Dixon Technologies (India), 540699, DIXON Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,06,416.60
89.66
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,06,355.35
0.05%
32.41

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

102.34
120.96
111.91

P:BV (Average)

8 Years
5 Years
3 Years

22.36
29.30
29.15

EV:EBITDA (Average)

8 Years
5 Years
3 Years

53.97
68.89
64.47

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 61.64 181.83 192.57 266.73
P/E Ratio 285.24 96.69 91.30 65.92
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 75.43 35.19 25.92 18.63
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 Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 890.86 1,298.61 -31.40% 1,085.67 1,388.40 -21.80% 1,030.46 1,441.47 -28.51% 1,986.16 2,072.58 -4.17%
Expenses 841.62 1,244.64 -32.38% 1,014.39 1,316.45 -22.95% 1,000.70 1,375.31 -27.24% 1,894.58 1,978.77 -4.25%
EBITDA 49.24 53.97 -8.76% 71.28 71.95 -0.93% 29.76 66.16 -55.02% 91.58 93.81 -2.38%
EBIDTM 5.53% 4.16% 6.57% 5.18% 2.89% 4.59% 4.61% 4.53%
Other Income 6.52 12.46 -47.67% 41.14 11.80 248.64% 5.94 9.45 -37.14% 6.93 8.47 -18.18%
Interest 14.84 11.24 32.03% 15.15 9.71 56.02% 14.97 12.42 20.53% 11.67 9.08 28.52%
Depreciation 18.85 16.68 13.01% 19.97 16.68 19.72% 16.57 16.27 1.84% 17.43 15.27 14.15%
PBT 22.07 38.51 -42.69% 327.67 57.36 471.25% 4.16 46.92 -91.13% 308.54 77.93 295.92%
Tax 6.14 10.48 -41.41% 49.12 13.92 252.87% 1.66 9.90 -83.23% 51.72 20.68 150.10%
PAT 15.93 28.03 -43.17% 278.55 43.44 541.23% 2.50 37.02 -93.25% 256.82 57.25 348.59%
PATM 1.79% 2.16% 25.66% 3.13% 0.24% 2.57% 12.93% 2.76%
EPS 2.63 4.63 -43.20% 46.04 7.18 541.23% 0.41 6.12 -93.30% 42.45 9.46 348.73%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 12,835.66 6,579.80 95.08% 10,292.54 4,657.97 120.97% 10,453.68 4,818.25 116.96% 11,534.08 4,943.18 133.33%
Expenses 12,353.29 6,331.90 95.10% 9,849.75 4,475.52 120.08% 10,063.16 4,633.86 117.17% 11,107.71 4,744.27 134.13%
EBITDA 482.37 247.90 94.58% 442.79 182.45 142.69% 390.52 184.39 111.79% 426.37 198.91 114.35%
EBIDTM 3.76% 3.77% 4.30% 3.92% 3.74% 3.83% 3.70% 4.02%
Other Income 1.68 8.18 -79.46% 11.28 16.68 -32.37% 6.50 2.32 180.17% -5.73 0.72 -
Interest 32.59 29.29 11.27% 46.26 21.40 116.17% 40.87 22.20 84.10% 37.93 17.12 121.55%
Depreciation 92.70 54.51 70.06% 85.91 51.03 68.35% 74.60 40.70 83.29% 66.00 36.44 81.12%
PBT 358.76 172.28 108.24% 572.27 126.70 351.67% 281.55 123.81 127.40% 526.32 146.07 260.32%
Tax 85.50 40.02 113.64% 111.08 32.21 244.86% 68.90 28.67 140.32% 117.22 35.18 233.20%
PAT 273.26 132.26 106.61% 461.19 94.49 388.08% 212.65 95.14 123.51% 409.10 110.89 268.92%
PATM 2.13% 2.01% 4.48% 2.03% 2.03% 1.97% 3.55% 2.24%
EPS 37.19 22.34 66.47% 66.53 15.91 318.16% 28.51 16.13 76.75% 65.14 18.02 261.49%

