Nifty
:
25461.00
Sensex
:
83432.89
55.70 (0.22%)
193.42 (0.23%)
Nifty
Sensex
:
:
25461.00
83432.89
55.70 (0.22%)
193.42 (0.23%)

Dixon Technologies (India) Ltd.

Consumer Durables - Domestic Appliances

Rating :
68/99

BSE: 540699 | NSE: DIXON

NSE BSE
15202.00
04-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  15025
  •  15282
  •  14929
  •  15074.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  466319
  •  7077386511
  •  19148.9
  •  10620

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 91,925.77
  • 83.91
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 91,864.52
  • 0.05%
  • 30.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.27%
  • 0.66%
  • 11.29%
  • FII
  • DII
  • Others
  • 21.81%
  • 22.36%
  • 11.61%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.86
  • 32.09
  • 18.26

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 36.32
  • 25.34
  • 12.87

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 41.66
  • 25.00
  • 24.59

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 103.56
  • 120.81
  • 112.80

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.18
  • 28.79
  • 28.69

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 53.87
  • 68.31
  • 64.31

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
61.64
181.83
192.57
266.73
P/E Ratio
246.63
83.61
78.94
56.99
Revenue
17691
38860
56162
75147
EBITDA
698
1508
2203
2939
Net Income
368
1096
1162
1614
ROA
6.3
9.2
7
7.2
P/B Ratio
65.22
30.43
22.41
16.11
ROE
24.68
46.57
31.52
31.96
FCFF
-48
97
672
1252
FCFF Yield
-0.05
0.11
0.74
1.38
Net Debt
280
407
-267
-1387
BVPS
233.08
499.62
678.26
943.85

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
10,292.54
4,657.97
120.97%
10,453.68
4,818.25
116.96%
11,534.08
4,943.18
133.33%
6,579.80
3,271.50
101.12%
Expenses
9,849.75
4,475.52
120.08%
10,063.16
4,633.86
117.17%
11,107.71
4,744.27
134.13%
6,331.90
3,139.63
101.68%
EBITDA
442.79
182.45
142.69%
390.52
184.39
111.79%
426.37
198.91
114.35%
247.90
131.87
87.99%
EBIDTM
4.30%
3.92%
3.74%
3.83%
3.70%
4.02%
3.77%
4.03%
Other Income
11.28
16.68
-32.37%
6.50
2.32
180.17%
-5.73
0.72
-
8.18
2.85
187.02%
Interest
46.26
21.40
116.17%
40.87
22.20
84.10%
37.93
17.12
121.55%
29.29
14.00
109.21%
Depreciation
85.91
51.03
68.35%
74.60
40.70
83.29%
66.00
36.44
81.12%
54.51
33.71
61.70%
PBT
572.27
126.70
351.67%
281.55
123.81
127.40%
526.32
146.07
260.32%
172.28
87.01
98.00%
Tax
111.08
32.21
244.86%
68.90
28.67
140.32%
117.22
35.18
233.20%
40.02
22.85
75.14%
PAT
461.19
94.49
388.08%
212.65
95.14
123.51%
409.10
110.89
268.92%
132.26
64.16
106.14%
PATM
4.48%
2.03%
2.03%
1.97%
3.55%
2.24%
2.01%
1.96%
EPS
66.53
15.91
318.16%
28.51
16.13
76.75%
65.14
18.02
261.49%
22.34
11.56
93.25%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
38,860.10
17,690.90
12,192.01
10,697.08
6,448.17
4,400.12
2,984.45
2,841.63
2,457.03
1,388.26
1,201.34
Net Sales Growth
119.66%
45.10%
13.98%
65.89%
46.55%
47.43%
5.03%
15.65%
76.99%
15.56%
 
