Consumer Durables - Electronics · Founded 1993 · www.dixoninfo.com · BSE 540699 · NSE DIXON · ISIN INE935N01020
No Notes Added Yet
Business
Dixon Technologies (India) Ltd. is a leading Indian electronics manufacturing services (EMS) company. It primarily operates as a contract manufacturer for various domestic and international brands across multiple product categories. Its core business model involves manufacturing consumer electronics, home appliances, lighting products, mobile phones, and security surveillance systems for its clients, who then market these products under their own brands. Dixon makes money by charging its clients for manufacturing these products, leveraging its scale, operational efficiencies, and integrated manufacturing capabilities.
Revenue Mix
Dixon's revenue is diversified across several key product categories, reflecting its broad EMS capabilities. While specific revenue percentages can fluctuate, major segments include:
Consumer Electronics: Primarily LED TVs.
Home Appliances: Washing Machines (semi-automatic and fully automatic).
Lighting Products: LED bulbs, battens, and other lighting solutions.
Mobile Phones: Feature phones and smartphones.
Security Surveillance Systems: CCTV cameras and Digital Video Recorders (DVRs).
IT Hardware: Laptops, desktops, and tablets (a newer segment under government PLI schemes).
Industry
Dixon operates in the rapidly growing Indian electronics manufacturing services (EMS) industry. This industry is characterized by increasing domestic demand for electronics, government support through initiatives like "Make in India" and Production Linked Incentive (PLI) schemes, and a global trend of outsourcing manufacturing. Dixon is a dominant player in the Indian EMS landscape, often cited as one of the largest and most diversified. It benefits from the "China Plus One" strategy of global brands and the import substitution push in India, positioning itself as a strategic partner for major brands looking to establish or expand their manufacturing footprint in the country.
MOAT
Dixon possesses several competitive advantages:
Scale and Diversification: Its extensive manufacturing capacities across multiple product lines allow for economies of scale, cost efficiencies, and reduced dependence on any single product category or client.
Deep Client Relationships: It has long-standing relationships with prominent domestic and international brands (e.g., Samsung, Xiaomi, Panasonic, Philips, Godrej, Bosch, LG, Acer), acting as a trusted manufacturing partner.
Operational Excellence & Cost Leadership: Focus on backward integration, efficient supply chain management, and continuous process improvements enables competitive pricing.
Government Policy Beneficiary: Strong alignment with "Make in India" and PLI schemes provides a significant tailwind and competitive edge over new entrants or import-reliant players.
Technical Expertise & R&D: Ability to quickly adapt to new technologies and manufacture complex electronic products.
Growth Drivers
Government PLI Schemes: Continued and expanding benefits from the Production Linked Incentive schemes across various electronics categories (mobile phones, IT hardware, white goods, LED lighting) are a significant growth catalyst.
Increasing Domestic Demand: India's large and growing consumer base, coupled with rising disposable incomes, drives demand for electronics and home appliances.
Import Substitution: Government policies favoring domestic manufacturing encourage brands to shift production to India, benefiting Dixon.
Expansion into New Categories: Entry into new segments like IT hardware (laptops, desktops) and wearables opens up substantial market opportunities.
Increasing Outsourcing Trend: Both global and domestic brands are increasingly outsourcing manufacturing to specialized EMS providers like Dixon to optimize costs and focus on core competencies.
Risks
Client Concentration: While diversified, dependence on a few large clients for a significant portion of revenue could pose a risk if client relationships deteriorate or their demand fluctuates.
Raw Material Volatility: Exposure to fluctuations in global prices of electronic components and raw materials can impact margins.
Technological Obsolescence: Rapid technological changes in the electronics industry require continuous investment in R&D and manufacturing capabilities, posing a risk of obsolescence if not managed well.
Intense Competition: The EMS sector can be competitive, with both domestic and international players vying for contracts.
Supply Chain Disruptions: Global supply chain issues, geopolitical events, or pandemics can disrupt manufacturing and delivery schedules.
Execution Risk: Rapid expansion and entry into new product categories carry execution risks related to scaling up operations, quality control, and managing complexity.
Management & Ownership
Dixon Technologies is a promoter-led company with Mr. Sunil Vachani (Chairman & MD) and Mr. Atul Lall (Vice Chairman & MD) at the helm. The promoters and key management personnel have extensive experience in the electronics manufacturing industry, contributing to the company's operational strength and strategic vision. The promoter group holds a significant stake, aligning their interests with the company's long-term growth. Institutional investors (both domestic and foreign) also hold substantial stakes, indicating confidence in the company's prospects.
Outlook
Dixon Technologies is well-positioned to capitalize on India's burgeoning electronics manufacturing ecosystem, driven by strong domestic demand, government policy support (especially PLI schemes), and the global shift towards diversified supply chains. Its diversified product portfolio, strong client relationships, and operational efficiencies provide a solid foundation for growth. However, the company faces risks from intense competition, raw material price volatility, and the need for continuous technological adaptation. Successful execution in new growth areas like IT hardware and continued ability to attract and retain major brands will be critical for sustained expansion, while managing supply chain and cost pressures remains an ongoing challenge.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 4818 | 4658 | 6580 | 11534 | 10454 | 10293 | 12836 | 14855 | 10672 | 10511 |
| Other Income | 2 | 17 | 8 | -6 | 7 | 11 | 2 | 496 | 131 | 84 |
| Total Income | 4821 | 4675 | 6588 | 11528 | 10460 | 10304 | 12837 | 15351 | 10803 | 10595 |
| Total Expenditure | 4634 | 4476 | 6332 | 11108 | 10063 | 9850 | 12353 | 14294 | 10257 | 10102 |
| Operating Profit | 187 | 199 | 256 | 421 | 397 | 454 | 484 | 1057 | 546 | 493 |
| Interest | 22 | 21 | 29 | 38 | 41 | 46 | 33 | 38 | 43 | 24 |
| Depreciation | 41 | 51 | 55 | 66 | 75 | 86 | 93 | 96 | 99 | 105 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 210 | 0 | 250 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 124 | 127 | 172 | 526 | 282 | 572 | 359 | 922 | 404 | 364 |
| Provision for Tax | 29 | 32 | 40 | 117 | 69 | 111 | 86 | 178 | 91 | 72 |
| Profit After Tax | 95 | 94 | 132 | 409 | 213 | 461 | 273 | 745 | 313 | 292 |
| Adjustments | 1 | 1 | 1 | -19 | -41 | -60 | -48 | -75 | -25 | -36 |
| Profit After Adjustments | 96 | 95 | 134 | 390 | 171 | 401 | 225 | 670 | 287 | 256 |
| Adjusted Earnings Per Share | 16.1 | 15.9 | 22.3 | 65.1 | 28.5 | 66.5 | 37.2 | 110.7 | 47.3 | 42.2 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1201 | 1388 | 2457 | 2842 | 2984 | 4400 | 6448 | 10697 | 12192 | 17691 | 38860 | 48874 |
| Other Income | 3 | 3 | 1 | 4 | 6 | 5 | 2 | 4 | 6 | 23 | 20 | 713 |
| Total Income | 1204 | 1391 | 2458 | 2846 | 2990 | 4405 | 6450 | 10701 | 12198 | 17713 | 38880 | 49586 |
| Total Expenditure | 1170 | 1332 | 2366 | 2729 | 2848 | 4173 | 6156 | 10313 | 11676 | 16987 | 37345 | 47006 |
| Operating Profit | 35 | 59 | 93 | 117 | 142 | 233 | 293 | 388 | 522 | 726 | 1535 | 2580 |
| Interest | 10 | 12 | 16 | 13 | 26 | 39 | 33 | 49 | 64 | 81 | 162 | 138 |
| Depreciation | 7 | 8 | 11 | 15 | 22 | 37 | 44 | 84 | 115 | 162 | 281 | 393 |
| Exceptional Income / Expenses | 0 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 460 | 0 |
| Profit Before Tax | 17 | 35 | 66 | 88 | 94 | 157 | 217 | 255 | 345 | 494 | 1570 | 2049 |
| Provision for Tax | 5 | 8 | 19 | 27 | 30 | 36 | 57 | 64 | 90 | 119 | 337 | 427 |
| Profit After Tax | 12 | 27 | 48 | 61 | 63 | 121 | 160 | 190 | 255 | 375 | 1233 | 1623 |
| Adjustments | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -7 | -137 | -184 |
| Profit After Adjustments | 11 | 27 | 48 | 61 | 63 | 121 | 160 | 190 | 256 | 368 | 1096 | 1438 |
| Adjusted Earnings Per Share | 3 | 7.6 | 8.7 | 10.8 | 11.2 | 20.8 | 27.3 | 32 | 42.9 | 61.5 | 181.8 | 237.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 120% | 54% | 55% | 42% |
| Operating Profit CAGR | 111% | 58% | 46% | 46% |
| PAT CAGR | 229% | 87% | 59% | 59% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -22% | 49% | 25% | NA% |
| ROE Average | 54% | 34% | 30% | 26% |
| ROCE Average | 68% | 44% | 38% | 33% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 95 | 118 | 197 | 315 | 378 | 541 | 737 | 997 | 1285 | 1695 | 3010 |
| Minority's Interest | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -0 | 28 | 459 |
| Borrowings | 41 | 52 | 10 | 8 | 6 | 11 | 80 | 297 | 145 | 113 | 81 |
| Other Non-Current Liabilities | 8 | 10 | 3 | 8 | 177 | 111 | 158 | 247 | 309 | 423 | 612 |
| Total Current Liabilities | 174 | 233 | 579 | 635 | 929 | 1034 | 1871 | 2736 | 2941 | 4732 | 12595 |
| Total Liabilities | 321 | 412 | 788 | 966 | 1491 | 1697 | 2846 | 4277 | 4679 | 6990 | 16758 |
| Fixed Assets | 97 | 124 | 137 | 179 | 241 | 414 | 550 | 1003 | 1244 | 1996 | 2774 |
| Other Non-Current Assets | 17 | 16 | 14 | 32 | 181 | 37 | 104 | 127 | 297 | 157 | 890 |
| Total Current Assets | 207 | 272 | 638 | 754 | 1069 | 1246 | 2191 | 3147 | 3139 | 4836 | 13094 |
| Total Assets | 321 | 412 | 788 | 966 | 1491 | 1697 | 2846 | 4277 | 4679 | 6990 | 16758 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 1 | 1 | 2 | 3 | 13 | 14 | 96 | 64 | 176 | 217 | 200 |
| Cash Flow from Operating Activities | 44 | 41 | 53 | 68 | -3 | 237 | 170 | 273 | 726 | 584 | 1150 |
| Cash Flow from Investing Activities | -22 | -22 | -43 | -100 | -64 | -99 | -265 | -464 | -356 | -531 | -1229 |
| Cash Flow from Financing Activities | -22 | -19 | -8 | 42 | 69 | -57 | 63 | 304 | -330 | -70 | -27 |
| Net Cash Inflow / Outflow | -0 | 1 | 1 | 10 | 2 | 81 | -32 | 113 | 41 | -17 | -106 |
| Closing Cash & Cash Equivalent | 1 | 2 | 3 | 13 | 14 | 96 | 64 | 176 | 217 | 200 | 231 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 3.05 | 7.57 | 8.66 | 10.76 | 11.19 | 20.83 | 27.29 | 32.04 | 42.91 | 61.5 | 181.83 |
| CEPS(Rs) | 5.28 | 9.91 | 10.61 | 13.44 | 15.01 | 27.14 | 34.76 | 46.21 | 62.08 | 89.77 | 251.22 |
| DPS(Rs) | 0.2 | 2.5 | 1.2 | 0.4 | 0.4 | 0.8 | 1 | 2 | 3 | 5 | 8 |
| Book NAV/Share(Rs) | 26.24 | 32.52 | 35.88 | 55.62 | 66.33 | 92.84 | 124.44 | 166.1 | 212.94 | 280.33 | 482.24 |
| Core EBITDA Margin(%) | 2.6 | 3.96 | 3.65 | 3.95 | 4.56 | 5.17 | 4.52 | 3.59 | 4.23 | 3.98 | 3.9 |
| EBIT Margin(%) | 2.28 | 3.36 | 3.28 | 3.56 | 4.03 | 4.46 | 3.87 | 2.84 | 3.35 | 3.25 | 4.45 |
| Pre Tax Margin(%) | 1.43 | 2.5 | 2.66 | 3.09 | 3.14 | 3.56 | 3.36 | 2.38 | 2.83 | 2.79 | 4.04 |
| PAT Margin (%) | 1 | 1.94 | 1.9 | 2.13 | 2.12 | 2.74 | 2.47 | 1.78 | 2.09 | 2.12 | 3.17 |
| Cash Profit Margin (%) | 1.57 | 2.54 | 2.33 | 2.67 | 2.85 | 3.57 | 3.15 | 2.56 | 3.03 | 3.03 | 3.89 |
| ROA(%) | 4.01 | 7.47 | 7.93 | 6.94 | 5.16 | 7.56 | 7.04 | 5.34 | 5.7 | 6.43 | 10.38 |
| ROE(%) | 13.61 | 25.78 | 30.24 | 23.79 | 18.35 | 26.41 | 25.25 | 22.2 | 22.63 | 25.47 | 53.8 |
| ROCE(%) | 15.76 | 25.65 | 37.37 | 33.7 | 27.33 | 34.2 | 32.83 | 25.9 | 27.98 | 34.65 | 68.4 |
| Receivable days | 15.35 | 18.66 | 26.95 | 37.01 | 49.85 | 42.8 | 45.34 | 41.66 | 45.94 | 41.57 | 43.58 |
| Inventory Days | 30.87 | 32.29 | 30.56 | 38.67 | 44.68 | 37.59 | 35.08 | 32.35 | 31.61 | 27.34 | 26.7 |
| Payable days | 34.96 | 46.28 | 57.61 | 73.99 | 87.74 | 79.37 | 83.78 | 75.08 | 78.92 | 74.09 | 76.11 |
| PER(x) | 0 | 0 | 0 | 61.01 | 42.03 | 34.33 | 134.47 | 134.55 | 66.69 | 121.65 | 72.48 |
| Price/Book(x) | 0 | 0 | 0 | 11.8 | 7.09 | 7.7 | 29.49 | 25.95 | 13.44 | 26.69 | 27.33 |
| Dividend Yield(%) | 0 | 0 | 0 | 0.06 | 0.09 | 0.11 | 0.03 | 0.05 | 0.1 | 0.07 | 0.06 |
| EV/Net Sales(x) | 0.06 | 0.05 | 0.02 | 1.31 | 0.93 | 0.94 | 3.35 | 2.42 | 1.39 | 2.53 | 2.04 |
| EV/Core EBITDA(x) | 2.19 | 1.24 | 0.46 | 31.8 | 19.52 | 17.72 | 73.52 | 66.63 | 32.56 | 61.51 | 51.69 |
| Net Sales Growth(%) | 9.84 | 15.56 | 76.99 | 15.65 | 5.03 | 47.44 | 46.55 | 65.89 | 13.98 | 45.1 | 119.66 |
| EBIT Growth(%) | -2.23 | 70.45 | 72.94 | 24.11 | 18.14 | 63.33 | 27.28 | 21.78 | 34.44 | 40.59 | 201.21 |
| PAT Growth(%) | -9.42 | 124.42 | 73.73 | 28.02 | 4.03 | 90.19 | 32.61 | 19.11 | 34.02 | 46.98 | 228.76 |
| EPS Growth(%) | -11.9 | 148.41 | 14.35 | 24.18 | 4.04 | 86.16 | 31.03 | 17.4 | 33.91 | 43.32 | 195.68 |
| Debt/Equity(x) | 0.84 | 0.66 | 0.24 | 0.14 | 0.38 | 0.16 | 0.21 | 0.46 | 0.14 | 0.09 | 0.07 |
| Current Ratio(x) | 1.19 | 1.17 | 1.1 | 1.19 | 1.15 | 1.21 | 1.17 | 1.15 | 1.07 | 1.02 | 1.04 |
| Quick Ratio(x) | 0.54 | 0.59 | 0.61 | 0.68 | 0.71 | 0.72 | 0.77 | 0.73 | 0.74 | 0.66 | 0.72 |
| Interest Cover(x) | 2.69 | 3.92 | 5.27 | 7.56 | 4.56 | 4.97 | 7.63 | 6.16 | 6.38 | 7.1 | 10.72 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0.01 | 0.05 | 0.02 | 0.01 | 0.02 | 0.01 | 0 | 0 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 33.63 | 33.44 | 33.24 | 32.89 | 32.42 | 32.27 | 28.95 | 28.92 | 28.83 | 28.68 |
| FII | 17.41 | 17.84 | 19.33 | 22.69 | 23.22 | 21.81 | 20.55 | 20.69 | 18.68 | 18.29 |
| DII | 26.4 | 27.01 | 26.08 | 23.14 | 22.62 | 23.07 | 26.69 | 28.94 | 29.06 | 28.15 |
| Public | 22.57 | 21.71 | 21.35 | 21.28 | 21.74 | 22.85 | 23.81 | 21.45 | 23.43 | 24.88 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.01 | 2 | 1.99 | 1.97 | 1.95 | 1.94 | 1.75 | 1.75 | 1.75 | 1.74 |
| FII | 1.04 | 1.07 | 1.16 | 1.36 | 1.39 | 1.31 | 1.24 | 1.25 | 1.13 | 1.11 |
| DII | 1.58 | 1.62 | 1.56 | 1.38 | 1.36 | 1.39 | 1.61 | 1.75 | 1.76 | 1.71 |
| Public | 1.35 | 1.3 | 1.28 | 1.27 | 1.31 | 1.38 | 1.44 | 1.3 | 1.42 | 1.51 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 5.98 | 5.98 | 5.98 | 5.98 | 6.01 | 6.02 | 6.05 | 6.05 | 6.07 | 6.08 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +120% | +54% | +55% | +42% |
| Operating Profit CAGR | +111% | +58% | +46% | +46% |
| PAT CAGR | +229% | +87% | +59% | +59% |
| Share Price CAGR | -22% | +49% | +25% | — |
| ROE Average | +54% | +34% | +30% | +26% |
| ROCE Average | +68% | +44% | +38% | +33% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 33.63 | 33.44 | 33.24 | 32.89 | 32.42 | 32.27 | 28.95 | 28.92 | 28.83 | 28.68 |
| FII | 17.41 | 17.84 | 19.33 | 22.69 | 23.22 | 21.81 | 20.55 | 20.69 | 18.68 | 18.29 |
| DII | 26.4 | 27.01 | 26.08 | 23.14 | 22.62 | 23.07 | 26.69 | 28.94 | 29.06 | 28.15 |
| Public | 66.37 | 66.56 | 66.76 | 67.11 | 67.58 | 67.73 | 71.05 | 71.08 | 71.17 | 71.32 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.01 | 2 | 1.99 | 1.97 | 1.95 | 1.94 | 1.75 | 1.75 | 1.75 | 1.74 |
| FII | 1.04 | 1.07 | 1.16 | 1.36 | 1.39 | 1.31 | 1.24 | 1.25 | 1.13 | 1.11 |
| DII | 1.58 | 1.62 | 1.56 | 1.38 | 1.36 | 1.39 | 1.61 | 1.75 | 1.76 | 1.71 |
| Public | 3.97 | 3.98 | 3.99 | 4.02 | 4.06 | 4.08 | 4.3 | 4.3 | 4.32 | 4.34 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 5.98 | 5.98 | 5.98 | 5.98 | 6.01 | 6.02 | 6.05 | 6.05 | 6.07 | 6.08 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.