IT - Hardware · Founded 2007 · www.panachedigilife.com · NSE · ISIN INE895W01019
No Notes Added Yet
Business
Panache Digilife Ltd. is an India-based company primarily engaged in the manufacturing, assembly, and distribution of information technology (IT) hardware products. Its core business involves providing desktops, laptops, servers, thin clients, and other IT peripherals. The company also offers end-to-end IT infrastructure solutions and services, including managed services, data center solutions, networking, and system integration, catering to various sectors such as education, government, defense, and corporate clients. It makes money primarily through the sale of its manufactured and assembled hardware products and by delivering IT infrastructure projects and services.
Revenue Mix
Panache Digilife Ltd.'s revenue is primarily derived from two broad categories:
Hardware Products: Sale of manufactured/assembled PCs, laptops, servers, workstations, and other IT peripherals. This forms the significant portion of its revenue.
IT Infrastructure Solutions & Services: Revenue from providing IT infrastructure project implementation, system integration, networking solutions, data center services, and managed IT services. While specific percentage breakdowns are not always readily available publicly, hardware sales typically drive the majority of its top line.
Industry
Panache Digilife operates in the highly competitive Indian IT Hardware industry. The market is characterized by the presence of large global players (e.g., Dell, HP, Lenovo, Acer, Asus) and a few domestic manufacturers and assemblers. Panache positions itself as a domestic player offering customized IT hardware and solutions, often competing on price, localized support, and adherence to specific tender requirements (especially for government and education segments). Its positioning benefits from 'Make in India' initiatives and preference for local manufacturers in some public procurement.
MOAT
Panache Digilife's competitive advantages are relatively modest given the industry's nature:
Local Manufacturing & Customization: Ability to assemble and customize products locally, potentially offering cost advantages and quicker turnaround for specific project requirements, especially for large tenders.
Established Relationships: Long-standing relationships with government entities, educational institutions, and specific corporate clients developed through past project executions.
Distribution & Service Network: A network for distribution and after-sales service across various parts of India, which can be an advantage over purely import-dependent competitors for certain segments.
Brand Recognition (Niche): While not a mass-market brand like global giants, it has built recognition within its target segments (e.g., government, education) in India.
Growth Drivers
Government Initiatives: Schemes like 'Digital India', 'Smart Cities', and increased digitization in government services drive demand for IT hardware and infrastructure.
Education Sector Modernization: Growing demand for PCs, laptops, and digital learning solutions in schools and colleges, particularly in public education.
Enterprise IT Refresh Cycles: Regular upgrades and modernization of IT infrastructure by businesses.
"Make in India" & PLI Schemes: Government's push for local manufacturing and production-linked incentive (PLI) schemes for IT hardware can favor domestic players.
Increased PC Penetration: India's relatively low PC penetration compared to developed economies offers long-term growth potential.
Risks
Intense Competition: Fierce competition from well-established global brands with superior brand recognition, R&D capabilities, and economies of scale.
Technology Obsolescence: Rapid technological changes in IT hardware necessitate continuous investment in R&D and product upgrades, posing a risk if the company fails to adapt quickly.
Supply Chain Disruptions: Reliance on global suppliers for components makes it vulnerable to supply chain issues, geopolitical events, and currency fluctuations.
Reliance on Government Tenders: A significant portion of its business might be dependent on winning large government or public sector tenders, which are often price-sensitive and subject to political cycles.
Working Capital Management: High working capital requirements due to inventory management and extended credit periods for large projects.
Macroeconomic Downturns: Economic slowdowns can impact IT spending by both corporates and the government.
Management & Ownership
Panache Digilife Ltd. is promoted by Mr. Amit Rambhia and his family, who hold a significant stake in the company. Mr. Amit Rambhia serves as the Chairman and Managing Director and has extensive experience in the IT hardware industry. The ownership structure typically shows a high promoter holding, which is common in Indian mid-cap companies. The management's quality can be assessed by their ability to navigate a competitive industry, secure large projects, and maintain profitability, details of which would require deeper financial analysis.
