Panache Digilife Ltd: Intrinsic Value & Share Price Analysis

Q: What is the current share price and 52-week range of Panache Digilife Ltd?

Panache Digilife Ltd is trading at 347.00 as of 06 May 2026, with a FY2026-2027 high of 472 and low of 172. The stock is currently in the middle of its 52-week range. Market cap stands at 556 Cr..

Q: Is Panache Digilife Ltd financially healthy?

Key indicators: ROCE of 25.6 % indicates efficient capital utilization. Dividend yield is 0.00 %.

Q: Is Panache Digilife Ltd profitable and how is the profit trend?

Panache Digilife Ltd reported a net profit of 7 Cr in Mar 2025 on revenue of 116 Cr. Compared to 1 Cr in Mar 2022, the net profit shows an improving trend.

Fair Value

₹349.62Fairly Valued by 0.76%vs CMP ₹347.00

P/E (30.1) × ROE (21.6%) × BV (₹65.90) × DY (2.00%)

₹207.73Overvalued by 40.14%vs CMP ₹347.00

MoS: -67% (Negative)Confidence: 59/100 (Moderate)Models: 1 Under, 7 Over

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹538.91	26%	Under (+55.3%)
Graham Number	Earnings	₹92.98	19%	Over (-73.2%)
DCF	Cash Flow	₹120.33	12%	Over (-65.3%)
Net Asset Value	Assets	₹66.15	8%	Over (-80.9%)
EV/EBITDA	Enterprise	₹57.42	10%	Over (-83.5%)
Earnings Yield	Earnings	₹58.30	8%	Over (-83.2%)
ROCE Capital	Returns	₹155.48	10%	Over (-55.2%)
Revenue Multiple	Revenue	₹72.40	6%	Over (-79.1%)
Consensus (8 models)		₹207.73	100%	Overvalued

Key Drivers: EPS CAGR 54.1% lifts DCF — verify sustainability. | Wide model spread (₹57–₹539) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 54.1%

*Investments are subject to market risks

Analyst Summary

Panache Digilife Ltd operates in the IT Networking Equipment segment, current market price is ₹347.00, market cap is 556 Cr.. At a glance, stock P/E is 30.1, ROE is 21.6 %, ROCE is 25.6 %, book value is 65.9, dividend yield is 0.00 %. The latest intrinsic value estimate is ₹207.73, around 40.1% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹116 Cr versus the prior period change of 19.6%, while latest net profit is about ₹7 Cr with a prior-period change of 600.0%. The 52-week range shown on this page is 472/172, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisPanache Digilife Ltd. is a Public Limited Listed company incorporated on 30/03/2007 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is…

This summary is generated from the stock page data available for Panache Digilife Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

Panache Digilife Ltd scores 69/100 (Average)

Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison

Stock Health79/100 · Strong

ROCE 25.6% ExcellentROE 21.6% ExcellentD/E 0.94 ModerateInterest Coverage 0.0x RiskyProfitable 4/5 years Consistent

Smart Money60/100 · Moderate

Promoter increased by 2.37% Positive

Earnings Quality55/100 · Moderate

OPM expanding (5% → 8%) ImprovingWorking capital: 171 days Capital intensive

Quarterly Momentum80/100 · Strong

Revenue (4Q): +83% YoY AcceleratingProfit (4Q): +100% YoY StrongOPM: 8.5% (down 6.7% YoY) Margin pressure

Industry Rank65/100 · Strong

P/E 30.1 vs industry 19.6 Premium to peersROCE 25.6% vs industry 14.5% Above peersROE 21.6% vs industry 12.4% Above peers3Y sales CAGR: 10% Moderate

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.

