Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: March 31, 2026, 4:32 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 543746 | NSE: LOGICA

Logica Infoway Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹143.30Overvalued by 20.83%vs CMP ₹181.00

P/E (23.5) × ROE (14.1%) × BV (₹53.00) × DY (2.00%)

₹157.36Overvalued by 13.06%vs CMP ₹181.00
MoS: -15% (Negative)Confidence: 48/100 (Moderate)Models: 1 Under, 2 Fair, 5 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹189.1426%Fair (+4.5%)
Graham NumberEarnings₹95.7619%Over (-47.1%)
DCFCash Flow₹118.8812%Over (-34.3%)
Net Asset ValueAssets₹53.408%Over (-70.5%)
EV/EBITDAEnterprise₹60.7110%Over (-66.5%)
Earnings YieldEarnings₹76.908%Over (-57.5%)
ROCE CapitalReturns₹198.5210%Fair (+9.7%)
Revenue MultipleRevenue₹625.076%Under (+245.3%)
Consensus (8 models)₹157.36100%Overvalued
Key Drivers: EPS CAGR 32.0% lifts DCF — verify sustainability. | Wide model spread (₹53–₹625) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 32.0%

*Investments are subject to market risks

Investment Snapshot

62
Logica Infoway Ltd scores 62/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health57/100 · Moderate
ROCE 14.3% GoodROE 14.1% GoodD/E 1.40 High debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money35/100 · Weak
Promoter decreased by 2.62% Caution
Earnings Quality50/100 · Moderate
OPM stable around 2% Steady
Quarterly Momentum90/100 · Strong
Revenue (4Q): +45% YoY AcceleratingProfit (4Q): +214% YoY Strong
Industry Rank75/100 · Strong
P/E 23.5 vs industry 271.4 Cheaper than peersROCE 14.3% vs industry 48.4% Below peersROE 14.1% vs industry 7.4% Above peers3Y sales CAGR: 22% High growth

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Logica Infoway Ltd Investor Signals

Computed from valuation, cash flow, balance sheet, ownership and quarterly trend data already available in this stock page.

Value Trap Score
60/100
Moderate
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 23.5 vs Ind 271.4 | ROCE 14.3% | ROE 14.1% | CFO/NP N/A
Balance Sheet Stress
50/100
Manageable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 1.40x | IntCov 0.0x | Current 1.49x | Borrow/Reserve 1.71x
Cash Flow Reliability
14/100
Weak
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹11 Cr | CFO/NP N/A
Ownership Accumulation
-50
Distribution
Derived from: FII + DII + promoter direction, adjusted by crowding
Current data: FII N/A | DII N/A | Prom -2.62 pp
Business Momentum
-19
Watch closely
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales -1.7% | Q NP -14.3% | Q OPM 0.0 pp
Derived FieldValueHow it is derived
Valuation Gap %-13.1%((Fair Value - CMP) / CMP) × 100
Borrowings / Reserves1.71xLatest borrowings divided by latest reserves
CFO / Net ProfitN/ALatest operating cash flow divided by latest net profit
FII ChangeN/ALatest FII% minus previous FII%
DII ChangeN/ALatest DII% minus previous DII%
Promoter Change-2.62 ppLatest promoter% minus previous promoter%
Shareholder Count Change+22Latest shareholder count minus previous count
Quarterly Sales Change-1.7%Latest quarter sales vs previous quarter sales
Quarterly Profit Change-14.3%Latest quarter net profit vs previous quarter net profit
Quarterly OPM Change0.0 ppLatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

Last Updated: March 31, 2026, 4:32 am

Market Cap 322 Cr.
Current Price 181
Intrinsic Value₹157.36
High / Low 267/163
Stock P/E23.5
Book Value 53.0
Dividend Yield0.00 %
ROCE14.3 %
ROE14.1 %
Face Value 10.0
PEG Ratio0.73

