Valuation Dixon Technologies (India) Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 04:35:07 16/07/2026 pm IST			5-day change	1st Jan Change
14,507.00 ^INR	+6.27%		+7.64%	+19.87%

10/07	Dixon's Proposed JV with Vivo Gets India Approval	MT
09/07	India clears Dixon-Vivo JV for domestic smartphone manufacturing	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,15,075	2,55,693	1,70,420	4,47,421	7,93,889	8,86,173	-	-
Change	-	18.89%	-33.35%	162.54%	77.44%	11.62%	-	-
Enterprise Value (EV) ¹	2,15,900	2,59,188	1,72,359	4,50,224	7,97,964	5,85,665	8,89,864	8,82,053
Change	-	20.05%	-33.5%	161.21%	77.24%	-26.61%	0.84%	-0.88%
P/E	137x	135x	67.1x	120x	65.1x	35.9x	77.3x	50.1x
PBR	29.2x	25.7x	13.3x	26.4x	26.4x	12.6x	14.5x	11.2x
PEG	-	7.1x	2x	2.6x	0x	1.1x	282.69x	0.9x
Capitalization / Revenue	3.34x	2.39x	1.4x	2.53x	2.04x	1.2x	1.28x	0.99x
EV / Revenue	3.35x	2.42x	1.41x	2.54x	2.05x	1.2x	1.29x	0.98x
EV / EBITDA	75.3x	68.4x	33.5x	63.6x	52.3x	31x	37.5x	25.6x
EV / EBIT	88.9x	87.8x	43.1x	82.5x	64.1x	39.2x	46.6x	30.2x
EV / FCF	11,129x	-175x	65.2x	2,860x	314x	81.9x	181x	60.7x
FCF Yield	0.01%	-0.57%	1.53%	0.03%	0.32%	1.22%	0.55%	1.65%
Dividend per Share ²	1	2	3	5	8	10	11.7	15.21
Rate of return	0.03%	0.05%	0.1%	0.07%	0.06%	0.1%	0.09%	0.11%
EPS ²	26.87	32	42.62	62.46	202.6	269.4	176.5	272.4
Distribution rate	3.72%	6.25%	7.04%	8.01%	3.95%	3.71%	6.63%	5.58%
Net sales ¹	64,482	1,06,971	1,21,920	1,76,909	3,88,601	4,88,728	6,91,303	8,96,506
EBITDA ¹	2,866	3,791	5,144	7,079	15,250	18,880	23,719	34,439
EBIT ¹	2,429	2,952	3,997	5,460	12,439	14,950	19,081	29,165
Net income ¹	1,598	1,902	2,555	3,678	10,955	14,386	10,714	16,424
Net Debt ¹	824.2	3,495	1,939	2,803	4,074	-2,472	3,691	-4,121
Reference price ²	3,672.15	4,308.80	2,861.30	7,479.25	13,179.50	13,651.00	13,651.00	13,651.00
Nbr of stocks (in thousands)	58,569	59,342	59,560	59,822	60,237	61,086	-	-
Announcement Date	27/05/21	30/05/22	23/05/23	15/05/24	20/05/25	12/05/26	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DIXON TECHNOLOGIES (INDIA) LIMITED	77.56x	1.69x	44.31x	0.08%	866.63Cr
HISENSE VISUAL TECHNOLOGY CO., LTD.	12.56x	-	-	4%	510.32Cr
TCL ELECTRONICS HOLDINGS LIMITED	12.71x	0.2x	5.23x	3.88%	492.04Cr
SHENZHEN KTC TECHNOLOGY CO., LTD.	16.3x	-	-	1.05%	187.29Cr
SKYWORTH GROUP LIMITED	9.27x	-	-	-	107.43Cr
Average	25.68x	0.95x	24.77x	2.25%	432.74Cr
Weighted average by Cap.	38.79x	1.15x	30.16x	2.05%