Share Price and Basic Stock Data

Last Updated: May 5, 2026, 12:48 am

Market Cap	556 Cr.
Current Price	347
Intrinsic Value	₹207.73
High / Low	472/172
Stock P/E	30.1
Book Value	65.9
Dividend Yield	0.00 %
ROCE	25.6 %
ROE	21.6 %
Face Value	10.0
PEG Ratio	0.56

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Panache Digilife Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Panache Digilife Ltd	556 Cr.	347	472/172	30.1	65.9	0.00 %	25.6 %	21.6 %	10.0
DC Infotech & Communication Ltd	458 Cr.	282	475/201	23.8	55.4	0.00 %	25.5 %	23.6 %	10.0
HCL Infosystems Ltd	397 Cr.	12.2	24.5/9.01		9.13	0.00 %	35.1 %	%	2.00
TVS Electronics Ltd	874 Cr.	469	741/333		49.0	0.00 %	1.88 %	5.61 %	10.0
Ducon Infratechnologies Ltd	102 Cr.	3.20	7.18/2.22	22.6	4.76	0.00 %	7.51 %	3.86 %	1.00
Industry Average	1,354.50 Cr	368.56		19.56	110.52	0.72%	14.54%	12.35%	7.00

All Competitor Stocks of Panache Digilife Ltd

Quarterly Result

Metric	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Sales	4.78	54.45	5.96	20.58	15.21	54.78	11.76	23.46	20.81	60.08	29.54	39.06	74.47
Expenses	3.94	52.11	5.90	19.36	14.23	50.87	10.75	20.69	17.66	56.56	27.66	36.56	68.16
Operating Profit	0.84	2.34	0.06	1.22	0.98	3.91	1.01	2.77	3.15	3.52	1.88	2.50	6.31
OPM %	17.57%	4.30%	1.01%	5.93%	6.44%	7.14%	8.59%	11.81%	15.14%	5.86%	6.36%	6.40%	8.47%
Other Income	0.20	0.11	1.14	0.39	1.00	-2.71	0.59	0.93	0.17	0.32	0.20	0.37	0.56
Interest	0.97	1.13	1.06	1.08	1.16	1.15	0.93	0.65	0.63	0.52	0.67	0.69	0.63
Depreciation	0.19	0.23	0.22	0.22	0.22	0.22	0.24	0.30	0.27	0.27	0.29	0.29	0.30
Profit before tax	-0.12	1.09	-0.08	0.31	0.60	-0.17	0.43	2.75	2.42	3.05	1.12	1.89	5.94
Tax %	-41.67%	34.86%	0.00%	6.45%	5.00%	23.53%	4.65%	19.27%	18.18%	25.90%	25.89%	24.87%	28.28%
Net Profit	-0.08	0.71	-0.08	0.29	0.56	-0.22	0.41	2.22	1.97	2.25	0.84	1.42	4.26
EPS in Rs	-0.07	0.59	-0.07	0.24	0.47	-0.18	0.35	1.46	1.30	1.48	0.57	0.92	2.86

Last Updated: March 3, 2026, 3:53 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 25, 2026, 7:46 am

Metric	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	79	102	93	71	78	86	112	97	116	203
Expenses	72	95	86	70	70	81	106	90	105	189
Operating Profit	7	7	7	1	8	5	6	6	11	14
OPM %	9%	7%	7%	2%	10%	5%	5%	6%	9%	7%
Other Income	1	1	1	0	-2	1	0	-0	2	1
Interest	2	1	2	3	4	3	4	5	3	3
Depreciation	0	0	0	1	1	1	1	1	1	1
Profit before tax	5	6	5	-2	2	2	1	1	9	12
Tax %	17%	22%	32%	54%	80%	53%	36%	17%	20%
Net Profit	4	5	4	-3	0	1	1	1	7	9
EPS in Rs	5.26	4.05	3.10	-2.44	0.30	0.67	0.68	0.46	4.52	5.83
Dividend Payout %	0%	6%	8%	-10%	0%	0%	0%	0%	0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2017-2018	2018-2019	2019-2020	2020-2021	2022-2023	2023-2024	2024-2025
YoY Net Profit Growth (%)	25.00%	-20.00%	-175.00%	100.00%	0.00%	0.00%	600.00%
Change in YoY Net Profit Growth (%)	0.00%	-45.00%	-155.00%	275.00%	-100.00%	0.00%	600.00%

Panache Digilife Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 7 years from 2017-2018 to 2024-2025.