Outlook
Panache Digilife operates in a dynamic yet highly competitive segment of the Indian IT industry. The "Digital India" push, increasing digitization across sectors, and the government's emphasis on domestic manufacturing ("Make in India") present significant tailwinds for the company. Its established presence in niche segments like government and education and its local manufacturing capabilities could allow it to capture a portion of this growing demand. However, the company faces substantial challenges from larger global players with superior resources, brand equity, and R&D capabilities. Sustained profitability will depend on its ability to effectively manage supply chains, maintain cost competitiveness, innovate within its product offerings, and consistently win large projects in a price-sensitive market. Its growth trajectory is likely to be tied to the success in securing large tenders and expanding its service offerings while managing the inherent risks of technology obsolescence and intense competition.
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 55 | 12 | 23 | 21 | 60 | 30 | 39 | 74 | 100 | 51 |
| Other Income | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 |
| Total Income | 57 | 12 | 24 | 21 | 60 | 30 | 39 | 75 | 101 | 52 |
| Total Expenditure | 51 | 11 | 21 | 18 | 57 | 28 | 37 | 68 | 84 | 46 |
| Operating Profit | 6 | 1 | 3 | 3 | 4 | 2 | 3 | 7 | 18 | 6 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 0 |
| Profit Before Tax | -0 | 0 | 2 | 2 | 3 | 1 | 2 | 6 | 13 | 5 |
| Provision for Tax | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 2 | 3 | 1 |
| Profit After Tax | -0 | 0 | 1 | 2 | 2 | 1 | 1 | 4 | 10 | 4 |
| Adjustments | -0 | 0 | 1 | -0 | 0 | -0 | -0 | 0 | -0 | 0 |
| Profit After Adjustments | -0 | 0 | 2 | 2 | 2 | 1 | 1 | 4 | 10 | 4 |
| Adjusted Earnings Per Share | -0.2 | 0.4 | 1.5 | 1.3 | 1.5 | 0.6 | 0.9 | 2.9 | 6 | 2.4 |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 79 | 103 | 93 | 71 | 78 | 86 | 112 | 97 | 116 | 264 |
| Other Income | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 3 | 1 | 3 |
| Total Income | 80 | 103 | 94 | 72 | 79 | 88 | 113 | 100 | 117 | 267 |
| Total Expenditure | 72 | 95 | 86 | 70 | 70 | 81 | 106 | 90 | 105 | 235 |
| Operating Profit | 7 | 8 | 8 | 2 | 9 | 7 | 7 | 9 | 11 | 34 |
| Interest | 2 | 1 | 2 | 3 | 4 | 3 | 4 | 5 | 3 | 4 |
| Depreciation | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
| Exceptional Income / Expenses | -0 | 0 | -0 | 0 | 0 | -0 | 0 | -4 | 0 | -3 |
| Profit Before Tax | 5 | 6 | 5 | -2 | 4 | 2 | 2 | -0 | 8 | 26 |
| Provision for Tax | 1 | 1 | 2 | 1 | 1 | 1 | 0 | 0 | 2 | 6 |
| Profit After Tax | 4 | 5 | 4 | -3 | 3 | 1 | 1 | -1 | 6 | 19 |
| Adjustments | 0 | 0 | 0 | -0 | -3 | -1 | -0 | 1 | 1 | 0 |
