Nifty
:
22573.50
Sensex
:
74317.41
171.10 (0.76%)
464.47 (0.63%)
Nifty
Sensex
:
:
22573.50
74317.41
171.10 (0.76%)
464.47 (0.63%)

Dixon Technologies (India) Ltd.

Consumer Durables - Domestic Appliances

Rating :
69/99

BSE: 540699 | NSE: DIXON

NSE BSE
8145.75
24-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  7819.90
  •  8200.00
  •  7775.00
  •  7766.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  610844
  •  48990.67
  •  8200.00
  •  2820.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 48,761.48
  • 138.05
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 48,875.46
  • 0.04%
  • 31.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 33.44%
  • 0.47%
  • 10.10%
  • FII
  • DII
  • Others
  • 17.85%
  • 26.66%
  • 11.48%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.27
  • 32.51
  • 23.66

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 35.12
  • 30.55
  • 12.08

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 35.22
  • 32.17
  • 16.94

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 108.98
  • 116.73

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 21.68
  • 26.13

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 54.07
  • 63.91

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
4,818.25
2,404.72
100.37%
4,943.18
3,866.77
27.84%
3,271.50
2,855.07
14.59%
3,065.45
2,952.75
3.82%
Expenses
4,633.86
2,293.57
102.04%
4,744.27
3,721.60
27.48%
3,139.63
2,754.95
13.96%
2,909.16
2,834.55
2.63%
EBITDA
184.39
111.15
65.89%
198.91
145.17
37.02%
131.87
100.12
31.71%
156.29
118.20
32.23%
EBIDTM
3.83%
4.62%
4.02%
3.75%
4.03%
3.51%
5.10%
4.00%
Other Income
2.32
2.82
-17.73%
0.72
0.55
30.91%
2.85
0.42
578.57%
1.82
1.82
0.00%
Interest
22.20
15.17
46.34%
17.12
15.83
8.15%
14.00
14.43
-2.98%
15.14
13.94
8.61%
Depreciation
40.70
29.01
40.30%
36.44
29.11
25.18%
33.71
24.06
40.11%
32.46
19.13
69.68%
PBT
123.81
69.79
77.40%
146.07
100.78
44.94%
87.01
62.05
40.23%
110.51
86.95
27.10%
Tax
28.67
18.59
54.22%
35.18
23.08
52.43%
22.85
16.54
38.15%
31.47
23.76
32.45%
PAT
95.14
51.20
85.82%
110.89
77.70
42.72%
64.16
45.51
40.98%
79.04
63.19
25.08%
PATM
1.97%
2.13%
2.24%
2.01%
1.96%
1.59%
2.58%
2.14%
EPS
16.13
8.72
84.98%
18.02
13.02
38.40%
11.56
7.70
50.13%
13.54
10.61
27.62%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
16,098.38
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
1,093.72
Net Sales Growth
33.27%
13.98%
65.89%
46.55%
47.43%
5.03%
15.65%
76.99%
15.56%
9.84%
 
