.14
0.80
3.16
Closing Cash & Equivalent
10.73
16.18
-8.58
9.14
0.80

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
59.11
52.25
49.01
44.05
38.02
ROA
7.53%
4.11%
5.45%
8.26%
8.37%
ROE
13.38%
7.06%
10.09%
16.73%
16.19%
ROCE
20.96%
10.65%
15.17%
25.80%
24.46%
Fixed Asset Turnover
19.78
18.41
17.86
16.65
14.91
Receivable days
91.11
88.29
82.29
79.37
80.90
Inventory Days
37.56
35.81
42.52
44.98
44.50
Payable days
65.22
57.02
69.74
75.08
70.05
Cash Conversion Cycle
63.45
67.08
55.07
49.28
55.34
Total Debt/Equity
0.00
0.00
0.07
0.00
0.02
Interest Cover
441.35
23.04
50.71
99.61
72.31

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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