Nifty
Sensex
:
:
10918.70
37060.37
-98.30 (-0.89%)
-267.64 (-0.72%)

Consumer Durables - Electronics

Rating :
69/99  (View)

BSE: 540699 | NSE: DIXON

2214.55
3.25 (0.15%)
21-Aug-2019 | 3:52PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  2230.00
  •  2270.00
  •  2175.10
  •  2211.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7747
  •  171.56
  •  3069.70
  •  1560.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,509.36
  • 33.83
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,613.88
  • 0.09%
  • 6.29

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.92%
  • 3.19%
  • 9.24%
  • FII
  • DII
  • Others
  • 0.09%
  • 22.29%
  • 26.27%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.67
  • 19.96
  • 6.70

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.83
  • 33.78
  • 8.33

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.08
  • 41.17
  • 10.03

P:E (Median)

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

P:BV (Average)

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

EV:EBITDA (Average)

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

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
1,146.92
592.68
93.51%
858.82
597.84
43.65%
793.97
680.34
16.70%
738.85
878.93
-15.94%
Expenses
1,094.34
566.68
93.11%
821.32
570.41
43.99%
754.95
651.70
15.84%
705.88
843.92
-16.36%
EBITDA
52.58
26.00
102.23%
37.50
27.43
36.71%
39.02
28.64
36.24%
32.97
35.01
-5.83%
EBIDTM
4.58%
4.39%
4.37%
4.59%
4.91%
4.21%
4.46%
3.98%
Other Income
0.57
1.47
-61.22%
1.88
1.61
16.77%
0.58
0.20
190.00%
1.83
2.17
-15.67%
Interest
9.85
5.35
84.11%
8.80
4.29
105.13%
6.50
2.55
154.90%
5.14
3.49
47.28%
Depreciation
7.61
4.60
65.43%
6.17
4.49
37.42%
5.88
3.97
48.11%
5.00
3.86
29.53%
PBT
35.69
17.52
103.71%
24.41
20.26
20.48%
27.22
22.32
21.95%
24.66
29.82
-17.30%
Tax
12.11
4.76
154.41%
7.88
6.16
27.92%
9.58
7.08
35.31%
8.23
9.12
-9.76%
PAT
23.58
12.76
84.80%
16.53
14.10
17.23%
17.64
15.24
15.75%
16.43
20.71
-20.67%
PATM
2.06%
2.15%
1.92%
2.36%
2.22%
2.24%
2.22%
2.36%
EPS
20.81
11.26
84.81%
14.59
12.44
17.28%
15.57
13.45
15.76%
14.50
18.28
-20.68%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
3,538.56
2,984.45
2,841.63
2,457.03
1,388.26
1,201.34
1,093.72
Net Sales Growth
28.68%
5.03%
15.65%
76.99%
15.56%
9.84%
 
Cost Of Goods Sold
3,106.15
2,609.27
2,486.92
2,180.17
1,212.31
1,084.41
996.36
Gross Profit
432.41
375.18
354.72
276.85
175.96
116.94
97.36
GP Margin
12.22%
12.57%
12.48%
11.27%
12.67%
9.73%
8.90%
Total Expenditure
3,376.49
2,848.30
2,728.94
2,365.79
1,332.48
1,169.57
1,068.27
Power & Fuel Cost
-
18.38
14.47
10.97
8.68
6.83
6.18
% Of Sales
-
0.62%
0.51%
0.45%
0.63%
0.57%
0.57%
Employee Cost
-
83.87
72.75
63.91
54.89
36.85
32.23
% Of Sales
-
2.81%
2.56%
2.60%
3.95%
3.07%
2.95%
Manufacturing Exp.
-
82.80
99.34
70.70
20.74
15.59
21.76
% Of Sales
-
2.77%
3.50%
2.88%
1.49%
1.30%
1.99%
General & Admin Exp.
-
17.67
29.54
10.92
5.66
3.91
6.50
% Of Sales
-
0.59%
1.04%
0.44%
0.41%
0.33%
0.59%
Selling & Distn. Exp.
-
14.90
10.87
14.93
3.03
1.37
2.46
% Of Sales
-
0.50%
0.38%
0.61%
0.22%
0.11%
0.22%
Miscellaneous Exp.
-
21.40
15.06
14.18
27.17
20.62
2.78
% Of Sales
-
0.72%
0.53%
0.58%
1.96%
1.72%
0.25%
EBITDA
162.07
136.15
112.69
91.24
55.78
31.77
25.45
EBITDA Margin
4.58%
4.56%
3.97%
3.71%
4.02%
2.64%
2.33%
Other Income
4.86
5.63
4.17
1.41
2.81
2.93
8.32
Interest
30.29
26.32
13.45
15.54
12.09
10.33
11.23
Depreciation
24.66
21.65
15.18
10.71
8.44
6.90
5.34
PBT
111.98
93.81
88.23
66.39
38.07
17.47
17.20
Tax
37.80
30.45
27.33
18.82
7.90
5.27
3.73
Tax Rate
33.76%
32.46%
30.98%
28.35%
22.39%
30.17%
21.69%
PAT
74.18
63.36
60.90
47.57
27.38
11.30
12.50
PAT before Minority Interest
74.18
63.36
60.90
47.57
27.38
12.20
13.47
Minority Interest
0.00
0.00
0.00
0.00
0.00
-0.90
-0.97
PAT Margin
2.10%
2.12%
2.14%
1.94%
1.97%
0.94%
1.14%
PAT Growth
18.10%
4.04%
28.02%
73.74%
142.30%
-9.60%
 