Cost Of Goods Sold
35,832.82
16,038.95
11,020.74
9,779.24
5,769.72
3,860.20
2,609.27
2,510.27
2,180.17
1,212.31
1,084.41
Gross Profit
3,027.28
1,651.95
1,171.27
917.84
678.45
539.91
375.18
331.36
276.85
175.96
116.94
GP Margin
7.79%
9.34%
9.61%
8.58%
10.52%
12.27%
12.57%
11.66%
11.27%
12.67%
9.73%
Total Expenditure
37,352.52
16,987.03
11,675.76
10,312.77
6,156.30
4,172.58
2,848.30
2,728.94
2,365.79
1,332.48
1,169.57
Power & Fuel Cost
-
65.79
47.33
40.41
26.39
22.20
18.38
14.47
10.97
8.68
6.83
% Of Sales
-
0.37%
0.39%
0.38%
0.41%
0.50%
0.62%
0.51%
0.45%
0.63%
0.57%
Employee Cost
-
332.67
251.67
197.79
137.07
117.96
83.87
72.75
63.91
54.89
36.85
% Of Sales
-
1.88%
2.06%
1.85%
2.13%
2.68%
2.81%
2.56%
2.60%
3.95%
3.07%
Manufacturing Exp.
-
398.45
243.93
203.67
147.68
119.35
82.80
75.42
70.70
20.74
15.59
% Of Sales
-
2.25%
2.00%
1.90%
2.29%
2.71%
2.77%
2.65%
2.88%
1.49%
1.30%
General & Admin Exp.
-
40.12
22.91
22.79
14.54
8.07
17.52
29.55
10.92
5.66
3.91
% Of Sales
-
0.23%
0.19%
0.21%
0.23%
0.18%
0.59%
1.04%
0.44%
0.41%
0.33%
Selling & Distn. Exp.
-
33.49
30.06
27.04
24.44
14.90
14.90
10.51
14.93
3.03
1.37
% Of Sales
-
0.19%
0.25%
0.25%
0.38%
0.34%
0.50%
0.37%
0.61%
0.22%
0.11%
Miscellaneous Exp.
-
77.56
59.12
41.83
36.46
29.88
21.55
15.97
14.18
27.17
1.37
% Of Sales
-
0.44%
0.48%
0.39%
0.57%
0.68%
0.72%
0.56%
0.58%
1.96%
1.72%
EBITDA
1,507.58
703.87
516.25
384.31
291.87
227.54
136.15
112.69
91.24
55.78
31.77
EBITDA Margin
3.88%
3.98%
4.23%
3.59%
4.53%
5.17%
4.56%
3.97%
3.71%
4.02%
2.64%
Other Income
20.23
22.56
5.61
3.81
1.58
5.20
5.63
4.17
1.41
2.81
2.93
Interest
154.35
80.96
64.07
49.40
32.72
39.44
26.32
13.45
15.54
12.09
10.33
Depreciation
281.02
161.88
114.63
83.95
43.72
36.53
21.65
15.18
10.71
8.44
6.90
PBT
1,552.42
483.59
343.16
254.77
217.01
156.77
93.81
88.23
66.39
38.07
17.47
Tax
337.22
118.91
89.70
64.38
57.21
36.27
30.45
27.33
18.82
7.90
5.27
Tax Rate
21.72%
24.59%
26.14%
25.27%
26.36%
23.14%
32.46%
30.98%
28.35%
22.39%
30.17%
PAT
1,215.20
367.75
255.52
190.17
159.80
120.50
63.36
60.90
47.57
27.38
11.30
PAT before Minority Interest
1,078.16
374.92
255.08
190.33
159.80
120.50
63.36
60.90
47.57
27.38
12.20
Minority Interest
-137.04
-7.17
0.44
-0.16
0.00
0.00
0.00
0.00
0.00
0.00
-0.90
PAT Margin
3.13%
2.08%
2.10%
1.78%
2.48%
2.74%
2.12%
2.14%
1.94%
1.97%
0.94%
PAT Growth
233.22%
43.92%
34.36%
19.01%
32.61%
90.18%
4.04%
28.02%
73.74%
142.30%
 
