Icon times
Dixon Technologies Limited Q4FY21 Result Analysis

Dixon Technologies Limited Q4FY21 Result Analysis

Published on 03 June 2021|
Share -

Dixon Technologies Limited recently published its Q4FY21 Results on 28 May 2021, the company posted a net profit of Rs. 44.3 Cr. this quarter. Let’s find out its other parameters through our analysis:

Introduction

Dixon Technologies was founded in 1993. Home-grown design-focused and Solutions Company engaged in manufacturing products in the consumer durables lighting and mobile phones markets in India. Its diversified product portfolio includes (i) consumer electronics like LED TVs; (ii) home appliances like washing machines; (iii) lighting products like LED bulbs and tube lights, downlighters, and CFL bulbs; (iv) mobile phones and (v) CCTV & Digital Video Recorders (DVRs).

We have done a 6 point analysis on the Q4FY21 Results of Dixon Technologies Limitedhttps://investyadnya.in/stock-articles/dixon-technologies-stock-update, namely:

Dixon Technologies Limited Result- 6 point analysis

Dixon Technologies Limited Result- 6 point analysis

 

 

1.Dixon Technologies - Q4FY21 Results:

  • The Revenue from Operations has shown significant growth of 146.2% (YoY) to Rs. 2,210 Cr. in the Q4 of FY21 as compared to Q4 of the previous year. Whereas, the revenues have fallen by (3.3%) QoQ from Rs. 2,183 Cr.
  • The Operating Profit of Dixon Technologies has delivered a steep growth of 42.8% (YoY) from Rs. 56 Cr. In Q4 FY20 to Rs. 80 Cr. in the Q4 of FY21. The profits have shown a fall in QoQ with a negative 20 % from Rs. 100 Cr. in Q3 FY21.
  • The Operating Profit Margins (OPM) % have shown a fall due to a Rise in Input Prices by 270 basis points (bps) YoY from 6.5% in Q4 FY20 to 3.8% in Q4 of FY21. And on a QoQ basis, the OPM % has fallen by 80 basis points (bps) from 4.6% in Q3 FY21.
  • Dixon Technologies has delivered a rise in Profit before Tax (PBT) of 64.6% YoY, from Rs. 37.3 Cr. in the Q4 of FY20 to Rs. 61.4 Cr. in the Q4 of FY21. Whereas, the QoQ showed a fall in profits by 24.7% from Rs. 81.6 Cr. in Q3 FY21.
  • The profit after tax (PAT) has shown a massive growth of 60.5% (YoY) from Rs. 27.6 Cr. in the Q4 of FY20 to Rs. 44.3 Cr. in the Q4 of FY21. Net Profit on a QoQ basis has shown a fall of 28% from Rs. 61.6 Cr. in Q3 FY21.
  • The Net Profit Margins (%) has also fallen by 110 bps (YoY) from 3.2% in Q4 FY20 to 2.1% in Q4 of FY21. And on a QoQ basis, the OPM % has decreased by 70 basis points (bps) from 2.8% Q3 FY21.

 

Dixon Technologies- Q4FY21 Results

Dixon Technologies- Q4FY21 Results

2.Dixon Technologies - FY21 Performance:

  • The Revenue from Operations has shown a good growth of 46.5% (YoY) from Rs. 4,400 Cr. in FY 20 to Rs. 6,448 Cr. in FY21.
  • The Operating Profit of Dixon Technologies has delivered a decent growth of 28.7% (YoY) from Rs. 223 Cr. in FY20 to Rs. 287 Cr. in the FY21.
  • The Operating Profit Margins (OPM) % has shown a falling trend by 60 basis points (bps) YoY from 5.1% in FY20 to 4.5% in FY21.
  • Dixon Technologies delivered a strong rise in Profit before Tax (PBT) of 38.2% YoY, from Rs. 157 Cr. in the FY20 to Rs. 217 Cr. in the Financial Year 2021.
  • The profit after tax (PAT) of Dixon Technologies has shown a steep growth of 32.2% (YoY) from Rs. 121 Cr. in FY20 to Rs. 160 Cr. in FY21.
  • The Net Profit Margins (%) of the company have gone down by 30 bps (YoY) from 2.8% in FY20 to 2.5% in FY21.

Dixon Technologies- FY21 Performance
Dixon Technologies- FY21 Performance

3.Dixon Technologies

i) Revenue Mix:

a) Consumer Electronics:

  • The revenue from Consumer Electronics has increased by 200% (YoY) every quarter from 393 Cr. in the Q4 of FY20 to Rs. 1,179 Cr. in the Q4 of FY21.
  • On yearly basis, the revenue from Consumer Electronics has also increased by 83% (YoY) from 2,095 Cr. in the Q4 of FY20 to Rs. 3,843 Cr. in the Q4 of FY21.
  • The overall share in revenue has grown from 46% in the Q4 of FY20 to 56% in Q4 of FY21.

b) Lighting Products:

  • The revenue from Lighting Products has marginally increased by 51% (YoY) every quarter from 255 Cr. in the Q4 of FY20 to Rs. 282 Cr. in the Q4 of FY21.
  • On yearly basis, the revenue from Lighting Products has decreased by 3% (YoY) from 1,140 Cr. in the Q4 of FY20 to Rs. 1,104 Cr. in the Q4 of FY21.
  • The overall share in revenue has gone down from 30% in the Q4 of FY20 to 18% in Q4 of FY21.

c) Home Appliances:

  • The revenue from Home Appliances has increased by 63% (YoY) quarterly from 90 Cr. in the Q4 of FY20 to Rs. 147 Cr. in the Q4 of FY21.
  • On yearly basis, the revenue from Appliances has increased by 9% (YoY) from 396 Cr. in the Q4 of FY20 to Rs. 431 Cr. in the Q4 of FY21.
  • The overall share has fallen from 10% in the Q4 of FY20 to 7% in Q4 of FY21.

d) Mobile & EMS Divisions:

  • The revenue from Mobile & EMS Divisions has increased by 381% (YoY) quarterly from 60 Cr. in the Q4 of FY20 to Rs. 290 Cr. in the Q4 of FY21.
  • On yearly basis, the revenue from Mobile & EMS Divisions has increased by 56% (YoY) from 537 Cr. in the Q4 of FY20 to Rs. 840 Cr. in the Q4 of FY21.
  •  The overall share has grown from 7% in the Q4 of FY20 to 14% in Q4 of FY21.

e) Security System:

  • The revenue from Security System has increased by 100% (YoY) quarterly from 55 Cr. in the Q4 of FY20 to Rs. 109 Cr. in the Q4 of FY21.
  • On yearly basis, the revenue from Security System has slightly increased by 1% (YoY) from 216 Cr. in the Q4 of FY20 to Rs. 218 Cr. in the Q4 of FY21.
  • The overall share has fallen from 6% in the Q4 of FY20 to 5% in Q4 of FY21.

f) Reverse Logistics:

  • The revenue from Reverse Logistics has decreased by 18% (YoY) quarterly from 4.7 Cr. in the Q4 of FY20 to Rs. 3.8 Cr. in the Q4 of FY21.
  • On yearly basis, the revenue from Reverse Logistics has decreased by 14% (YoY) from 13 Cr. in the Q4 of FY20 to Rs. 16 Cr. in the Q4 of FY21.
  • The overall share has fallen from 1% in the Q4 of FY20 to less than 1% in Q4 of FY21.

 

 

 

Dixon Technologies- Revenue Mix

Dixon Technologies- Revenue Mix

Dixon Technologies- Revenue Mix (%)

Dixon Technologies- Revenue Mix (%)

ii) Operating Profit Mix:

a) Consumer Electronics:

  • The Operating Profit from Consumer Electronics has increased by 189% (YoY) quarterly from 9.8 Cr. in the Q4 of FY20 to Rs. 28.2 Cr. in the Q4 of FY21.
  • On yearly basis, the Operating Profit from Consumer Electronics has also increased by 104% (YoY) from 50.3 Cr. in the Q4 of FY20 to Rs. 102 Cr. in the Q4 of FY21.

b) Lighting Products:

  • The Operating Profit from Lighting Products has marginally increased by 21% (YoY) quarterly from 25.4 Cr. in the Q4 of FY20 to Rs. 30.7 Cr. in the Q4 of FY21.
  • On yearly basis, the Operating Profit from Lighting Products has decreased by 0.3% (YoY) from 97.6 Cr. in the Q4 of FY20 to Rs. 97.4 Cr. in the Q4 of FY21.

c) Home Appliances:

  • The Operating Profit from Home Appliances has increased by 4% (YoY) quarterly from 9.8 Cr. in the Q4 of FY20 to Rs. 10.3 Cr. in the Q4 of FY21.
  • On yearly basis, the Operating Profit from Appliances has decreased by 14% (YoY) from 46.1 Cr. in the Q4 of FY20 to Rs. 39.7 Cr. in the Q4 of FY21.