Cost Of Goods Sold
14,568.48
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
996.36
Gross Profit
1,529.90
1,171.27
917.84
678.45
539.91
375.18
331.36
276.85
175.96
116.94
97.36
GP Margin
9.50%
9.61%
8.58%
10.52%
12.27%
12.57%
11.66%
11.27%
12.67%
9.73%
8.90%
Total Expenditure
15,426.92
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
1,068.27
Power & Fuel Cost
-
47.33
40.41
26.39
22.20
18.38
14.47
10.97
8.68
6.83
6.18
% Of Sales
-
0.39%
0.38%
0.41%
0.50%
0.62%
0.51%
0.45%
0.63%
0.57%
0.57%
Employee Cost
-
251.67
197.79
137.07
117.96
83.87
72.75
63.91
54.89
36.85
32.23
% Of Sales
-
2.06%
1.85%
2.13%
2.68%
2.81%
2.56%
2.60%
3.95%
3.07%
2.95%
Manufacturing Exp.
-
243.93
203.67
147.68
119.35
82.80
75.42
70.70
20.74
15.59
21.76
% Of Sales
-
2.00%
1.90%
2.29%
2.71%
2.77%
2.65%
2.88%
1.49%
1.30%
1.99%
General & Admin Exp.
-
22.91
22.79
14.54
8.07
17.52
29.55
10.92
5.66
3.91
6.50
% Of Sales
-
0.19%
0.21%
0.23%
0.18%
0.59%
1.04%
0.44%
0.41%
0.33%
0.59%
Selling & Distn. Exp.
-
30.06
27.04
24.44
14.90
14.90
10.51
14.93
3.03
1.37
2.46
% Of Sales
-
0.25%
0.25%
0.38%
0.34%
0.50%
0.37%
0.61%
0.22%
0.11%
0.22%
Miscellaneous Exp.
-
59.12
41.83
36.46
29.88
21.55
15.97
14.18
27.17
20.62
2.46
% Of Sales
-
0.48%
0.39%
0.57%
0.68%
0.72%
0.56%
0.58%
1.96%
1.72%
0.25%
EBITDA
671.46
516.25
384.31
291.87
227.54
136.15
112.69
91.24
55.78
31.77
25.45
EBITDA Margin
4.17%
4.23%
3.59%
4.53%
5.17%
4.56%
3.97%
3.71%
4.02%
2.64%
2.33%
Other Income
7.71
5.61
3.81
1.58
5.20
5.63
4.17
1.41
2.81
2.93
8.32
Interest
68.46
64.07
49.40
32.72
39.44
26.32
13.45
15.54
12.09
10.33
11.23
Depreciation
143.31
114.63
83.95
43.72
36.53
21.65
15.18
10.71
8.44
6.90
5.34
PBT
467.40
343.16
254.77
217.01
156.77
93.81
88.23
66.39
38.07
17.47
17.20
Tax
118.17
89.70
64.38
57.21
36.27
30.45
27.33
18.82
7.90
5.27
3.73
Tax Rate
25.28%
26.14%
25.27%
26.36%
23.14%
32.46%
30.98%
28.35%
22.39%
30.17%
21.69%
PAT
349.23
255.52
190.17
159.80
120.50
63.36
60.90
47.57
27.38
11.30
12.50
PAT before Minority Interest
344.21
255.08
190.33
159.80
120.50
63.36
60.90
47.57
27.38
12.20
13.47
Minority Interest
-5.02
0.44
-0.16
0.00
0.00
0.00
0.00
0.00
0.00
-0.90
-0.97
PAT Margin
2.17%
2.10%
1.78%
2.48%
2.74%
2.12%
2.14%
1.94%
1.97%
0.94%
1.14%
PAT Growth
46.98%
34.36%
19.01%
32.61%
90.18%
4.04%
28.02%
73.74%
142.30%
-9.60%
 
EPS
58.40
42.73
31.80
26.72
20.15
10.60
10.18
7.95
4.58
1.89
2.09

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
1,284.91
996.78
737.30
541.33
378.22
314.97
197.07
117.57
94.86
84.46
Share Capital
11.91
11.87
11.71
11.57
11.33
11.33
10.99
3.10
3.10
3.10
Total Reserves
1,256.16
973.96
716.87
525.50
364.25
303.65
186.08
114.47
91.76
81.36
Non-Current Liabilities
453.81
543.95
237.59
121.64
183.58
15.70
12.81
61.71
48.86
46.30
Secured Loans
145.23
297.32
79.96
11.02
6.06
7.92
9.81
14.64
3.25
2.30
Unsecured Loans
0.00
0.00
0.00
0.00
0.08
0.08
0.08
37.50
37.50
37.50
Long Term Provisions
17.26
14.28
8.75
6.50
4.63
3.62
3.17
2.41
1.70
1.43
Current Liabilities
2,940.99
2,735.89
1,870.77
1,033.99
929.05
634.87
578.55
232.53
174.09
154.28
Trade Payables
2,451.88
2,313.74
1,709.67
939.06
739.68
514.74
503.01
185.22
122.20
85.52
Other Current Liabilities
462.57
285.99
84.05
17.57
50.12
79.88
23.72
12.92
8.38
17.29
Short Term Borrowings
5.30
120.34
71.34
71.80
129.94
32.64
33.06
24.91
39.12
47.06
Short Term Provisions
21.24
15.82
5.71
5.55
9.30
7.61
18.76
9.47
4.39
4.41
Total Liabilities
4,679.43
4,277.17
2,845.66
1,696.96
1,490.85
965.54
788.43
411.81
320.80
287.13
Net Block
1,243.64
1,003.29
550.23
414.08
240.94
179.05
136.56
123.59
97.00
84.22
Gross Block
1,530.68
1,184.81
676.33
496.58
288.36
205.10
147.20
167.31
133.87
117.47
Accumulated Depreciation
283.67
176.44
121.02
79.46
46.79
25.41
10.57
42.66
36.87
33.25
Non Current Assets
1,540.16
1,130.17
654.58
450.78
421.47
211.30
150.73
139.37
113.93
101.24
Capital Work in Progress
119.70
22.39
72.39
9.55
18.77
15.94
1.96
0.01
0.00
0.00
Non Current Investment
14.15
5.94
0.00
0.00
0.00
0.00
0.00
0.10
6.03
6.32
Long Term Loans & Adv.
161.38
94.18
31.96
27.15
161.76
16.31
12.21
15.67
10.89
10.70
Other Non Current Assets
1.29
4.37
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
3,139.27
3,147.00
2,191.08
1,246.18
1,069.38
754.24
637.69
272.45
206.87
185.88
Current Investments
30.00
135.02
95.25
0.00
7.61
11.12
0.00
0.00
0.00
0.00
Inventories
957.87
1,155.69
743.25
497.84
408.36
322.34
282.20
136.28
113.03
93.33
Sundry Debtors
1,715.45
1,356.35
1,089.06
515.12
516.74
298.50
280.21
88.75
55.30
47.28
Cash & Bank
229.18
182.34
68.88
100.16
36.72
44.12
15.33
7.46
6.89
4.62
Other Current Assets
206.77
8.61
11.72
29.85
99.94
78.16
59.95
39.96
31.64
40.65
Short Term Loans & Adv.
197.68
308.99
182.92
103.21
79.64
74.96
58.69
39.38
30.59
38.71
Net Current Assets
198.28
411.11
320.31
212.19
140.32
119.37
59.14
39.92
32.78
31.60
Total Assets
4,679.43
4,277.17
2,845.66
1,696.96
1,490.85
965.54
788.42
411.82
320.80
287.13

