Nifty
Sensex
:
:
15789.90
52594.63
-79.35 (-0.50%)
-178.42 (-0.34%)

Consumer Durables - Domestic Appliances

Rating :
77/99

BSE: 540699 | NSE: DIXON

4244.85
15-Jun-2021
  • Open
  • High
  • Low
  • Previous Close
  •  4199.80
  •  4260.00
  •  4180.05
  •  4177.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  158088
  •  6696.19
  •  4457.70
  •  1042.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 24,812.03
  • 155.27
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 24,798.54
  • 0.02%
  • 33.65

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 35.04%
  • 1.06%
  • 13.10%
  • FII
  • DII
  • Others
  • 20.57%
  • 10.92%
  • 19.31%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.27
  • 25.95
  • 15.69

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 38.38
  • 32.47
  • 15.09

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 52.09
  • 34.50
  • 25.54

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 46.63

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 13.98

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 36.88

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
2,109.71
857.41
146.06%
2,182.78
993.81
119.64%
1,638.74
1,401.98
16.89%
516.94
1,146.92
-54.93%
Expenses
2,029.90
801.53
153.25%
2,082.28
942.28
120.98%
1,549.35
1,338.92
15.72%
500.05
1,094.34
-54.31%
EBITDA
79.81
55.88
42.82%
100.50
51.53
95.03%
89.39
63.06
41.75%
16.89
52.58
-67.88%
EBIDTM
3.78%
6.52%
4.60%
5.19%
5.45%
4.50%
3.27%
4.58%
Other Income
0.98
-0.03
-
0.14
1.83
-92.35%
0.25
2.83
-91.17%
0.21
0.57
-63.16%
Interest
7.13
7.68
-7.16%
7.71
8.06
-4.34%
6.91
9.37
-26.25%
5.69
9.85
-42.23%
Depreciation
12.29
10.91
12.65%
11.25
9.84
14.33%
10.92
8.17
33.66%
9.25
7.61
21.55%
PBT
61.37
37.26
64.71%
81.68
35.46
130.34%
71.81
48.35
48.52%
2.16
35.69
-93.95%
Tax
17.11
9.68
76.76%
20.09
9.16
119.32%
19.45
5.31
266.29%
0.56
12.11
-95.38%
PAT
44.26
27.58
60.48%
61.59
26.30
134.18%
52.36
43.04
21.65%
1.60
23.58
-93.21%
PATM
2.10%
3.22%
2.82%
2.65%
3.20%
3.07%
0.31%
2.06%
EPS
7.56
4.77
58.49%
10.52
4.55
131.21%
9.05
7.60
19.08%
0.28
4.16
-93.27%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
6,448.17
4,400.12
2,984.45
2,841.63
2,457.03
1,388.26
1,201.34
1,093.72
Net Sales Growth
46.55%
47.43%
5.03%
15.65%
76.99%
15.56%
9.84%
 
Cost Of Goods Sold
5,769.72
3,860.20
2,609.27
2,510.27
2,180.17
1,212.31
1,084.41
996.36
Gross Profit
678.45
539.91
375.18
331.36
276.85
175.96
116.94
97.36
GP Margin
10.52%
12.27%
12.57%
11.66%
11.27%
12.67%
9.73%
8.90%
Total Expenditure
6,161.58
4,172.58
2,848.30
2,728.94
2,365.79
1,332.48
1,169.57
1,068.27
Power & Fuel Cost
-
22.20
18.38
14.47
10.97
8.68
6.83
6.18
% Of Sales
-
0.50%
0.62%
0.51%
0.45%
0.63%
0.57%
0.57%
Employee Cost
-
117.96
83.87
72.75
63.91
54.89
36.85
32.23
% Of Sales
-
2.68%
2.81%
2.56%
2.60%
3.95%
3.07%
2.95%
Manufacturing Exp.
-
119.35
82.80
75.42
70.70
20.74
15.59
21.76
% Of Sales
-
2.71%
2.77%
2.65%
2.88%
1.49%
1.30%
1.99%
General & Admin Exp.
-
8.07
17.52
29.55
10.92
5.66
3.91
6.50
% Of Sales
-
0.18%
0.59%
1.04%
0.44%
0.41%
0.33%
0.59%
Selling & Distn. Exp.
-
14.90
14.90
10.51
14.93
3.03
1.37
2.46
% Of Sales
-
0.34%
0.50%
0.37%
0.61%
0.22%
0.11%
0.22%
Miscellaneous Exp.
-
29.88
21.55
15.97
14.18
27.17
20.62
2.78
% Of Sales
-
0.68%
0.72%
0.56%
0.58%
1.96%
1.72%
0.25%
EBITDA
286.59
227.54
136.15
112.69
91.24
55.78
31.77
25.45
EBITDA Margin
4.44%
5.17%
4.56%
3.97%
3.71%
4.02%
2.64%
2.33%
Other Income
1.58
5.20
5.63
4.17
1.41
2.81
2.93
8.32
Interest
27.44
39.44
26.32
13.45
15.54
12.09
10.33
11.23
Depreciation
43.71
36.53
21.65
15.18
10.71
8.44
6.90
5.34
PBT
217.02
156.77
93.81
88.23
66.39
38.07
17.47
17.20
Tax
57.21
36.27
30.45
27.33
18.82
7.90
5.27
3.73
Tax Rate
26.36%
23.14%
32.46%
30.98%
28.35%
22.39%
30.17%
21.69%
PAT
159.81
120.50
63.36
60.90
47.57
27.38
11.30
12.50
PAT before Minority Interest
159.81
120.50
63.36
60.90
47.57
27.38
12.20
13.47
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
-0.90
-0.97
PAT Margin
2.48%
2.74%
2.12%
2.14%
1.94%
1.97%
0.94%
1.14%
PAT Growth
32.62%
90.18%
4.04%
28.02%
73.74%
142.30%
-9.60%
 