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 4,993.15 6,411.40 6,997.40 7,484.41 5,674.60 3,671.50 2,525.77 2,210.21 1,644.86 1,252.07 1,115.16 Net Sales Growth -19.48% -8.37% -6.51% 31.89% 54.56% 45.36% 14.28% 34.37% 31.37% 12.28% Cost Of Goods Sold 4,210.29 5,661.02 6,179.26 6,783.05 5,061.89 3,180.54 2,178.25 1,895.41 1,393.49 1,112.16 1,022.53 Gross Profit 782.86 750.38 818.14 701.36 612.71 490.96 347.52 314.80 251.37 139.91 92.63 GP Margin 15.68% 11.70% 11.69% 9.37% 10.80% 13.37% 13.76% 14.24% 15.28% 11.17% 8.31% Total Expenditure 4,751.29 6,094.10 6,633.70 7,200.71 5,401.42 3,467.77 2,400.22 2,103.74 1,560.17 1,213.00 1,092.92 Power & Fuel Cost - 33.87 33.93 30.61 24.06 20.39 17.43 14.04 10.58 5.60 4.41 % Of Sales - 0.53% 0.48% 0.41% 0.42% 0.56% 0.69% 0.64% 0.64% 0.45% 0.40% Employee Cost - 188.35 183.82 162.22 125.49 108.74 79.00 68.98 58.86 48.84 32.10 % Of Sales - 2.94% 2.63% 2.17% 2.21% 2.96% 3.13% 3.12% 3.58% 3.90% 2.88% Manufacturing Exp. - 127.68 149.03 152.60 128.92 109.86 76.67 71.92 67.45 19.45 14.63 % Of Sales - 1.99% 2.13% 2.04% 2.27% 2.99% 3.04% 3.25% 4.10% 1.55% 1.31% General & Admin Exp. - 12.60 17.36 17.09 13.33 7.54 15.91 28.51 10.35 7.54 5.19 % Of Sales - 0.20% 0.25% 0.23% 0.23% 0.21% 0.63% 1.29% 0.63% 0.60% 0.47% Selling & Distn. Exp. - 32.73 29.52 26.52 24.21 14.90 14.90 10.49 6.78 2.57 1.17 % Of Sales - 0.51% 0.42% 0.35% 0.43% 0.41% 0.59% 0.47% 0.41% 0.21% 0.10% Miscellaneous Exp. - 37.85 40.78 28.62 23.52 25.81 18.06 14.39 12.67 16.83 1.17 % Of Sales - 0.59% 0.58% 0.38% 0.41% 0.70% 0.72% 0.65% 0.77% 1.34% 1.16% EBITDA 241.86 317.30 363.70 283.70 273.18 203.73 125.55 106.47 84.69 39.07 22.24 EBITDA Margin 4.84% 4.95% 5.20% 3.79% 4.81% 5.55% 4.97% 4.82% 5.15% 3.12% 1.99% Other Income 60.53 37.29 18.47 2.62 2.39 9.20 4.18 3.39 0.95 2.37 2.32 Interest 56.63 43.63 39.31 35.23 30.95 38.73 25.58 13.18 15.01 7.19 6.09 Depreciation 72.82 63.98 57.61 50.72 38.46 31.78 20.04 14.35 10.03 6.48 5.40 PBT 662.44 246.98 285.25 200.37 206.16 142.41 84.11 82.33 60.60 27.78 13.08 Tax 108.64 61.32 74.10 49.41 54.19 31.80 27.74 25.32 16.87 5.15 3.88 Tax Rate 16.40% 24.83% 25.98% 24.66% 26.29% 22.33% 32.98% 30.75% 27.84% 19.38% 29.66% PAT 553.80 185.66 211.15 150.96 151.97 110.60 56.37 57.01 43.73 21.43 9.20 PAT before Minority Interest 553.80 185.66 211.15 150.96 151.97 110.60 56.37 57.01 43.73 21.43 9.20 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 11.09% 2.90% 3.02% 2.02% 2.68% 3.01% 2.23% 2.58% 2.66% 1.71% 0.82% PAT Growth 234.14% -12.07% 39.87% -0.66% 37.41% 96.20% -1.12% 30.37% 104.06% 132.93% EPS 91.54 30.69 34.90 24.95 25.12 18.28 9.32 9.42 7.23 3.54 1.52

