D-LINK INDIA LTD
DLINKINDIA · General/Diversified · NSE
₹509
Current Market Price
Fair Value (DCF)
₹521
Discount to FV
+2.4%
Updated just now
YieldIQ Score
53/100
Piotroski F-Score
4/9
Economic Moat
Moderate
Confidence
70%
ROE
20.6%
Debt/Equity
0.03
WACC
11.1%
Market Cap
₹1,808 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
28.5%
Return on capital employed
EV / EBITDA
11.5×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
187.2×
EBIT covers interest
Current Ratio
2.59×
Short-term liquidity
Asset Turnover
2.09×
Revenue per ₹ of assets
Revenue CAGR (3Y)
9.9%
3-year revenue growth
Revenue CAGR (5Y)
16.6%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹509.1
Bear case
Margin of Safety -155.1%
Implied upside -60.8%
Base case
Margin of Safety +2.3%
Implied upside +2.3%
Bull case
Margin of Safety +18.4%
Implied upside +22.6%
Ratio Trends
DLINKINDIA · last 10 annual periods
ROE
20.6%
ROCE
28.5%
Operating Margin
—
Debt / Equity
0.03×
PE
9.6×
EV / EBITDA
6.8×
Historical Financials
DLINKINDIA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹918 Cr | ₹1180 Cr | ₹1235 Cr | ₹1384 Cr | ₹1566 Cr | +14.3% |
| EBITDA | ₹62.7 Cr | ₹122 Cr | ₹132 Cr | ₹147 Cr | ₹149 Cr | +24.1% |
| EBIT | ₹57.4 Cr | ₹117 Cr | ₹125 Cr | — | — | +21.5% |
| PAT | ₹42.3 Cr | ₹86.4 Cr | ₹92.6 Cr | ₹104 Cr | ₹104 Cr | +25.2% |
| EPS (diluted) | ₹11.91 | ₹24.32 | ₹26.09 | — | — | +21.7% |
| CFO | ₹33.5 Cr | ₹5.9 Cr | ₹121 Cr | ₹90.0 Cr | ₹14.9 Cr | -18.3% |
| CapEx | ₹-1.1 Cr | ₹-0.9 Cr | ₹-1.0 Cr | ₹-0.2 Cr | ₹-1.8 Cr | — |
| FCF | ₹32.4 Cr | ₹5.0 Cr | ₹120 Cr | ₹89.7 Cr | ₹13.1 Cr | -20.2% |
| Total Assets | ₹513 Cr | ₹629 Cr | ₹695 Cr | ₹748 Cr | ₹811 Cr | +12.2% |
| Total Debt | ₹3.6 Cr | ₹10.1 Cr | ₹7.7 Cr | ₹4.2 Cr | ₹14.8 Cr | +42.7% |
| Shareholders' Equity | ₹303 Cr | ₹378 Cr | ₹435 Cr | ₹475 Cr | ₹506 Cr | +13.7% |
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 |
|---|---|---|---|---|---|
GTLINFRA GTLINFRA | — | — | Pending | -14.9% | — |
NELCO NELCO | — | — | Pending | 2.6% | — |
PARACABLES PARACABLES | — | — | Pending | 12.1% | — |
PACEDIGITK PACE DIGITEK LIMITED | +29.7%+42.3% upside | 50 | Data Limited | 22.9% | — |
AVANTEL AVANTEL | — | — | Pending | 4.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
13 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹53.80/sh
Last payout
2025-11-14
₹6.00
Peak payout
₹15.00
Trailing yield
4.12%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. D-LINK INDIA LTD (DLINKINDIA.NS) trades at 509.10 vs a model fair value of 521.14, a gap of 2.4%. Piotroski F-score: 4/9. Moat label: Mod...
Read full AI analysis →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.