EPS
201.86
61.09
42.45
31.59
26.54
20.02
10.52
10.12
7.90
4.55
1.88

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
1,694.85
1,284.91
996.78
737.30
541.33
378.22
314.97
197.07
117.57
94.86
Share Capital
11.96
11.91
11.87
11.71
11.57
11.33
11.33
10.99
3.10
3.10
Total Reserves
1,664.43
1,256.16
973.96
716.87
525.50
364.25
303.65
186.08
114.47
91.76
Non-Current Liabilities
535.45
453.81
543.95
237.59
121.64
183.58
15.70
12.81
61.71
48.86
Secured Loans
112.60
145.23
297.32
79.96
11.02
6.06
7.92
9.81
14.64
3.25
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.08
0.08
0.08
37.50
37.50
Long Term Provisions
21.38
17.26
14.28
8.75
6.50
4.63
3.62
3.17
2.41
1.70
Current Liabilities
4,731.62
2,940.99
2,735.89
1,870.77
1,033.99
929.05
634.87
578.55
232.53
174.09
Trade Payables
4,059.75
2,451.88
2,313.74
1,709.67
939.06
739.68
514.74
503.01
185.22
122.20
Other Current Liabilities
650.86
462.57
285.99
84.05
17.57
50.12
79.88
23.72
12.92
8.38
Short Term Borrowings
4.00
5.30
120.34
71.34
71.80
129.94
32.64
33.06
24.91
39.12
Short Term Provisions
17.01
21.24
15.82
5.71
5.55
9.30
7.61
18.76
9.47
4.39
Total Liabilities
6,989.53
4,679.43
4,277.17
2,845.66
1,696.96
1,490.85
965.54
788.43
411.81
320.80
Net Block
1,996.25
1,243.64
1,003.29
550.23
414.08
240.94
179.05
136.56
123.59
97.00
Gross Block
2,453.84
1,530.68
1,184.81
676.33
496.58
288.36
205.10
147.20
167.31
133.87
Accumulated Depreciation
454.22
283.67
176.44
121.02
79.46
46.79
25.41
10.57
42.66
36.87
Non Current Assets
2,153.25
1,540.16
1,130.17
654.58
450.78
421.47
211.30
150.73
139.37
113.93
Capital Work in Progress
68.34
119.70
22.39
72.39
9.55
18.77
15.94
1.96
0.01
0.00
Non Current Investment
20.04
14.15
5.94
0.00
0.00
0.00
0.00
0.00
0.10
6.03
Long Term Loans & Adv.
67.20
161.38
94.18
31.96
27.15
161.76
16.31
12.21
15.67
10.89
Other Non Current Assets
1.42
1.29
4.37
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
4,836.28
3,139.27
3,147.00
2,191.08
1,246.18
1,069.38
754.24
637.69
272.45
206.87
Current Investments
0.00
30.00
135.02
95.25
0.00
7.61
11.12
0.00
0.00
0.00
Inventories
1,695.01
957.87
1,155.69
743.25
497.84
408.36
322.34
282.20
136.28
113.03
Sundry Debtors
2,317.88
1,715.45
1,356.35
1,089.06
515.12
516.74
298.50
280.21
88.75
55.30
Cash & Bank
208.65
229.18
182.34
68.88
100.16
36.72
44.12
15.33
7.46
6.89
Other Current Assets
614.74
9.09
8.61
11.72
133.06
99.94
78.16
59.95
39.96
31.64
Short Term Loans & Adv.
594.33
197.68
308.99
182.92
103.21
79.64
74.96
58.69
39.38
30.59
Net Current Assets
104.66
198.28
411.11
320.31
212.19
140.32
119.37
59.14
39.92
32.78
Total Assets
6,989.53
4,679.43
4,277.17
2,845.66
1,696.96
1,490.85
965.54
788.42
411.82
320.80