d) Mobile & EMS Divisions:

  • The Operating Profit from Mobile & EMS Divisions has decreased by 13.5% (YoY) quarterly from 8.5 Cr. in the Q4 of FY20 to Rs. 7.4 Cr. in the Q4 of FY21.
  • On yearly basis, the Operating Profit from Mobile & EMS Divisions has increased by 107% (YoY) from 19.1 Cr. in the Q4 of FY20 to Rs. 39.6 Cr. in the Q4 of FY21.

e) Security System:

  • The Operating Profit from Security System has increased by 66% (YoY) quarterly from 1.9 Cr. in the Q4 of FY20 to Rs. 3.1 Cr. in the Q4 of FY21.
  • On yearly basis, the Operating Profit from Security System has slightly increased by 15% (YoY) from 7.2 Cr. in the Q4 of FY20 to Rs. 6.1 Cr. in the Q4 of FY21.

f) Reverse Logistics:

  • The Operating Profit from Reverse Logistics has decreased by 77% (YoY) quarterly from 0.4 Cr. in the Q4 of FY20 to Rs. 0.1 Cr. in the Q4 of FY21.
  • On yearly basis, the Operating Profit from Reverse Logistics has decreased by 63% (YoY) from 2.6 Cr. in the Q4 of FY20 to Rs. 1 Cr. in the Q4 of FY21.

Dixon Technologies- Operating Profit Mix

Dixon Technologies- Operating Profit Mix

iii) Revenue & EBIT Mix

a) Consumer Electronics:

  • The overall share in revenue from Consumer Electronics accounts for 45.8%, 62.3%, and 55.9% in Q4FY20, Q3FY21, and Q4 of FY21 respectively.
  • The overall share in EBIT stands at 18%, 39%, and 35% in Q4FY20, Q3FY21, and in Q4 of FY21 respectively.

b) Lighting Products:

  • The overall share in revenue from Lighting Products accounts for 29.7%, 16%, and 18.1% in Q4FY20, Q3FY21, and Q4 of FY21 respectively.
  • The overall share in EBIT stands at 45%, 33%, and 38% in Q4FY20, Q3FY21, and in Q4 of FY21 respectively.

c) Home Appliances:

  • The overall share in revenue from Home Appliances accounts for 10.5%, 5.3%, and 6.9% in Q4FY20, Q3FY21, and Q4 of FY21 respectively.
  • The overall share in EBIT stands at 18%, 12%, and 13% in Q4FY20, Q3FY21, and in Q4 of FY21 respectively.

d) Mobile & EMS Divisions:

  • The overall share in revenue from Mobile & EMS Divisions accounts for 7%, 13.7%, and 13.4% in Q4FY20, Q3FY21, and in Q4 of FY21 respectively.
  • The overall share in EBIT stands at 15%, 14%, and 9% in Q4FY20, Q3FY21, and in Q4 of FY21 respectively.

e) Security System:

  • The overall share in revenue from Security System accounts for 6.4%, 2.5%, and 5.2% in Q4FY20, Q3FY21, and Q4 of FY21 respectively.
  • The overall share in EBIT stands at 3%, 2%, and 4% in Q4FY20, Q3FY21, and in Q4 of FY21 respectively.

f) Reverse Logistics:

  • The overall share in revenue from Reverse Logistics accounts for 0.5%, 0.2%, and 0.2% in Q4FY20, Q3FY21, and Q4 of FY21 respectively.
  • The overall share in EBIT stands at 1%, 0.5%, and 0.1% in Q4FY20, Q3FY21, and in Q4 of FY21 respectively.

 

Dixon Technologies- Revenue and EBIT Mix

Dixon Technologies- Revenue and EBIT Mix

Dixon Technologies- Revenue Mix Vs. Operating Profit Mix

Dixon Technologies- Revenue Mix Vs. Operating Profit Mix

iv) Segment-wise Operating Margins

a) Consumer Electronics:

  • In Consumer Electronics, margins are constant at around 2.4%.
  • Current Capacity (LED TV) - 4.4 mn TV Sets. The company is adding large TV sets and expanding capacity to 5.5 mn by Q2FY22.
  • Investment in Injection Moulding for backward integration in LED TV Sets.
  • Expected Profitability Range- 2.7%-2.9%.

b) Lighting:

  • The lighting segment of the business has witnessed a heavy downfall in its operating margin on a year-on-year basis from 10% in Q4FY20 to 8.1% in Q4FY21.
  • Here, Dixon is the Largest ODM player in India. It is having a Current LED Bulb Capacity- 300 mn which meets 45% of the Indian Requirement.
  • The Contraction in the margin in this segment is due to the failure of passing on commodity prices to the consumers.

c) Home Appliances:

  • In this segment also, Dixon has noticed a downfall in its Operating Margins from 11% in March 2020 to 7% in March 2021.
  • Expanding capacity from 1.2 mn to 1.5 mn by Q2FY22 ends in the semi-automatic category.
  • New facility for the fully automatic plant in Tirupati (Annual Capacity- 0.6 mn).
  • Developing Outdoor Lighting Solutions.

d) Mobile & EMS Divisions:

  • This business segment of Dixon Technologies has reported a strong downfall in its operating profit margin to 2.5% in the quarter ended 31st March 2021 from 14.1% in March 2020.
  • New factory set-up under PLI Scheme and initial ramp-up cost impacted the margins.

e) Consolidated Business:

  • In overall business, Dixon has reported de-growth in its operating margins from 6.5% in Q4FY20 to 4.6% in Q3FY21, and finally 3.8% in the quarter ended 31st March 2021.

Dixon Technologies- Segment-wise Operating Margins

Dixon Technologies- Segment-wise Operating Margins

4) Dixon Technologies - EBITDA Margin Concerns:

  • Gross Margins & EBITDA Margins contraction on YoY was primarily driven due to substantial change in segments mixed with a higher increase in the share of business during the quarter from LED TVs- an OEM business with a lower margin.
  • Also, there was a rise in price on the commodity side, which impacted the OEM business.
  • EBITDA was also factored in because of ESOP Expenses of around Rs. 8 Cr. in Q4FY21 on account of newbies of plan 2020.
  • In the ODM business- primarily lighting & washing machines, the company lagged in passing on the increase of commodity prices to the consumer. Hence, had a negative impact.

    Positive-

  • Through Calibrated Price Increases, Inventory Planning, and Value Engineering, the company will manage the margins in the ODM business.
  • The company expects margins to range between 4.2%- 4.5% in the coming years.

5. Dixon Technologies - FY22 Outlook:

  • PLI Revenue Booking and Mobile Phone division have started in Q4FY21.
  • Value and Volume growth in LED TVs as they are getting a new product SKU that is LED Monitors and for this tied up with 2 largest global brands for manufacturing LED Monitors.
  • Business Opportunities in Lighting segments in International Ground:

i) Dixon’s capacity is at 300 million bulbs which is 45% of India’s capacity.

ii) The Company is in discussion with large international retail chains for export arrangements which can commence by mid of Q2FY22.

  • Dixon Technologies is planning to get into new verticals (fully automatic top-load washing machine, refrigerators, wearable).
  • The company is planning on further diversification prospects through its upcoming PLI schemes (IT products like laptops and tablets, telecom equipment).
  • The CAPEX of the company will be around Rs. 200 Cr. in FY22. Telecom-related CAPEX would be Rs. 50 Cr. and Refrigerator-related CAPEX would be Rs. 100 Cr. incoming 1-1.5 years. 

6. Valuations:

  • The stock P/E as of 28 May 2021 stands at 147.66 which is higher than 1 Year Median P/E and around 3 times of 3 Year and 5 Year Median P/E.
  • The ROCE of Dixon Technologies is very good and at 31.4%, whereas, the ROE stands at 25%.
  • The company has a free cash flow of Rs. 2.16 Cr. The company has a healthy debt-to-equity ratio of only 0.21.

Dixon Technologies- Valuation & Ratios

Dixon Technologies- Valuation & Ratios

Attachments
File Name
private article suscription area icon

You like to know more. We like that!

Please subscribe Model Portfolio Plan to get access of all premium model portfolio articles Only at Rs 7499/Year.

LATEST UPDATE

premium Premium
free Free
Read More

REPORTS


Chat on WhatsApp
Caret UP Arrow
InvestYadnya Support
Typically replies in minutes
InvestYadnya Support
Hi there
Welcome to InvestYadnya.
We are available to assist you on WhatsApp.
Please click on the button below to chat with us.
(10 AM to 7 PM IST)
16:10
Chat with InvestYadnya