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 45,115.96 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 114.85% 45.10% 13.98% 65.89% 46.55% 47.43% 5.03% 15.65% 76.99% 15.56% Cost Of Goods Sold 41,690.91 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 3,425.05 1,651.95 1,171.27 917.84 678.45 539.91 375.18 331.36 276.85 175.96 116.94 GP Margin 7.59% 9.34% 9.61% 8.58% 10.52% 12.27% 12.57% 11.66% 11.27% 12.67% 9.73% Total Expenditure 43,373.91 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 1,742.05 703.87 516.25 384.31 291.87 227.54 136.15 112.69 91.24 55.78 31.77 EBITDA Margin 3.86% 3.98% 4.23% 3.59% 4.53% 5.17% 4.56% 3.97% 3.71% 4.02% 2.64% Other Income 13.73 22.56 5.61 3.81 1.58 5.20 5.63 4.17 1.41 2.81 2.93 Interest 157.65 80.96 64.07 49.40 32.72 39.44 26.32 13.45 15.54 12.09 10.33 Depreciation 319.21 161.88 114.63 83.95 43.72 36.53 21.65 15.18 10.71 8.44 6.90 PBT 1,738.90 483.59 343.16 254.77 217.01 156.77 93.81 88.23 66.39 38.07 17.47 Tax 382.70 118.91 89.70 64.38 57.21 36.27 30.45 27.33 18.82 7.90 5.27 Tax Rate 22.01% 24.59% 26.14% 25.27% 26.36% 23.14% 32.46% 30.98% 28.35% 22.39% 30.17% PAT 1,356.20 367.75 255.52 190.17 159.80 120.50 63.36 60.90 47.57 27.38 11.30 PAT before Minority Interest 1,170.13 374.92 255.08 190.33 159.80 120.50 63.36 60.90 47.57 27.38 12.20 Minority Interest -186.07 -7.17 0.44 -0.16 0.00 0.00 0.00 0.00 0.00 0.00 -0.90 PAT Margin 3.01% 2.08% 2.10% 1.78% 2.48% 2.74% 2.12% 2.14% 1.94% 1.97% 0.94% PAT Growth 213.37% 43.92% 34.36% 19.01% 32.61% 90.18% 4.04% 28.02% 73.74% 142.30% EPS 224.17 60.79 42.23 31.43 26.41 19.92 10.47 10.07 7.86 4.53 1.87