EPS
27.27
20.56
10.81
10.39
8.12
4.67
1.93
2.13

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
541.33
378.22
314.97
197.07
117.57
94.86
84.46
Share Capital
11.57
11.33
11.33
10.99
3.10
3.10
3.10
Total Reserves
525.50
364.25
303.65
186.08
114.47
91.76
81.36
Non-Current Liabilities
121.64
183.58
15.70
12.81
61.71
48.86
46.30
Secured Loans
11.02
6.06
7.92
9.81
14.64
3.25
2.30
Unsecured Loans
0.00
0.08
0.08
0.08
37.50
37.50
37.50
Long Term Provisions
6.50
4.63
3.62
3.17
2.41
1.70
1.43
Current Liabilities
1,033.99
929.05
634.87
578.55
232.53
174.09
154.28
Trade Payables
939.06
739.68
514.74
503.01
185.22
122.20
85.52
Other Current Liabilities
17.57
50.12
79.88
23.72
12.92
8.38
17.29
Short Term Borrowings
71.80
129.94
32.64
33.06
24.91
39.12
47.06
Short Term Provisions
5.55
9.30
7.61
18.76
9.47
4.39
4.41
Total Liabilities
1,696.96
1,490.85
965.54
788.43
411.81
320.80
287.13
Net Block
414.08
240.94
179.05
136.56
123.59
97.00
84.22
Gross Block
502.89
288.36
205.10
147.20
167.31
133.87
117.47
Accumulated Depreciation
85.77
46.79
25.41
10.57
42.66
36.87
33.25
Non Current Assets
450.78
421.47
211.30
150.73
139.37
113.93
101.24
Capital Work in Progress
9.55
18.77
15.94
1.96
0.01
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.10
6.03
6.32
Long Term Loans & Adv.
27.15
161.76
16.31
12.21
15.67
10.89
10.70
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
1,246.18
1,069.38
754.24
637.69
272.45
206.87
185.88
Current Investments
0.00
7.61
11.12
0.00
0.00
0.00
0.00
Inventories
497.84
408.36
322.34
282.20
136.28
113.03
93.33
Sundry Debtors
515.12
516.74
298.50
280.21
88.75
55.30
47.28
Cash & Bank
100.16
36.72
44.12
15.33
7.46
6.89
4.62
Other Current Assets
133.06
20.30
3.20
1.26
39.96
31.64
40.65
Short Term Loans & Adv.
103.21
79.64
74.96
58.69
39.38
30.59
38.71
Net Current Assets
212.19
140.32
119.37
59.14
39.92
32.78
31.60
Total Assets
1,696.96
1,490.85
965.54
788.42
411.82
320.80
287.13

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
237.34
-3.06
67.88
52.88
PBT
156.77
93.81
88.23
66.39
Adjustment
81.19
48.90
26.91
25.61
Changes in Working Capital
42.33
-127.51
-27.17
-23.65
Cash after chg. in Working capital
280.28
15.20
87.98
68.34
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-42.94
-18.27
-20.10
-15.46
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-99.31
-63.79
-99.72
-43.42
Net Fixed Assets
-168.05
-61.57
-68.23
Net Investments
-27.01
-4.75
-4.20
Others
95.75
2.53
-27.29
Cash from Financing Activity
-57.36
68.62
41.79
-8.42
Net Cash Inflow / Outflow
80.67
1.76
9.95
1.04
Opening Cash & Equivalents
14.43
12.67
2.71
1.68
Closing Cash & Equivalent
95.66
14.43
12.67
2.71

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
92.84
66.33
55.62
35.88
75.78
61.14
54.43
ROA
7.56%
5.16%
6.94%
7.93%
7.47%
4.01%
4.69%
ROE
26.41%
18.35%
23.79%
30.24%
25.78%
13.61%
15.95%
ROCE
34.20%
27.33%
33.70%
37.37%
25.65%
15.76%
15.97%
Fixed Asset Turnover
11.12
12.10
16.20
15.89
9.36
9.71
9.53
Receivable days
42.80
49.85
37.01
26.95
18.66
15.35
15.41
Inventory Days
37.59
44.68
38.67
30.56
32.29
30.87
30.43
Payable days
73.17
81.88
67.72
53.23
43.22
32.57
29.28
Cash Conversion Cycle
7.21
12.66
7.96
4.29
7.73
13.65
16.56
Total Debt/Equity
0.16
0.38
0.14
0.24
0.66
0.84
1.11
Interest Cover
4.97
4.56
7.56
5.27
3.92
2.69
2.53

News Update:


  • Dixon Technologies enters into MoU with Bharti Enterprises
    7th Apr 2021, 12:59 PM

    Post execution of mutually acceptable agreements by the parties, the JV Company will be 74% owned by Dixon & 26% owned by Bharti Enterprises

    Read More
  • Dixon Technologies incorporates two subsidiaries
    5th Apr 2021, 09:17 AM

    The new subsidiaries have been incorporated to manufacture and deal in, inter-alia, consumer durables, devices and electronic appliances

    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.