D-LINK INDIA LTD
DLINKINDIA · General/Diversified · NSE
₹453
Current Market Price
Fair Value (DCF)
₹669
Margin of Safety
+47.7%
Updated 2d ago
YieldIQ Score
76/100
Piotroski F-Score
8/9
Economic Moat
Wide
Confidence
67%
ROE
—
Debt/Equity
0.02
WACC
11.1%
Market Cap
₹1,608 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
11.0×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
187.2×
EBIT covers interest
Current Ratio
—
Short-term liquidity
Asset Turnover
1.85×
Revenue per ₹ of assets
Revenue CAGR (3Y)
14.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹452.8
Bear case
₹364.04
MoS -24.4%
Base case
₹668.66
MoS +32.3%
Bull case
₹760.16
MoS +40.4%
Ratio Trends
DLINKINDIA · last 7 annual periods
ROE
21.9%
ROCE
30.7%
Operating Margin
—
Debt / Equity
0.01×
PE
9.6×
EV / EBITDA
6.8×
Historical Financials
DLINKINDIA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹727 Cr | ₹918 Cr | ₹1180 Cr | ₹1235 Cr | ₹1384 Cr | +17.5% |
| EBITDA | — | ₹62.7 Cr | ₹122 Cr | ₹132 Cr | ₹147 Cr | +23.8% |
| EBIT | — | — | — | — | — | — |
| PAT | ₹313489.0K Cr | ₹42.3 Cr | ₹86.4 Cr | ₹92.6 Cr | ₹104 Cr | -97.6% |
| EPS (diluted) | ₹8.83 | — | — | — | — | +0.0% |
| CFO | ₹745970.0K Cr | ₹33.5 Cr | ₹5.9 Cr | ₹121 Cr | ₹90.0 Cr | -98.1% |
| CapEx | — | ₹-1.1 Cr | ₹-0.9 Cr | ₹-1.0 Cr | ₹-0.2 Cr | — |
| FCF | — | ₹32.4 Cr | ₹5.0 Cr | ₹120 Cr | ₹89.7 Cr | +29.0% |
| Total Assets | — | ₹513 Cr | ₹629 Cr | ₹695 Cr | ₹748 Cr | +9.9% |
| Total Debt | — | ₹3.6 Cr | ₹10.1 Cr | ₹7.7 Cr | ₹4.2 Cr | +4.1% |
| Shareholders' Equity | — | ₹303 Cr | ₹378 Cr | ₹435 Cr | ₹475 Cr | +12.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DLINKINDIA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| NELCO NELCO | — | — | Pending | 7.5% | — |
| GTLINFRA GTLINFRA | — | — | Pending | 14.7% | — |
| PARACABLES PARACABLES | — | — | Pending | 12.1% | — |
| PACEDIGITK PACEDIGITK | — | — | Pending | 22.1% | — |
| AVANTEL AVANTEL | — | — | Pending | 23.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for DLINKINDIA in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DLINKINDIA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DLINKINDIA →
Compare
Head-to-head with peers
Compare DLINKINDIA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DLINKINDIANow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.