| Key Financial Ratios of D-Link India (in Rs. Cr.) |
Mar 20 |
Mar 19 |
Mar 18 |
Mar 17 |
Mar 16 |
|
| Per Share Ratios |
|
|
|
|
|
|
| Basic EPS (Rs.) |
9.92 |
7.45 |
3.57 |
4.97 |
6.87 |
|
| Diluted EPS (Rs.) |
9.92 |
7.45 |
3.57 |
4.97 |
6.87 |
|
| Cash EPS (Rs.) |
11.54 |
7.80 |
3.98 |
5.13 |
7.34 |
|
| Book Value [ExclRevalReserve]/Share (Rs.) |
67.18 |
59.11 |
52.25 |
49.01 |
44.05 |
|
| Book Value [InclRevalReserve]/Share (Rs.) |
67.18 |
59.11 |
52.25 |
49.01 |
44.05 |
|
| Revenue from Operations/Share (Rs.) |
208.44 |
201.58 |
181.29 |
198.99 |
203.16 |
|
| PBDIT/Share (Rs.) |
14.48 |
13.52 |
5.97 |
7.74 |
11.14 |
|
| PBIT/Share (Rs.) |
12.86 |
13.16 |
5.57 |
7.31 |
10.67 |
|
| PBT/Share (Rs.) |
13.94 |
11.65 |
5.33 |
7.16 |
10.56 |
|
| Net Profit/Share (Rs.) |
9.92 |
7.45 |
3.57 |
4.70 |
6.87 |
|
| NP After MI And SOA / Share (Rs.) |
9.92 |
7.45 |
3.57 |
4.70 |
6.87 |
|
| Profitability Ratios |
|
|
|
|
|
|
| PBDIT Margin (%) |
6.94 |
6.70 |
3.29 |
3.88 |
5.48 |
|
| PBIT Margin (%) |
6.16 |
6.52 |
3.07 |
3.67 |
5.25 |
|
| PBT Margin (%) |
6.68 |
5.77 |
2.93 |
3.59 |
5.19 |
|
| Net Profit Margin (%) |
4.75 |
3.69 |
1.97 |
2.36 |
3.37 |
|
| NP After MI And SOA Margin (%) |
4.75 |
3.69 |
1.97 |
2.35 |
3.37 |
|
| Return on Networth/Equity (%) |
14.76 |
12.60 |
6.84 |
9.58 |
15.58 |
|
| Return on Capital Employed (%) |
18.63 |
22.19 |
10.62 |
9.55 |
15.37 |
|
| Return on Assets (%) |
9.34 |
7.73 |
4.10 |
6.28 |
7.32 |
|
| Total Debt/Equity (X) |
0.00 |
0.00 |
0.00 |
0.07 |
0.00 |
|
| Asset Turnover Ratio (%) |
196.29 |
209.30 |
208.32 |
266.18 |
216.68 |
|
| Liquidity Ratios |
|
|
|
|
|
|
| Current Ratio (X) |
2.51 |
2.31 |
2.17 |
2.47 |
1.67 |
|
| Quick Ratio (X) |
1.75 |
1.68 |
1.64 |
1.75 |
1.10 |
|
| Inventory Turnover Ratio (X) |
7.44 |
8.64 |
10.00 |
10.88 |
7.23 |
|
| Dividend Payout Ratio (NP) (%) |
15.12 |
6.71 |
13.98 |
14.90 |
10.19 |
|
| Dividend Payout Ratio (CP) (%) |
13.00 |
6.40 |
12.57 |
13.65 |
9.53 |
|
| Earnings Retention Ratio (%) |
84.88 |
93.29 |
86.02 |
85.10 |
89.81 |
|
| Cash Earnings Retention Ratio (%) |
87.00 |
93.60 |
87.43 |
86.35 |
90.47 |
|
| Coverage Ratios |
|
|
|
|
|
|
| Interest Coverage Ratios (%) |
63.41 |
497.69 |
23.04 |
50.71 |
99.61 |
|
| Interest Coverage Ratios (Post Tax) (%) |
63.41 |
497.69 |
23.04 |
50.71 |
99.61 |
|
| Valuation Ratios |
|
|
|
|
|
|
| Enterprise Value (Cr.) |
196.09 |
279.85 |
270.67 |
504.51 |
409.02 |
|
| EV/Net Operating Revenue (X) |
0.26 |
0.39 |
0.42 |
0.71 |
0.57 |
|
| EV/EBITDA (X) |
3.82 |
5.83 |
12.77 |
18.37 |
10.34 |
|
| MarketCap/Net Operating Revenue (X) |
0.29 |
0.41 |
0.45 |
0.70 |
0.58 |
|
| Retention Ratios (%) |
84.87 |
93.28 |
86.01 |
85.09 |
89.80 |
|
| Price/BV (X) |
0.90 |
1.42 |
1.56 |
2.85 |
2.67 |
|
| Price/Net Operating Revenue |
0.29 |
0.41 |
0.45 |
0.70 |
0.58 |
|
| Earnings Yield |
0.16 |
0.09 |
0.04 |
0.03 |
0.06 |
|
Source : Dion Global Solutions Limited
