D-Link (India) Limited
NSE: DLINKINDIA · Information Technology · Computers Hardware & Equipments · Market cap ₹1,457 Cr
₹410.40−1.60 (−0.39%)
· Prev close ₹412.00 · Volume 29.23 K · 52W ₹368–549
NSE: DLINKINDIA · Information Technology · Computers Hardware & Equipments · Market cap ₹1,457 Cr
· Prev close ₹412.00 · Volume 29.23 K · 52W ₹368–549
If profit compounds at 25.5% (CAGR) and the stock ends at 25×, buying at ₹410 returns about 33.8% CAGR over 10 years.
| Growth assumption | Profit growth (CAGR) | Return, 10Y CAGR |
|---|---|---|
| Yours | 25.5% | 33.8% |
| Delivered FY22–26 | 25.5% | 33.7% |
| Net profit, last 4 quarters vs the 4 before | 6.8% | 13.8% |
| Half the delivered pace | 12.7% | 20.1% |
Delivered FY22–26 CAGR 25.5%
This is an exit-multiple calculation, not a discounted cash flow. Inputs: EPS for the 4 quarters Dec 2025 to Sep 2026 ₹31.03, price ₹410.40 (13 Nov close). Formula: return = (EPS × exit P/E ÷ price)^(1/10) × (1 + growth) − 1. Net profit growth is applied to EPS, so the share count is held constant. A profit fall of 100% or more has no rate and is left blank. Dividends ignored. Arithmetic, not a forecast.