Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

IT - Hardware

Rating :
39/99  (View)

BSE: Not Listed | NSE: PANACHE

41.25
-1.70 (-3.96%)
22-Jan-2021 | 3:45PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  43.00
  •  43.25
  •  40.75
  •  42.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  43270
  •  17.85
  •  71.00
  •  33.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 49.50
  • 18.66
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 89.25
  • 0.61%
  • 1.61

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.49%
  • 2.04%
  • 28.11%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.36%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 7.72
  • -11.40

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 12.20
  • -25.30

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 8.13
  • -5.40

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
15.31
11.59
32.10%
20.50
13.61
50.62%
32.86
56.86
-42.21%
13.23
16.14
-18.03%
Expenses
13.31
10.35
28.60%
17.53
12.46
40.69%
31.04
52.10
-40.42%
11.00
15.39
-28.53%
EBITDA
2.00
1.24
61.29%
2.97
1.15
158.26%
1.81
4.76
-61.97%
2.23
0.75
197.33%
EBIDTM
13.08%
10.69%
14.47%
8.42%
5.52%
8.37%
16.89%
4.65%
Other Income
0.12
0.12
0.00%
0.38
0.14
171.43%
0.07
0.33
-78.79%
0.16
0.36
-55.56%
Interest
1.02
0.60
70.00%
1.38
0.52
165.38%
0.95
0.68
39.71%
0.83
0.51
62.75%
Depreciation
0.37
0.26
42.31%
0.37
0.29
27.59%
0.40
0.07
471.43%
0.28
0.04
600.00%
PBT
0.73
0.50
46.00%
1.59
0.48
231.25%
5.45
4.34
25.58%
1.00
0.55
81.82%
Tax
0.19
0.05
280.00%
0.43
0.17
152.94%
0.27
1.36
-80.15%
0.37
0.20
85.00%
PAT
0.55
0.44
25.00%
1.16
0.31
274.19%
5.18
2.98
73.83%
0.62
0.36
72.22%
PATM
3.57%
3.83%
5.66%
2.26%
15.77%
5.24%
4.71%
2.21%
EPS
0.46
0.37
24.32%
0.97
-3.60
-
0.27
2.49
-89.16%
0.52
0.30
73.33%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
81.90
71.28
93.14
102.50
78.94
Net Sales Growth
-16.60%
-23.47%
-9.13%
29.85%
 
Cost Of Goods Sold
65.43
56.18
77.81
88.86
66.13
Gross Profit
16.47
15.10
15.32
13.64
12.82
GP Margin
20.11%
21.18%
16.45%
13.31%
16.24%
Total Expenditure
72.88
69.64
86.32
95.45
72.14
Power & Fuel Cost
-
0.14
0.10
0.09
0.08
% Of Sales
-
0.20%
0.11%
0.09%
0.10%
Employee Cost
-
4.91
4.00
2.88
2.18
% Of Sales
-
6.89%
4.29%
2.81%
2.76%
Manufacturing Exp.
-
0.29
0.69
0.32
0.28
% Of Sales
-
0.41%
0.74%
0.31%
0.35%
General & Admin Exp.
-
2.64
3.42
2.99
2.97
% Of Sales
-
3.70%
3.67%
2.92%
3.76%
Selling & Distn. Exp.
-
0.17
0.10
0.18
0.42
% Of Sales
-
0.24%
0.11%
0.18%
0.53%
Miscellaneous Exp.
-
5.30
0.20
0.13
0.08
% Of Sales
-
7.44%
0.21%
0.13%
0.10%
EBITDA
9.01
1.64
6.82
7.05
6.80
EBITDA Margin
11.00%
2.30%
7.32%
6.88%
8.61%
Other Income
0.73
0.50
0.93
0.57
0.57
Interest
4.18
2.96
2.08
1.23
1.86
Depreciation
1.42
1.23
0.20
0.15
0.16
PBT
8.77
-2.04
5.47
6.23
5.35
Tax
1.26
0.87
1.77
1.38
0.92
Tax Rate
14.37%
-42.65%
32.36%
22.12%
17.23%
PAT
7.51
-2.91
3.70
4.86
4.42
PAT before Minority Interest
7.51
-2.91
3.70
4.86
4.42
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
9.17%
-4.08%
3.97%
4.74%
5.60%
PAT Growth
83.62%
-178.65%
-23.87%
9.95%
 
