| Key Financial Ratios of D-Link India (in Rs. Cr.) |
Mar 25 |
Mar 24 |
Mar 23 |
Mar 22 |
Mar 21 |
|
| Per Share Ratios |
|
|
|
|
|
|
| Basic EPS (Rs.) |
29.37 |
26.09 |
24.32 |
11.91 |
8.83 |
|
| Diluted EPS (Rs.) |
29.37 |
26.09 |
24.32 |
11.91 |
8.83 |
|
| Cash EPS (Rs.) |
31.32 |
27.87 |
25.73 |
13.38 |
10.36 |
|
| Book Value [ExclRevalReserve]/Share (Rs.) |
133.92 |
122.57 |
106.58 |
85.23 |
75.00 |
|
| Book Value [InclRevalReserve]/Share (Rs.) |
133.92 |
122.57 |
106.58 |
85.23 |
75.00 |
|
| Revenue from Operations/Share (Rs.) |
389.77 |
348.04 |
332.51 |
258.65 |
204.63 |
|
| PBDIT/Share (Rs.) |
41.51 |
37.04 |
34.40 |
17.64 |
13.72 |
|
| PBIT/Share (Rs.) |
39.55 |
35.26 |
33.00 |
16.16 |
12.18 |
|
| PBT/Share (Rs.) |
39.34 |
34.98 |
32.71 |
16.03 |
11.94 |
|
| Net Profit/Share (Rs.) |
29.37 |
26.09 |
24.32 |
11.91 |
8.83 |
|
| NP After MI And SOA / Share (Rs.) |
29.37 |
26.09 |
24.32 |
11.91 |
8.83 |
|
| Profitability Ratios |
|
|
|
|
|
|
| PBDIT Margin (%) |
10.64 |
10.64 |
10.34 |
6.81 |
6.70 |
|
| PBIT Margin (%) |
10.14 |
10.13 |
9.92 |
6.24 |
5.95 |
|
| PBT Margin (%) |
10.09 |
10.05 |
9.83 |
6.19 |
5.83 |
|
| Net Profit Margin (%) |
7.53 |
7.49 |
7.31 |
4.60 |
4.31 |
|
| NP After MI And SOA Margin (%) |
7.53 |
7.49 |
7.31 |
4.60 |
4.31 |
|
| Return on Networth/Equity (%) |
21.92 |
21.28 |
22.82 |
13.97 |
11.77 |
|
| Return on Capital Employed (%) |
29.43 |
28.60 |
30.41 |
18.88 |
16.06 |
|
| Return on Assets (%) |
13.93 |
13.32 |
13.72 |
8.25 |
7.27 |
|
| Total Debt/Equity (X) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Asset Turnover Ratio (%) |
1.92 |
1.87 |
2.07 |
1.95 |
168.49 |
|
| Liquidity Ratios |
|
|
|
|
|
|
| Current Ratio (X) |
2.59 |
2.52 |
2.38 |
2.27 |
2.40 |
|
| Quick Ratio (X) |
2.30 |
2.20 |
1.81 |
1.80 |
1.84 |
|
| Inventory Turnover Ratio (X) |
17.38 |
0.00 |
0.00 |
0.00 |
7.99 |
|
| Dividend Payout Ratio (NP) (%) |
61.29 |
38.32 |
12.33 |
15.11 |
11.32 |
|
| Dividend Payout Ratio (CP) (%) |
57.47 |
35.88 |
11.66 |
13.45 |
9.64 |
|
| Earnings Retention Ratio (%) |
38.71 |
61.68 |
87.67 |
84.89 |
88.68 |
|
| Cash Earnings Retention Ratio (%) |
42.53 |
64.12 |
88.34 |
86.55 |
90.36 |
|
| Coverage Ratios |
|
|
|
|
|
|
| Interest Coverage Ratios (%) |
197.14 |
132.52 |
120.13 |
127.55 |
50.07 |
|
| Interest Coverage Ratios (Post Tax) (%) |
197.14 |
132.52 |
120.13 |
127.55 |
50.07 |
|
| Valuation Ratios |
|
|
|
|
|
|
| Enterprise Value (Cr.) |
1,385.69 |
908.79 |
792.24 |
442.52 |
310.84 |
|
| EV/Net Operating Revenue (X) |
1.00 |
0.74 |
0.67 |
0.48 |
0.43 |
|
| EV/EBITDA (X) |
9.40 |
6.91 |
6.49 |
7.07 |
6.38 |
|
| MarketCap/Net Operating Revenue (X) |
1.06 |
0.79 |
0.70 |
0.54 |
0.51 |
|
| Retention Ratios (%) |
38.70 |
61.67 |
87.66 |
84.88 |
88.67 |
|
| Price/BV (X) |
3.08 |
2.23 |
2.19 |
1.64 |
1.40 |
|
| Price/Net Operating Revenue |
1.06 |
0.79 |
0.70 |
0.54 |
0.51 |
|
| Earnings Yield |
0.07 |
0.10 |
0.10 |
0.09 |
0.08 |
|
Source : Dion Global Solutions Limited
