PANACHE DIGILIFE LIMITED
PANACHE · General/Diversified · NSE
₹315
Current Market Price
Fair Value (DCF)
₹80
Margin of Safety
-74.7%
Updated just now
YieldIQ Score
53/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
38%
ROE
—
Debt/Equity
0.40
WACC
11.1%
Market Cap
₹480 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
15.0%
Return on capital employed
EV / EBITDA
35.8×
Enterprise multiple
Debt / EBITDA
1.4×
Leverage vs earnings
Interest Coverage
3.8×
EBIT covers interest
Current Ratio
2.21×
Short-term liquidity
Asset Turnover
1.02×
Revenue per ₹ of assets
Revenue CAGR (3Y)
10.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹315
Bear case
₹45.84
MoS -587.2%
Base case
₹79.64
MoS -295.5%
Bull case
₹103.28
MoS -205.0%
Ratio Trends
PANACHE · last 4 annual periods
ROE
10.5%
ROCE
13.0%
Operating Margin
—
Debt / Equity
0.32×
PE
172.4×
EV / EBITDA
27.8×
Historical Financials
PANACHE · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹85.9 Cr | ₹112 Cr | ₹96.5 Cr | ₹116 Cr | +10.6% |
| EBITDA | ₹6.1 Cr | ₹6.4 Cr | ₹4.6 Cr | ₹11.2 Cr | +22.3% |
| EBIT | — | — | — | — | — |
| PAT | ₹0.8 Cr | ₹0.8 Cr | ₹0.6 Cr | ₹6.9 Cr | +105.0% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹7.3 Cr | ₹-6.6 Cr | ₹4.8 Cr | ₹-15.5 Cr | — |
| CapEx | ₹-0.1 Cr | ₹-1.1 Cr | ₹-0.7 Cr | ₹-1.5 Cr | — |
| FCF | ₹7.2 Cr | ₹-7.7 Cr | ₹4.2 Cr | ₹-17.0 Cr | — |
| Total Assets | ₹96.9 Cr | ₹102 Cr | ₹96.7 Cr | ₹114 Cr | +5.5% |
| Total Debt | ₹24.1 Cr | ₹35.3 Cr | ₹32.7 Cr | ₹20.8 Cr | -4.8% |
| Shareholders' Equity | ₹30.4 Cr | ₹31.4 Cr | ₹31.9 Cr | ₹65.9 Cr | +29.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
PANACHE vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| BIRLACABLE BIRLA CABLE LIMITED | +87.6% | 45 | Undervalued | 1.9% | — |
| KAVDEFENCE KAVDEFENCE | — | — | Pending | 7.4% | — |
| SMARTLINK SMARTLINK HOLDINGS LTD | -6.7% | 58 | Fairly valued | 3.4% | — |
| AKSHOPTFBR AKSHOPTFBR | — | — | Pending | — | — |
| TNTELE TAMILNADU TELECOMMUNICATI | -7.2% | 19 | Fairly valued | — | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for PANACHE in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. PANACHE DIGILIFE LIMITED (PANACHE.NS) trades at 315.00 vs a model fair value of 79.64, a gap of -74.7%. Piotroski F-score: 6/9. Moat labe...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of PANACHE →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for PANACHE →
Compare
Head-to-head with peers
Compare PANACHE side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse PANACHENow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.