Unadjusted EPS
6.26
-2.43
3.08
4.05
3.68

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
29.17
32.25
28.37
9.14
Share Capital
12.00
6.00
6.00
4.20
Total Reserves
17.17
26.25
22.37
4.94
Non-Current Liabilities
15.05
1.00
1.29
9.17
Secured Loans
13.65
0.10
0.29
0.09
Unsecured Loans
0.13
0.16
0.29
8.66
Long Term Provisions
0.63
0.41
0.34
0.00
Current Liabilities
65.22
73.45
61.01
45.24
Trade Payables
32.01
46.60
45.90
33.02
Other Current Liabilities
4.16
1.80
0.91
1.79
Short Term Borrowings
27.86
23.65
12.68
9.36
Short Term Provisions
1.19
1.40
1.52
1.07
Total Liabilities
109.44
106.70
90.67
63.55
Net Block
22.15
1.60
0.73
0.65
Gross Block
23.91
2.29
1.27
1.14
Accumulated Depreciation
1.76
0.69
0.54
0.49
Non Current Assets
31.93
7.36
3.89
3.51
Capital Work in Progress
6.30
0.18
0.01
0.00
Non Current Investment
3.14
2.55
2.57
2.61
Long Term Loans & Adv.
0.34
3.02
0.57
0.25
Other Non Current Assets
0.00
0.00
0.00
0.00
Current Assets
77.36
99.11
86.30
59.93
Current Investments
0.00
0.00
0.00
0.00
Inventories
27.43
25.50
30.22
15.05
Sundry Debtors
40.06
63.89
48.58
43.09
Cash & Bank
1.90
4.81
2.31
1.11
Other Current Assets
7.97
3.07
3.13
0.16
Short Term Loans & Adv.
4.13
1.84
2.07
0.52
Net Current Assets
12.13
25.66
25.29
14.69
Total Assets
109.45
106.71
90.67
63.55

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
6.57
-5.45
-6.78
0.00
PBT
-2.04
5.47
6.23
0.00
Adjustment
8.80
2.22
1.34
0.00
Changes in Working Capital
1.26
-11.05
-13.34
0.00
Cash after chg. in Working capital
8.02
-3.36
-5.77
0.00
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-1.45
-2.08
-1.01
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-23.34
0.18
-0.63
0.00
Net Fixed Assets
-8.41
-1.19
-0.14
Net Investments
-0.34
0.03
-0.20
Others
-14.59
1.34
-0.29
Cash from Financing Activity
13.63
-1.70
7.32
0.00
Net Cash Inflow / Outflow
-3.14
-6.96
-0.09
0.00
Opening Cash & Equivalents
-15.13
-8.17
-8.08
0.00
Closing Cash & Equivalent
-18.27
-15.13
-8.17
0.00

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
24.18
26.68
23.24
10.75
ROA
-2.70%
3.75%
6.30%
6.96%
ROE
-9.55%
12.36%
26.33%
49.01%
ROCE
1.44%
15.56%
21.86%
26.54%
Fixed Asset Turnover
5.44
52.27
85.48
73.01
Receivable days
266.14
220.38
162.75
189.64
Inventory Days
135.49
109.17
80.37
66.23
Payable days
217.94
213.08
132.69
170.87
Cash Conversion Cycle
183.69
116.47
110.43
85.00
Total Debt/Equity
1.44
0.75
0.48
2.01
Interest Cover
0.31
3.62
6.06
3.88

Annual Reports:


News Update


  • Panache Digilife to launch All in One Smart Compute range of products
    4th Jan 2021, 11:31 AM

    The company has taken substantial steps in providing innovative products as per the need of the hour with the aim of ‘Making Human Life Easy’

    Read More
  • Panache Digilife launches Interactive Video Conferencing, Webinar application
    28th Dec 2020, 10:32 AM

    The company has launched application with the aim of providing better quality experience to the remotely working people

    Read More
  • Panache Digilife launches Infinia
    21st Dec 2020, 10:54 AM

    ‘Infinia’ is a smart disinfectant dispensing information and visitor management kiosk that conveniently provides for public digital interaction without compromising on the health and safety of the individual

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.