Growth

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:	35%
3 Years:	53%
1 Year:	60%

Return on Equity
10 Years:	%
5 Years:	9%
3 Years:	10%
Last Year:	12%

Last Updated: September 5, 2025, 12:05 pm

Balance Sheet

Last Updated: May 6, 2026, 4:00 am

Month	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	4	6	6	12	12	12	12	12	15	16
Reserves	5	22	26	17	17	18	19	20	51	90
Borrowings	18	13	24	43	29	24	35	33	21	28
Other Liabilities	36	49	51	37	37	42	35	32	27	94
Total Liabilities	64	91	107	110	95	97	102	97	114	228
Fixed Assets	3	3	4	25	5	4	12	12	12	15
CWIP	0	0	0	6	6	6	0	0	0	0
Investments	0	0	0	1	0	0	0	0	0	0
Other Assets	60	87	102	78	83	87	90	85	101	213
Total Assets	64	91	107	110	95	97	102	97	114	228

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Cash from Operating Activity +	0	-7	-5	7	6	7	-7	5	-15	-5
Cash from Investing Activity +	0	-1	0	-23	-1	6	6	9	4	-18
Cash from Financing Activity +	0	7	-2	14	-5	-6	-15	-12	22	20
Net Cash Flow	0	-0	-7	-3	-1	7	-16	1	10	-4
Free Cash Flow	0	-7	-7	-17	5	13	-1	13	-12	-6
CFO/OP	0%	-81%	-49%	599%	84%	193%	-100%	85%	-141%	-11%

Free Cash Flow

Month	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Free Cash Flow	-11.00	-6.00	-17.00	-42.00	-21.00	-19.00	-29.00	-27.00	-10.00

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

Month	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			103
Days Payable	183	189	219	208	75	72			82
Cash Conversion Cycle	101	109	151	176	208	191	157	180	225
Working Capital Days	63	82	82	52	106	105	78	83	171
ROCE %		22%	15%	1%	12%	10%	10%	13%	13%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Jan 2026
Promoters	65.49%	65.49%	65.49%	65.49%	65.49%	51.61%	51.61%	51.61%	51.68%	51.68%	51.68%	54.05%
Public	34.51%	34.51%	34.51%	34.51%	34.51%	48.39%	48.39%	48.39%	48.32%	48.32%	48.32%	45.95%
No. of Shareholders	2,708	2,549	2,585	2,782	3,450	3,051	3,262	3,166	3,393	3,975	3,605	3,598