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
725.75
272.76
170.11
237.34
-3.06
67.88
52.88
PBT
343.16
254.71
217.01
156.77
93.81
88.23
66.39
Adjustment
188.19
136.12
82.27
81.19
48.90
26.91
25.61
Changes in Working Capital
276.39
-64.09
-74.29
42.33
-127.51
-27.17
-23.65
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-355.55
-464.46
-265.40
-99.31
-63.79
-99.72
-43.42
Net Fixed Assets
-215.76
-202.57
-131.14
-162.36
-61.57
-68.23
Net Investments
89.15
-86.61
-95.27
-27.01
-4.75
-4.20
Others
-228.94
-175.28
-38.99
90.06
2.53
-27.29
Cash from Financing Activity
-329.62
304.32
63.47
-57.36
68.62
41.79
-8.42
Net Cash Inflow / Outflow
40.58
112.62
-31.82
80.67
1.76
9.95
1.04
Opening Cash & Equivalents
176.46
63.84
95.66
14.43
12.67
2.71
1.68
Closing Cash & Equivalent
217.04
176.46
63.84
95.66
14.43
12.67
2.71

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
212.94
166.10
124.44
92.84
66.33
55.62
35.88
75.78
61.14
54.43
ROA
5.70%
5.34%
7.04%
7.56%
5.16%
6.94%
7.93%
7.47%
4.01%
4.69%
ROE
22.63%
22.20%
25.25%
26.41%
18.35%
23.79%
30.24%
25.78%
13.61%
15.95%
ROCE
27.98%
25.90%
32.83%
34.20%
27.33%
33.70%
37.37%
25.65%
15.76%
15.97%
Fixed Asset Turnover
8.99
11.51
11.01
11.21
12.10
16.20
15.89
9.36
9.71
9.53
Receivable days
45.94
41.66
45.34
42.80
49.85
37.01
26.95
18.66
15.35
15.41
Inventory Days
31.61
32.35
35.08
37.59
44.68
38.67
30.56
32.29
30.87
30.43
Payable days
78.92
75.08
83.78
73.17
81.88
67.72
53.23
43.22
32.57
29.28
Cash Conversion Cycle
-1.37
-1.08
-3.36
7.21
12.66
7.96
4.29
7.73
13.65
16.56
Total Debt/Equity
0.14
0.46
0.21
0.16
0.38
0.14
0.24
0.66
0.84
1.11
Interest Cover
6.38
6.16
7.63
4.97
4.56
7.56
5.27
3.92
2.69
2.53

Annual Reports:

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

News Update:


  • Dixon Technologies’ arm inks pact with Longcheer Mobile India
    19th Apr 2024, 12:00 PM

    The agreement is for manufacturing and sale of smart phones for large global brands with Longcheer’s design and technology

    Read More
  • Dixon Technologies (India) to acquire majority stake in Ismartu India
    9th Apr 2024, 12:34 PM

    The company has entered into a share purchase agreement with Ismartu Singapore, Transsion Technology, 5A advisors LLP and Ismartu India

    Read More
  • Dixon Technologies’ arm inks contract manufacturing agreement with Compal
    26th Feb 2024, 12:44 PM

    The agreement is to carry out manufacturing of mobile phones for Compal and its designated customers

    Read More
  • Dixon Technologies launches new factory in Dehradun
    26th Feb 2024, 11:00 AM

    The factory is poised to stimulate local businesses, attract investments, and contribute significantly to the region's revenue

    Read More
  • Dixon Technologies’ arm commences manufacturing of Refrigerators from Uttar Pradesh facility
    9th Feb 2024, 12:11 PM

    The new energy efficient state of the art manufacturing facility will provide the company requisite capabilities and edge in meeting demand of Refrigerator manufacturing in India

    Read More
  • Dixon Technologies - Quarterly Results
    31st Jan 2024, 16:03 PM

    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.