Panache Digilife Ltd
- Market Cap ₹ 664 Cr.
- Current Price ₹ 436
- High / Low ₹ 472 / 160
- Stock P/E 101
- Book Value ₹ 43.3
- Dividend Yield 0.00 %
- ROCE 13.7 %
- ROE 11.6 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company is expected to give good quarter
- Company has delivered good profit growth of 31.5% CAGR over last 5 years
Cons
- Stock is trading at 10.3 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- The company has delivered a poor sales growth of 10.3% over past five years.
- Company has a low return on equity of 10.0% over last 3 years.
- Company has high debtors of 203 days.
- Promoter holding has decreased over last 3 years: -13.8%
- Working capital days have increased from 111 days to 171 days
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Information Technology Information Technology IT - Services IT Enabled Services
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|
| 79 | 102 | 93 | 71 | 78 | 86 | 112 | 97 | 116 | 134 | |
| 72 | 95 | 86 | 70 | 70 | 81 | 106 | 90 | 105 | 123 | |
| Operating Profit | 7 | 7 | 7 | 1 | 8 | 5 | 6 | 6 | 11 | 11 |
| OPM % | 9% | 7% | 7% | 2% | 10% | 5% | 5% | 6% | 9% | 8% |
| 1 | 1 | 1 | 0 | -2 | 1 | 0 | -0 | 2 | 2 | |
| Interest | 2 | 1 | 2 | 3 | 4 | 3 | 4 | 5 | 3 | 2 |
| Depreciation | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Profit before tax | 5 | 6 | 5 | -2 | 2 | 2 | 1 | 1 | 9 | 9 |
| Tax % | 17% | 22% | 32% | 54% | 80% | 53% | 36% | 17% | 20% | |
| 4 | 5 | 4 | -3 | 0 | 1 | 1 | 1 | 7 | 7 | |
| EPS in Rs | 5.26 | 4.05 | 3.10 | -2.44 | 0.30 | 0.67 | 0.68 | 0.46 | 4.52 | 4.81 |
| Dividend Payout % | -0% | 6% | 8% | -10% | -0% | -0% | -0% | -0% | -0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 10% |
| 3 Years: | 11% |
| TTM: | 31% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 32% |
| 3 Years: | 87% |
| TTM: | 82% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | 60% |
| 3 Years: | 84% |
| 1 Year: | 174% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | 9% |
| 3 Years: | 10% |
| Last Year: | 12% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 4 | 6 | 6 | 12 | 12 | 12 | 12 | 12 | 15 |
| Reserves | 5 | 22 | 26 | 17 | 17 | 18 | 19 | 20 | 51 |
| 18 | 13 | 24 | 43 | 29 | 24 | 35 | 33 | 21 | |
| 36 | 49 | 51 | 37 | 37 | 42 | 35 | 32 | 27 | |
| Total Liabilities | 64 | 91 | 107 | 110 | 95 | 97 | 102 | 97 | 114 |
| 3 | 3 | 4 | 25 | 5 | 4 | 12 | 12 | 12 | |
| CWIP | -0 | 0 | 0 | 6 | 6 | 6 | -0 | -0 | -0 |
| Investments | -0 | -0 | 0 | 1 | -0 | 0 | -0 | 0 | 0 |
| 60 | 87 | 102 | 78 | 83 | 87 | 90 | 85 | 101 | |
| Total Assets | 64 | 91 | 107 | 110 | 95 | 97 | 102 | 97 | 114 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|
| -0 | -7 | -5 | 7 | 6 | 7 | -7 | 5 | -15 | |
| -0 | -1 | 0 | -23 | -1 | 6 | 6 | 9 | 4 | |
| -0 | 7 | -2 | 14 | -5 | -6 | -15 | -12 | 22 | |
| Net Cash Flow | -0 | -0 | -7 | -3 | -1 | 7 | -16 | 1 | 10 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 200 | 173 | 250 | 205 | 181 | 134 | 157 | 180 | 203 |
| Inventory Days | 83 | 124 | 120 | 178 | 102 | 129 | |||
| Days Payable | 183 | 189 | 219 | 208 | 75 | 72 | |||
| Cash Conversion Cycle | 101 | 109 | 151 | 176 | 208 | 191 | 157 | 180 | 203 |
| Working Capital Days | 63 | 82 | 82 | 52 | 106 | 105 | 78 | 83 | 171 |
| ROCE % | 22% | 15% | 1% | 12% | 10% | 10% | 13% | 14% |
Documents
Announcements
-
General Updates
27 October 2025 - Clarifies promoters/KMP won't participate in 3,756,000 convertible warrant issue; EGM held 18 Oct 2025.
-
Shareholders meeting
18 October 2025 - EGM Oct 18, 2025 approved increase in authorized capital; issue of 3,756,000 preferential warrants; ESOP 2025 approved.
-
Shareholders meeting
18 October 2025 - EGM (Oct 18, 2025): approved increase in authorised capital; issue up to 3,756,000 convertible warrants; Panache ESOP 2025 approved.
-
Copy of Newspaper Publication
12 October 2025 - Corrigendum published; Panache Digilife EGM on 18 Oct 2025 at 11:00 AM via VC.
-
Corrigendum
11 October 2025 - Corrigendum: allocate 12,000 warrants to Jitendra Deokar for ₹31,56,000; EGM on 18 Oct 2025.
Business Overview:[1]
PDL is an ICT & IoT devices design, manufacturing, distribution, and services company which is focused on Smart Computing Devices & Virtualization, Smart & Digital Classrooms, Smart & Connected Cars, Smart Asset Management, Retail IoT, Healthy Living Solutions, AV, Display & Pen Display Solutions, Smart Water, and other electronic and contract manufacturing OEM/ ODM.