| Profit After Adjustments | 4 | 5 | 4 | -3 | 0 | 1 | 1 | 1 | 7 | 19 |
| Adjusted Earnings Per Share | 0 | 4 | 3.1 | -2.4 | 0.3 | 0.7 | 0.7 | 0.5 | 4.5 | 12.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 20% | 10% | 10% | 0% |
| Operating Profit CAGR | 22% | 16% | 41% | 0% |
| PAT CAGR | 0% | 82% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 63% | 109% | 59% | NA% |
| ROE Average | 12% | 5% | 6% | 12% |
| ROCE Average | 14% | 10% | 10% | 13% |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 9 | 28 | 32 | 29 | 29 | 30 | 31 | 32 | 66 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 |
| Borrowings | 9 | 1 | 0 | 14 | 4 | 5 | 3 | 1 | 1 |
| Other Non-Current Liabilities | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 |
| Total Current Liabilities | 45 | 61 | 73 | 65 | 60 | 40 | 54 | 58 | 45 |
| Total Liabilities | 64 | 91 | 107 | 109 | 95 | 97 | 102 | 97 | 114 |
| Fixed Assets | 1 | 1 | 2 | 22 | 5 | 4 | 9 | 9 | 10 |
| Other Non-Current Assets | 3 | 3 | 6 | 10 | 6 | 6 | 3 | 3 | 3 |
| Total Current Assets | 60 | 86 | 99 | 77 | 83 | 68 | 79 | 81 | 101 |
| Total Assets | 64 | 91 | 107 | 109 | 95 | 97 | 102 | 97 | 114 |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | -8 | -8 | -15 | -18 | -19 | -12 | -28 | -27 |
| Cash Flow from Operating Activities | 0 | -7 | -5 | 7 | 6 | 7 | -7 | 5 | -15 |
| Cash Flow from Investing Activities | 0 | -1 | 0 | -23 | -1 | 6 | 6 | 9 | 4 |
| Cash Flow from Financing Activities | 0 | 7 | -2 | 14 | -5 | -6 | -15 | -12 | 22 |
| Net Cash Inflow / Outflow | 0 | -0 | -7 | -3 | -1 | 7 | -16 | 1 | 10 |
| Closing Cash & Cash Equivalent | 0 | -8 | -15 | -18 | -19 | -12 | -28 | -27 | -17 |
| # | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0 | 4.05 | 3.1 | -2.45 | 0.3 | 0.67 | 0.69 | 0.46 | 4.52 |
| CEPS(Rs) | 5.45 | 4.18 | 3.25 | -1.47 | 3.29 | 1.8 | 1.76 | 0.25 | 4.47 |
| DPS(Rs) | 1 | 0.5 | 0.5 | 0.25 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 0 | 23.24 | 26.68 | 24.18 | 24.48 | 25.35 | 26.2 | 26.56 | 42.22 |
| Core EBITDA Margin(%) | 8.2 | 6.86 | 7.32 | 1.65 | 10.23 | 5.3 | 5.08 | 6.46 | 9.18 |
| EBIT Margin(%) | 8.69 | 7.26 | 8.11 | 0.75 | 10.09 | 6.65 | 5.18 | 4.2 | 8.9 |
| Pre Tax Margin(%) | 6.44 | 6.06 | 5.87 | -2.86 | 5.54 | 2.72 | 1.59 | -0.5 | 6.46 |
| PAT Margin (%) | 5.33 | 4.73 | 3.98 | -4.09 | 3.69 | 1.69 | 1.18 | -0.61 | 4.93 |
| Cash Profit Margin (%) | 5.52 | 4.88 | 4.19 | -2.48 | 5.08 | 2.51 | 1.89 | 0.31 | 5.86 |
| ROA(%) | 6.96 | 6.3 | 3.75 | -2.7 | 2.81 | 1.52 | 1.32 | -0.59 | 5.44 |
| ROE(%) | 49.01 | 26.33 | 12.36 | -9.55 | 9.82 | 4.87 | 4.26 | -1.85 | 11.89 |
| ROCE(%) | 26.54 | 21.86 | 15.56 | 0.84 | 12.24 | 10.25 | 9.66 | 6.26 | 13.78 |
| Receivable days | 189.64 | 162.75 | 220.38 | 266.14 | 184.51 | 148.48 | 129.72 | 180.82 | 176.67 |
