Markets & distributes D-Link networking gear (routers, switches, cabling) across India via 15,000+ resellers.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
| Reserves | 231 | 259 | 296 | 371 | 428 | 468 | 465 | 499 |
| Borrowings | 10 | 7 | 4 | 10 | 8 | 4 | 11 | 15 |
| Other Liabilities | 129 | 158 | 206 | 241 | 252 | 268 | 286 | 291 |
| Total Liabilities | 377 | 431 | 513 | 629 | 695 | 748 | 769 | 811 |
| AssetsFixed Assets | 42 | 38 | 34 | 40 | 38 | 34 | 41 | 45 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 22 | 49 | 83 | 93 | 158 | 168 | 196 | 136 |
| Other Assets | 313 | 345 | 396 | 496 | 500 | 546 | 532 | 630 |
| Total Assets | 377 | 431 | 513 | 629 | 695 | 748 | 769 | 811 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 3 | 28 | 75 | 33 | 6 | 121 | 90 | 15 |
| Cash from Investing | -6 | -19 | -58 | -19 | -5 | -67 | -6 | 66 |
| Cash from Financing | -2 | -11 | -8 | -11 | -15 | -41 | -71 | -81 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 2 | 28 | 74 | 33 | 5 | 120 | 90 | 13 |
| FCF Margin | — | — | — | — | — | — | — | — |
The Earnings Per Share over the last 12 months.
Your assumption of the company's expected yearly EPS growth (e.g., 6 for 6%).
Pre-filled with the lower of median (14.0×) and current (17.9×) PE — the conservative anchor.
The annualized return you aim to achieve. We solve for the price that delivers it, then compare to today's price.
At 6.5% growth and a 14× exit, ₹525 only delivers your return if you pay ₹238. The price is currently baking in 23% growth.
EPS grows 6.5%/yr for 5 years, then fades to 6% over 2, exits at 14×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 6.5% | 31.23 |
| FY28 | 6.5% | 33.26 |
| FY29 | 6.5% | 35.42 |
| FY30 | 6.5% | 37.72 |
| FY31 | 6.5% | 40.17 |
| FY32 | 6.3% ·fade | 42.68 |
| FY33 | 6.0% ·fade | 45.24 |
Methodology: we discount normalized net profit as a proxy for owner earnings (an earnings-power approximation — not full free cash flow). Terminal growth is capped at 6% (≈ nominal GDP) regardless of the required return. This is an analytical tool, not investment advice.
Guides on how to read this kind of business and the numbers that matter.