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
584.31
725.75
272.76
170.11
237.34
-3.06
67.88
52.88
PBT
483.59
343.16
254.71
217.01
156.77
93.81
88.23
66.39
Adjustment
231.32
188.19
136.12
82.27
81.19
48.90
26.91
25.61
Changes in Working Capital
-8.81
276.39
-64.09
-74.29
42.33
-127.51
-27.17
-23.65
Cash after chg. in Working capital
706.10
807.74
326.74
224.99
280.28
15.20
87.98
68.34
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-121.79
-81.99
-53.98
-54.88
-42.94
-18.27
-20.10
-15.46
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-530.90
-355.55
-464.46
-265.40
-99.31
-63.79
-99.72
-43.42
Net Fixed Assets
-135.17
-215.76
-202.57
-131.14
-162.36
-61.57
-68.23
Net Investments
13.48
89.15
-86.61
-95.27
-27.01
-4.75
-4.20
Others
-409.21
-228.94
-175.28
-38.99
90.06
2.53
-27.29
Cash from Financing Activity
-69.97
-329.62
304.32
63.47
-57.36
68.62
41.79
-8.42
Net Cash Inflow / Outflow
-16.56
40.58
112.62
-31.82
80.67
1.76
9.95
1.04
Opening Cash & Equivalents
217.04
176.46
63.84
95.66
14.43
12.67
2.71
1.68
Closing Cash & Equivalent
200.48
217.04
176.46
63.84
95.66
14.43
12.67
2.71

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
280.33
212.94
166.10
124.44
92.84
66.33
55.62
35.88
75.78
61.14
ROA
6.43%
5.70%
5.34%
7.04%
7.56%
5.16%
6.94%
7.93%
7.47%
4.01%
ROE
25.47%
22.63%
22.20%
25.25%
26.41%
18.35%
23.79%
30.24%
25.78%
13.61%
ROCE
34.65%
27.98%
25.90%
32.83%
34.20%
27.33%
33.70%
37.37%
25.65%
15.76%
Fixed Asset Turnover
8.89
8.99
11.51
11.01
11.21
12.10
16.20
15.89
9.36
9.71
Receivable days
41.57
45.94
41.66
45.34
42.80
49.85
37.01
26.95
18.66
15.35
Inventory Days
27.34
31.61
32.35
35.08
37.59
44.68
38.67
30.56
32.29
30.87
Payable days
74.09
78.92
75.08
83.78
73.17
81.88
67.72
53.23
43.22
32.57
Cash Conversion Cycle
-5.18
-1.37
-1.08
-3.36
7.21
12.66
7.96
4.29
7.73
13.65
Total Debt/Equity
0.09
0.14
0.46
0.21
0.16
0.38
0.14
0.24
0.66
0.84
Interest Cover
7.10
6.38
6.16
7.63
4.97
4.56
7.56
5.27
3.92
2.69

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Dixon Technologies (India) executes JV agreement with Signify
    13th Jun 2025, 11:18 AM

    The share capital of the joint venture company will be held in the proportion of 50:50 by the Company and Signify

    Read More
  • Dixon Technologies (India) reports over 4-fold jump in Q4 consolidated net profit
    21st May 2025, 15:00 PM

    The total consolidated income of the company increased over 2-fold at Rs 10303.82 crore for Q4FY25

    Read More
  • Dixon Technologies’ arm inks pact with NxtCell India
    10th May 2025, 14:06 PM

    The agreement is for manufacturing smartphones for the iconic French tech brand Alcatel in the Indian market

    Read More
  • Dixon Technologies enters into joint venture agreement with Inventec Corporation
    2nd May 2025, 16:59 PM

    The joint venture, Dixon IT Devices, will focus on manufacturing notebook PC products, desktop PC products, including components, and servers within India

    Read More
  • Dixon, Signify ink pact to form joint venture in India
    28th Mar 2025, 14:38 PM

    The partnership will bolster company’s manufacturing excellence and superior execution abilities and Signify’s leadership in the lighting industry

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.