| Inventory Days | 66.23 | 80.37 | 109.17 | 135.49 | 105.81 | 93.26 | 84.73 | 95.97 | 82.68 |
| Payable days | 182.3 | 162.1 | 216.95 | 257.77 | 130.99 | 67.78 | 63.46 | 98.3 | 88.02 |
| PER(x) | 0 | 12.22 | 13 | 0 | 192.01 | 75.7 | 90.64 | 161.14 | 61.9 |
| Price/Book(x) | 0 | 2.13 | 1.51 | 1.86 | 2.35 | 1.99 | 2.38 | 2.8 | 6.63 |
| Dividend Yield(%) | 0 | 0.51 | 0.62 | 0.55 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.27 | 0.69 | 0.72 | 1.32 | 1.24 | 0.97 | 0.97 | 1.25 | 3.84 |
| EV/Core EBITDA(x) | 2.88 | 9.24 | 8.7 | 55.95 | 10.79 | 12.7 | 16.51 | 12.98 | 39.03 |
| Net Sales Growth(%) | 0 | 29.85 | -9.14 | -23.46 | 8.83 | 10.74 | 30.13 | -13.64 | 20.27 |
| EBIT Growth(%) | 0 | 3.63 | 1.18 | -92.94 | 1369.08 | -27.01 | 1.32 | -30.03 | 155.15 |
| PAT Growth(%) | 0 | 9.82 | -23.8 | -178.69 | 198.38 | -49.2 | -9.46 | -144.47 | 1075.66 |
| EPS Growth(%) | 0 | 0 | -23.54 | -178.99 | 112.23 | 122.53 | 3.15 | -32.82 | 880.36 |
| Debt/Equity(x) | 2.01 | 0.48 | 0.75 | 1.44 | 0.95 | 0.78 | 1.09 | 1 | 0.32 |
| Current Ratio(x) | 1.32 | 1.41 | 1.35 | 1.19 | 1.39 | 1.71 | 1.47 | 1.4 | 2.24 |
| Quick Ratio(x) | 0.99 | 0.92 | 1 | 0.77 | 1.1 | 1.05 | 1 | 0.96 | 1.63 |
| Interest Cover(x) | 3.88 | 6.06 | 3.62 | 0.21 | 2.22 | 1.69 | 1.44 | 0.89 | 3.65 |
| Total Debt/Mcap(x) | 0 | 0.22 | 0.5 | 0.77 | 0.4 | 0.39 | 0.46 | 0.36 | 0.05 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 65.49 | 65.49 | 51.61 | 51.61 | 51.61 | 51.68 | 51.68 | 51.68 | 54.05 | 54.05 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 34.51 | 34.51 | 48.39 | 48.39 | 48.39 | 48.32 | 48.32 | 48.32 | 45.95 | 45.95 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.87 | 0.87 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.41 | 0.41 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.2 | 1.2 | 1.52 | 1.52 | 1.52 | 1.52 | 1.52 | 1.52 | 1.6 | 1.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +20% | +10% | +10% | — |
| Operating Profit CAGR | +22% | +16% | +41% | — |
| PAT CAGR | — | +82% | — | — |
| Share Price CAGR | +63% | +109% | +59% | — |
| ROE Average | +12% | +5% | +6% | +12% |
| ROCE Average | +14% | +10% | +10% | +13% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 65.49 | 65.49 | 51.61 | 51.61 | 51.61 | 51.68 | 51.68 | 51.68 | 54.05 | 54.05 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 34.51 | 34.51 | 48.39 | 48.39 | 48.39 | 48.32 | 48.32 | 48.32 | 45.95 | 45.95 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.87 | 0.87 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.41 | 0.41 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.2 | 1.2 | 1.52 | 1.52 | 1.52 | 1.52 | 1.52 | 1.52 | 1.6 | 1.6 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.