Unadjusted EPS
65.47
55.94
54.51
46.13
88.24
35.52
40.32

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Shareholder's Funds
378.22
314.97
197.07
Share Capital
11.33
11.33
10.99
Total Reserves
364.25
303.65
186.08
Non-Current Liabilities
183.58
15.70
12.81
Secured Loans
6.06
7.92
9.81
Unsecured Loans
0.08
0.08
0.08
Long Term Provisions
4.63
3.62
3.17
Current Liabilities
929.05
655.20
578.55
Trade Payables
739.68
514.74
503.01
Other Current Liabilities
50.12
79.88
23.72
Short Term Borrowings
129.94
32.64
33.06
Short Term Provisions
9.30
27.94
18.76
Total Liabilities
1,490.85
985.87
788.43
Net Block
240.94
179.05
136.56
Gross Block
288.36
205.10
147.20
Accumulated Depreciation
46.79
25.41
10.57
Non Current Assets
421.47
213.53
150.73
Capital Work in Progress
18.77
15.94
1.96
Non Current Investment
0.00
0.00
0.00
Long Term Loans & Adv.
161.76
18.54
12.21
Other Non Current Assets
0.00
0.00
0.00
Current Assets
1,069.38
772.34
637.69
Current Investments
7.61
11.12
0.00
Inventories
408.36
322.34
282.20
Sundry Debtors
516.74
296.28
280.21
Cash & Bank
36.72
44.12
15.33
Other Current Assets
99.95
3.20
1.26
Short Term Loans & Adv.
97.60
95.29
58.69
Net Current Assets
140.32
117.15
59.14
Total Assets
1,490.85
985.87
788.42

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
-3.06
68.01
52.88
PBT
93.81
88.23
66.39
Adjustment
48.90
26.83
25.61
Changes in Working Capital
-127.51
-26.95
-23.65
Cash after chg. in Working capital
15.20
88.11
68.34
Interest Paid
0.00
0.00
0.00
Tax Paid
-18.27
-20.10
-15.46
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-63.79
-99.72
-43.42
Net Fixed Assets
-61.57
-68.23
Net Investments
-4.75
-4.20
Others
2.53
-27.29
Cash from Financing Activity
68.62
41.66
-8.42
Net Cash Inflow / Outflow
1.76
9.95
1.04
Opening Cash & Equivalents
12.67
2.71
1.68
Closing Cash & Equivalent
14.43
12.67
2.71

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
331.63
278.12
179.39
378.88
305.69
272.17
ROA
5.16%
6.86%
7.93%
7.47%
4.01%
4.69%
ROE
18.35%
23.79%
30.24%
25.78%
13.61%
15.95%
ROCE
27.33%
33.70%
37.37%
25.65%
15.76%
15.97%
Fixed Asset Turnover
12.10
16.20
15.89
9.36
9.71
9.53
Receivable days
49.85
36.87
26.95
18.66
15.35
15.41
Inventory Days
44.68
38.67
30.56
32.29
30.87
30.43
Payable days
81.88
67.69
53.23
43.22
32.57
29.28
Cash Conversion Cycle
12.66
7.84
4.29
7.73
13.65
16.56
Total Debt/Equity
0.38
0.14
0.24
0.66
0.84
1.11
Interest Cover
4.56
7.56
5.27
3.92
2.69
2.53

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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