Shareholding Pattern Chart

No. of Shareholders

Panache Digilife 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

Month	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	4.90	0.46	0.69	1.21	2.39
Diluted EPS (Rs.)	4.74	0.46	0.69	1.22	2.39
Cash EPS (Rs.)	5.28	1.18	1.35	1.24	1.20
Book Value[Excl.RevalReserv]/Share (Rs.)	43.27	26.56	26.20	25.36	24.51
Book Value[Incl.RevalReserv]/Share (Rs.)	43.27	26.56	26.20	25.36	24.51
Revenue From Operations / Share (Rs.)	76.25	80.45	93.16	71.06	64.65
PBDIT / Share (Rs.)	7.44	7.67	5.42	5.38	7.36
PBIT / Share (Rs.)	6.73	6.93	4.76	4.80	6.46
PBT / Share (Rs.)	4.93	-0.40	1.48	1.95	3.58
Net Profit / Share (Rs.)	4.56	0.44	0.69	0.66	0.30
NP After MI And SOA / Share (Rs.)	4.52	0.46	0.68	0.66	0.29
PBDIT Margin (%)	9.75	9.53	5.81	7.57	11.38
PBIT Margin (%)	8.82	8.61	5.10	6.75	9.99
PBT Margin (%)	6.46	-0.49	1.59	2.73	5.54
Net Profit Margin (%)	5.98	0.55	0.74	0.93	0.46
NP After MI And SOA Margin (%)	5.93	0.57	0.73	0.93	0.46
Return on Networth / Equity (%)	10.45	1.73	2.62	2.62	1.22
Return on Capital Employeed (%)	15.10	23.94	15.77	16.00	22.31
Return On Assets (%)	6.06	0.57	0.80	0.82	0.37
Long Term Debt / Equity (X)	0.01	0.04	0.09	0.15	0.14
Total Debt / Equity (X)	0.30	1.00	1.09	0.78	0.94
Asset Turnover Ratio (%)	1.10	0.97	1.12	0.97	0.82
Current Ratio (X)	2.21	1.37	1.37	1.42	1.39
Quick Ratio (X)	1.61	0.95	0.98	0.98	1.10
Inventory Turnover Ratio (X)	4.41	3.23	3.78	3.79	2.34
Dividend Payout Ratio (NP) (%)	0.00	0.00	0.00	0.00	26.92
Dividend Payout Ratio (CP) (%)	0.00	0.00	0.00	0.00	6.73
Earning Retention Ratio (%)	0.00	0.00	0.00	0.00	73.08
Cash Earning Retention Ratio (%)	0.00	0.00	0.00	0.00	93.27
Interest Coverage Ratio (X)	4.13	2.07	1.65	1.97	2.56
Interest Coverage Ratio (Post Tax) (X)	3.08	1.85	1.34	1.49	1.83
Enterprise Value (Cr.)	445.72	120.50	108.66	83.37	96.06
EV / Net Operating Revenue (X)	3.84	1.25	0.97	0.97	1.24
EV / EBITDA (X)	39.33	13.09	16.72	12.91	10.88
MarketCap / Net Operating Revenue (X)	3.67	0.92	0.66	0.70	0.88
Retention Ratios (%)	0.00	0.00	0.00	0.00	73.07
Price / BV (X)	6.47	2.80	2.38	1.99	2.34
Price / Net Operating Revenue (X)	3.67	0.92	0.66	0.70	0.88
EarningsYield	0.01	0.01	0.01	0.01	0.01

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Panache Digilife Ltd. is a Public Limited Listed company incorporated on 30/03/2007 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L72200MH2007PLC169415 and registration number is 169415. Currently Company is involved in the business activities of Manufacture of computers and peripheral equipment. Company's Total Operating Revenue is Rs. 233.11 Cr. and Equity Capital is Rs. 16.01 Cr. for the Year ended 31/03/2026.

INDUSTRY	ADDRESS	CONTACT
IT Consulting & Software	Bldg. A3, 102-108 & 201-208, Babosa Industrial park, Thane District Maharashtra 421302	Contact not found

Management
Name	Position Held
Mr. Amit Devchand Rambhia	Chairman & Managing Director
Mr. Nikit Devchand Rambhia	Joint Managing Director
Mr. Nitesh Manilal Savla	WholeTime Director & CFO
Mr. Shailesh Premji Gala	Independent Director
Ms. Tejaswini Chandrashekhar More	Independent Director
Mr. Jayesh Khimji Rambhia	Independent Director

FAQ

What is the intrinsic value of Panache Digilife Ltd and is it undervalued?

As of 06 May 2026, Panache Digilife Ltd's intrinsic value is ₹207.73, which is 40.14% lower than the current market price of ₹347.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (21.6 %), book value (₹65.9), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Panache Digilife Ltd?

Panache Digilife Ltd is trading at ₹347.00 as of 06 May 2026, with a FY2026-2027 high of ₹472 and low of ₹172. The stock is currently in the middle of its 52-week range. Market cap stands at ₹556 Cr..

How does Panache Digilife Ltd's P/E ratio compare to its industry?

Panache Digilife Ltd has a P/E ratio of 30.1, which is above the industry average of 19.56. The premium over industry average may reflect growth expectations or speculative interest.

Is Panache Digilife Ltd financially healthy?

Key indicators for Panache Digilife Ltd: ROCE of 25.6 % indicates efficient capital utilization; ROE of 21.6 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is Panache Digilife Ltd profitable and how is the profit trend?

Panache Digilife Ltd reported a net profit of ₹7 Cr in Mar 2025 on revenue of ₹116 Cr. Compared to ₹1 Cr in Mar 2022, the net profit shows an improving trend.

Does Panache Digilife Ltd pay dividends?

Panache Digilife Ltd has a dividend yield of 0.00 % at the current price of ₹347.00. The company is currently not paying meaningful dividends.