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Logica Infoway Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Logica Infoway Ltd 322 Cr. 181 267/16323.5 53.00.00 %14.3 %14.1 % 10.0
Dredging Corporation of India Ltd 2,322 Cr. 829 1,246/495 4050.00 %0.31 %3.67 % 10.0
Sun Pharma Advanced Research Company Ltd 3,905 Cr. 120 204/108 10.80.00 %298 %% 1.00
Syngene International Ltd 15,973 Cr. 396 761/38139.0 1180.32 %13.5 %10.5 % 10.0
FGP Ltd 12.4 Cr. 10.4 13.7/7.3259.0 3.090.00 %0.00 %0.89 % 10.0
Industry Average5,630.50 Cr219.61271.38103.340.05%48.42%7.44%9.00

All Competitor Stocks of Logica Infoway Ltd

Quarterly Result

MetricMar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Sales 341311394507557515597587
Expenses 337306388501546506582572
Operating Profit 44671191515
OPM % 1%1%1%1%2%2%2%2%
Other Income 10112221
Interest 23345667
Depreciation 00000000
Profit before tax 223474109
Tax % 24%33%26%26%26%27%26%26%
Net Profit 11236376
EPS in Rs 1.111.021.281.523.221.894.083.61

Last Updated: December 27, 2025, 4:37 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: December 15, 2025, 3:49 am

MetricMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 4964456127051,0641,1121,183
Expenses 4924396076941,0461,0881,154
Operating Profit 36511182429
OPM % 1%1%1%2%2%2%2%
Other Income 3241332
Interest 4557101313
Depreciation 0000001
Profit before tax 3335111418
Tax % 27%26%26%29%26%26%
Net Profit 223481114
EPS in Rs 1.541.851.922.054.745.917.69
Dividend Payout % 0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)0.00%50.00%33.33%100.00%37.50%
Change in YoY Net Profit Growth (%)0.00%50.00%-16.67%66.67%-62.50%

Logica Infoway Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 5 years from 2020-2021 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:%
5 Years:18%
3 Years:22%
TTM:4%
Compounded Profit Growth
10 Years:%
5 Years:40%
3 Years:61%
TTM:30%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:%
1 Year:-15%
Return on Equity
10 Years:%
5 Years:11%
3 Years:13%
Last Year:14%

Last Updated: September 5, 2025, 3:21 pm

Balance Sheet

Last Updated: February 1, 2026, 4:43 am

MonthMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 2223171818
Reserves 27293350447077
Borrowings 29446064108118132
Other Liabilities 27273237495954
Total Liabilities 85103127154218265281
Fixed Assets 1110122
CWIP 0000000
Investments 6022131313
Other Assets 78102124152205250266
Total Assets 85103127154218265281

Reserves and Borrowings Chart

Cash Flow

MonthMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 3-59-7238
Cash from Investing Activity + -0-0-3-1-12-12
Cash from Financing Activity + -24-67-113
Net Cash Flow 1-10-00-0
Free Cash Flow 3-59-7237
CFO/OP 113%-64%205%-36%130%47%

Free Cash Flow

MonthMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-26.00-38.00-55.00-53.00-90.00-94.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 263827352837
Inventory Days 263535303334
Days Payable 182116171517
Cash Conversion Cycle 345245494654
Working Capital Days 142517221317
ROCE %12%10%11%14%14%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Promoters 73.58%73.58%73.58%73.58%73.58%73.58%70.96%
Public 26.41%26.42%26.41%26.41%26.41%26.41%29.03%
No. of Shareholders 218188187256259386408