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 1,394.30 1,166.40 922.26 702.32 514.16 360.06 303.81 189.83 108.78 92.01 Share Capital 11.96 11.91 11.87 11.71 11.57 11.33 11.33 10.99 3.10 3.10 Total Reserves 1,363.87 1,137.64 899.43 681.89 498.33 346.10 292.49 178.84 105.67 88.91 Non-Current Liabilities 211.13 249.22 330.46 164.65 109.68 23.08 16.03 12.33 59.29 46.64 Secured Loans 44.25 59.39 174.60 56.38 9.57 4.55 7.92 9.81 13.34 1.37 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 12.49 11.40 10.06 8.30 6.26 4.53 4.14 3.11 2.25 1.55 Current Liabilities 1,228.09 1,316.43 1,473.13 1,552.02 797.45 720.23 348.29 295.37 155.10 141.59 Trade Payables 1,076.50 1,204.90 1,323.19 1,423.53 714.03 547.71 235.71 227.00 122.59 107.33 Other Current Liabilities 100.27 85.79 95.67 51.73 15.85 33.41 72.65 17.85 8.77 6.59 Short Term Borrowings 45.20 10.20 45.49 71.25 62.98 129.94 32.64 33.06 16.87 24.41 Short Term Provisions 6.12 15.54 8.78 5.51 4.59 9.16 7.30 17.46 6.88 3.26 Total Liabilities 2,833.52 2,732.05 2,725.85 2,418.99 1,421.29 1,103.37 668.13 497.53 323.17 280.24 Net Block 823.74 740.89 607.74 381.18 350.43 207.28 168.30 128.62 85.40 76.40 Gross Block 1,082.99 929.84 747.45 492.29 423.15 251.57 192.83 138.58 122.30 108.36 Accumulated Depreciation 255.88 185.58 134.63 106.03 69.69 43.66 23.90 9.89 35.83 31.96 Non Current Assets 1,466.08 1,177.92 820.18 524.27 431.59 258.47 211.29 151.72 124.81 95.17 Capital Work in Progress 34.35 52.33 18.96 71.55 9.55 18.77 15.94 1.96 0.01 0.00 Non Current Investment 124.26 107.74 91.87 45.03 45.01 18.00 13.25 9.05 25.40 8.59 Long Term Loans & Adv. 483.73 276.96 101.61 26.51 26.60 14.42 13.81 12.09 14.00 10.18 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 1,367.44 1,554.13 1,905.67 1,894.72 989.70 844.90 456.84 345.81 198.37 185.06 Current Investments 0.00 30.00 135.02 95.25 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 390.09 432.67 655.89 555.44 364.00 296.92 231.60 156.66 88.71 98.92 Sundry Debtors 906.87 930.66 845.59 1,003.00 428.61 439.38 129.46 133.74 69.36 46.40 Cash & Bank 21.82 49.21 116.47 40.93 97.69 27.54 35.91 5.56 2.77 4.08 Other Current Assets 48.66 6.38 5.46 3.77 99.40 81.08 59.87 49.85 37.53 35.67 Short Term Loans & Adv. 40.05 105.21 147.24 196.33 83.72 78.79 56.74 48.72 37.11 35.10 Net Current Assets 139.35 237.70 432.54 342.70 192.25 124.67 108.55 50.44 43.26 43.48 Total Assets 2,833.52 2,732.05 2,725.85 2,418.99 1,421.29 1,103.37 668.13 497.53 323.18 280.23

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 Mar 16 Mar 15
Cash From Operating Activity 239.31 404.46 214.26 157.98 238.06 -11.80 61.40 46.10 26.59 41.09 PBT 246.98 285.25 200.37 206.16 142.41 84.11 82.33 60.60 26.58 13.08 Adjustment 78.21 91.90 82.15 74.35 73.25 46.95 25.67 25.41 1.96 12.13 Changes in Working Capital -16.32 91.51 -19.77 -70.21 61.01 -126.98 -28.82 -26.51 4.92 18.12 Cash after chg. in Working capital 308.87 468.66 262.75 210.30 276.66 4.09 79.17 59.50 33.47 43.33 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -69.56 -64.20 -48.49 -52.32 -38.61 -15.89 -17.77 -13.40 -6.88 -2.24 Other Direct Exp. Paid 0.00 0.00 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 0.00 0.00 Cash From Investing Activity -265.83 -282.95 -248.96 -266.13 -93.10 -53.72 -96.70 -38.90 -19.70 -11.77 Net Fixed Assets -135.17 -215.76 -202.57 -131.14 -162.36 -61.57 -68.23 -18.23 -13.95 -8.58 Net Investments 13.48 89.15 -86.61 -95.27 -27.01 -4.75 -4.20 16.35 -16.81 0.01 Others -144.14 -156.34 40.22 -39.72 96.27 12.60 -24.27 -37.02 11.06 -3.20 Cash from Financing Activity 2.31 -188.93 110.07 50.86 -60.56 66.54 42.06 -7.34 -6.84 -28.89 Net Cash Inflow / Outflow -24.21 -67.42 75.37 -57.29 84.39 1.01 6.77 -0.15 0.05 0.44 Opening Cash & Equivalents 44.00 111.42 36.05 93.34 8.95 7.94 1.17 1.32 0.79 0.35 Closing Cash & Equivalent 19.79 44.00 111.42 36.05 93.35 8.95 7.94 1.17 0.83 0.79

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.) 230.07 193.04 153.55 118.46 88.14 63.12 53.65 34.56 70.11 59.30 ROA 6.67% 7.74% 5.87% 7.91% 8.76% 6.36% 9.78% 10.66% 7.10% 3.38% ROE 14.70% 20.49% 18.81% 25.25% 25.50% 17.05% 23.10% 29.29% 21.35% 10.49% ROCE 21.15% 26.86% 23.55% 33.32% 33.27% 25.90% 32.65% 36.61% 20.36% 11.77% Fixed Asset Turnover 6.38 8.35 12.10 12.40 10.88 11.37 13.37 12.79 11.04 10.91 Receivable days 52.24 46.27 44.99 46.04 43.15 41.10 21.68 22.22 16.60 13.65 Inventory Days 23.39 28.36 29.48 29.57 32.85 38.19 31.98 26.84 26.90 29.83 Payable days 73.55 74.67 73.90 77.07 66.45 60.23 40.22 41.03 35.47 30.51 Cash Conversion Cycle 2.09 -0.03 0.56 -1.47 9.55 19.06 13.43 8.03 8.02 12.97 Total Debt/Equity 0.08 0.07 0.27 0.19 0.15 0.39 0.15 0.25 0.62 0.69 Interest Cover 6.66 8.26 6.69 7.66 4.68 4.29 7.24 5.04 4.70 3.15

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

Top Investors:

kamla vachani

motilal oswal nifty midsmall india consumption ind

atul behari lall

kotak emerging equity scheme

nippon life india trustee ltd-a/c nippon india gro

uti-flexi cap fund

hsbc small cap fund

hdfc mutual fund - hdfc s&p bse 500 etf

axis elss tax saver fund

invesco india equity savings fund

Annual Reports:

News Update:

Dixon Technologies (India) executes SSHA with HKC Overseas, DDTPL
18th Aug 2025, 12:00 PM

The proposed transaction is expected to be completed by December, 2026
Read More
Dixon Technologies (India) inks master services agreement with Tech Mahindra
5th Aug 2025, 15:28 PM

Under this agreement, Tech Mahindra shall provide Industry 4.0 Automation Services, Smart Factory Services and other software implementation services to the company
Read More
Dixon Technologies (India) gets nod to set up joint venture company in India
25th Jul 2025, 11:42 AM

The venture will also strengthen software hardware integration, ensuring that both design and product development take place in India
Read More
Dixon Technologies (India) reports 68% jump in Q1 consolidated net profit
23rd Jul 2025, 17:19 PM

The total consolidated income of the company increased by 94.86% at Rs 12,837.34 crore for Q1FY26
Read More
Dixon Technologies - Quarterly Results
22nd Jul 2025, 16:21 PM

Read More
Dixon enters into binding Term Sheet to acquire 51% stake in Q Tech India
16th Jul 2025, 17:18 PM

The acquisition is for collaboration in manufacturing, sale and distribution of camera and fingerprint modules for mobile handsets, IoT systems and automotive applications
Read More
Dixon Technologies (India) enters into binding Term Sheet with Chongqing
16th Jul 2025, 09:38 AM

Term Sheet aims to form a prospective Joint Venture in India, through an optimum structure, to be mutually agreed between Dixon and Chongqing
Read More
Dixon Technologies (India), Signify Innovations incorporate Joint Venture Company
9th Jul 2025, 09:18 AM

. Lightanium has been incorporated with an object to carry on the business as original equipment manufacturer (OEM) of lighting products and accessories
Read More
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) Ltd.

Consumer Durables - Domestic Appliances

BSE: 540699 | NSE: DIXON

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Consolidated Figures in Rs. Crores /

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Cash Flow

Consolidated Figures in Rs. Crores /

Financial Ratios

Consolidated /

Top Investors:

Annual Reports:

News Update:

Dixon Technologies (India) Ltd.

Consumer Durables - Domestic Appliances

BSE: 540699 | NSE: DIXON

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Consolidated Figures in Rs. Crores /

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Cash Flow

Consolidated Figures in Rs. Crores /

Financial Ratios

Consolidated /

Top Investors:

Annual Reports:

News Update: