Dixon Technologies (India) Limited
DIXON · Tech Hardware/Electronics · NSE
₹11,225
Current Market Price
Fair Value (DCF)
₹12,909
Margin of Safety
+15.0%
Updated just now
YieldIQ Score
34/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
46%
ROE
31.6%
Debt/Equity
0.00
WACC
12.8%
Market Cap
₹0.68 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
41.1%
Return on capital employed
EV / EBITDA
32.1×
Enterprise multiple
Debt / EBITDA
0.3×
Leverage vs earnings
Interest Coverage
11.9×
EBIT covers interest
Current Ratio
1.04×
Short-term liquidity
Asset Turnover
2.62×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
46.8%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹11,225
Bear case
₹3,013.99
MoS -272.4%
Base case
₹12,908.75
MoS +13.0%
Bull case
₹13,554.19
MoS +17.2%
Ratio Trends
DIXON · last 7 annual periods
ROE
31.6%
ROCE
48.2%
Operating Margin
—
Debt / Equity
0.19×
PE
215.4×
EV / EBITDA
33.3×
Historical Financials
DIXON · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹6448 Cr | ₹10.7K Cr | ₹12.2K Cr | ₹17.6K Cr | ₹38.6K Cr | +56.4% |
| EBITDA | — | ₹381 Cr | ₹516 Cr | ₹727 Cr | ₹1995 Cr | +51.2% |
| EBIT | ₹244 Cr | ₹299 Cr | ₹126 Cr | ₹148 Cr | — | -11.8% |
| PAT | ₹160 Cr | ₹190 Cr | ₹256 Cr | ₹368 Cr | ₹1096 Cr | +61.8% |
| EPS (diluted) | ₹26.87 | ₹32.00 | ₹13.47 | ₹16.21 | — | -11.9% |
| CFO | ₹170 Cr | ₹273 Cr | ₹726 Cr | ₹584 Cr | ₹1150 Cr | +61.2% |
| CapEx | — | — | — | — | ₹-939 Cr | — |
| FCF | — | — | — | — | ₹210 Cr | +0.0% |
| Total Assets | — | ₹4277 Cr | ₹4679 Cr | ₹6991 Cr | ₹16.8K Cr | +40.7% |
| Total Debt | — | — | ₹37.4 Cr | ₹42.4 Cr | ₹671 Cr | +105.8% |
| Shareholders' Equity | — | — | ₹1285 Cr | ₹1695 Cr | ₹3469 Cr | +28.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DIXON vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| LGEINDIA LGEINDIA | — | — | Pending | — | — |
Click a ticker to view its fair-value analysis.
Dividend History
8 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹19.00/sh
Last payout
2025-09-16
₹8.00
Peak payout
₹8.00
Trailing yield
0.07%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Dixon Technologies (India) Limited (DIXON.NS) trades at 11225.00 vs a model fair value of 12908.75, a gap of 15.0%. Piotroski F-score: 5/...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DIXON →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DIXON →
Compare
Head-to-head with peers
Compare DIXON side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DIXONNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.