Shareholding Pattern Chart

No. of Shareholders

Logica Infoway Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 22Mar 21Mar 20Mar 19Mar 18
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 6.124.7318.8811.6511.30
Diluted EPS (Rs.) 6.124.7318.8811.6511.30
Cash EPS (Rs.) 6.154.8212.9912.5912.65
Book Value[Excl.RevalReserv]/Share (Rs.) 49.3935.83186.57158.83147.34
Book Value[Incl.RevalReserv]/Share (Rs.) 49.3935.83186.57158.83147.34
Revenue From Operations / Share (Rs.) 624.60622.222471.942798.792074.12
PBDIT / Share (Rs.) 15.0111.7938.4936.9235.86
PBIT / Share (Rs.) 14.7711.7137.8235.8234.32
PBT / Share (Rs.) 7.986.4117.2715.4915.05
Net Profit / Share (Rs.) 5.904.7312.3211.4811.11
PBDIT Margin (%) 2.401.891.551.311.72
PBIT Margin (%) 2.361.881.531.271.65
PBT Margin (%) 1.271.020.690.550.72
Net Profit Margin (%) 0.940.760.490.410.53
Return on Networth / Equity (%) 11.9513.216.607.237.54
Return on Capital Employeed (%) 29.3631.4118.7119.0918.67
Return On Assets (%) 3.963.702.271.982.31
Long Term Debt / Equity (X) 0.010.020.070.160.24
Total Debt / Equity (X) 1.351.761.201.721.40
Asset Turnover Ratio (%) 4.605.725.025.334.74
Current Ratio (X) 1.401.251.451.341.49
Quick Ratio (X) 0.830.640.870.680.85
Inventory Turnover Ratio (X) 11.570.000.000.000.00
Interest Coverage Ratio (X) 2.212.221.871.821.86
Interest Coverage Ratio (Post Tax) (X) 1.871.891.601.561.58
Enterprise Value (Cr.) 507.22430.52131.350.000.00
EV / Net Operating Revenue (X) 0.450.400.180.000.00
EV / EBITDA (X) 18.9921.3511.970.000.00
MarketCap / Net Operating Revenue (X) 0.360.300.090.000.00
Price / BV (X) 4.645.281.280.000.00
Price / Net Operating Revenue (X) 0.360.300.090.000.00
EarningsYield 0.020.020.050.000.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Logica Infoway Ltd. is a Public Limited Listed company incorporated on 28/07/1995 and has its registered office in the State of West Bengal, India. Company's Corporate Identification Number(CIN) is U30007WB1995PLC073218 and registration number is 073218. Currently company belongs to the Industry of Miscellaneous. Company's Total Operating Revenue is Rs. 1111.63 Cr. and Equity Capital is Rs. 17.80 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Miscellaneous2, Saklat Place, 1st Floor, Kolkata West Bengal 700072Contact not found
Management
NamePosition Held
Mr. Gaurav GoelChairman & Managing Director
Mrs. Shweta GoelWhole Time Director
Mr. Rakesh Kumar GoelNon Executive Director
Mr. Nil Kamal SamantaIndependent Director
Mrs. Vinita SarafIndependent Director
Mr. Dinesh AryaIndependent Director

FAQ

What is the intrinsic value of Logica Infoway Ltd and is it undervalued?

As of 05 April 2026, Logica Infoway Ltd's intrinsic value is ₹157.36, which is 13.06% lower than the current market price of ₹181.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (14.1 %), book value (₹53.0), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Logica Infoway Ltd?

Logica Infoway Ltd is trading at ₹181.00 as of 05 April 2026, with a FY2026-2027 high of ₹267 and low of ₹163. The stock is currently near its 52-week low. Market cap stands at ₹322 Cr..

How does Logica Infoway Ltd's P/E ratio compare to its industry?

Logica Infoway Ltd has a P/E ratio of 23.5, which is below the industry average of 271.38. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Logica Infoway Ltd financially healthy?

Key indicators for Logica Infoway Ltd: ROCE of 14.3 % is moderate. Dividend yield is 0.00 %.

Is Logica Infoway Ltd profitable and how is the profit trend?

Logica Infoway Ltd reported a net profit of ₹11 Cr in Mar 2025 on revenue of ₹1,112 Cr. Compared to ₹3 Cr in Mar 2022, the net profit shows an improving trend.

Does Logica Infoway Ltd pay dividends?

Logica Infoway Ltd has a dividend yield of 0.00 % at the current price of ₹181.00. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Logica Infoway Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports