Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹557Cr
Rev Gr TTM
Revenue Growth TTM
83.33%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

PANACHE
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 9.8 | -79.5 | -12.2 | 218.2 | 0.6 | 97.3 | 14.0 | 36.8 | 9.7 | 151.2 | 66.5 | 257.9 |
| 52 | 6 | 19 | 14 | 51 | 11 | 21 | 18 | 57 | 28 | 37 | 68 |
Operating Profit Operating ProfitCr |
| 4.3 | 0.8 | 5.9 | 6.4 | 7.1 | 8.9 | 12.1 | 15.4 | 5.9 | 6.5 | 6.4 | 8.6 |
Other Income Other IncomeCr | 0 | 1 | 0 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 1 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 3 | 1 | 2 | 6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 2 |
|
Growth YoY PAT Growth YoY% | -19.3 | -200.0 | 141.7 | 800.0 | -131.0 | 612.5 | 665.5 | 253.6 | 1,127.3 | 104.9 | -36.0 | 115.2 |
| 1.3 | -1.3 | 1.4 | 3.7 | -0.4 | 3.5 | 9.5 | 9.5 | 3.8 | 2.8 | 3.6 | 5.7 |
| 0.6 | -0.1 | 0.2 | 0.5 | -0.2 | 0.3 | 1.6 | 1.4 | 1.6 | 0.6 | 0.9 | 2.6 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 30.1 | -9.1 | -23.5 | 8.8 | 10.7 | 30.1 | -13.6 | 20.3 | 75.0 |
| 72 | 95 | 86 | 65 | 70 | 81 | 106 | 90 | 105 | 189 |
Operating Profit Operating ProfitCr |
| 8.6 | 6.9 | 7.3 | 9.1 | 10.2 | 5.2 | 5.0 | 6.4 | 9.2 | 7.0 |
Other Income Other IncomeCr | 1 | 1 | 1 | 0 | 1 | 2 | 1 | -1 | 1 | 1 |
Interest Expense Interest ExpenseCr | 2 | 1 | 2 | 3 | 3 | 3 | 4 | 4 | 3 | 3 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 5 | 6 | 5 | 3 | 4 | 2 | 2 | 0 | 8 | 12 |
| 1 | 1 | 2 | 1 | 1 | 1 | 0 | 0 | 2 | 3 |
|
| | 9.8 | -23.8 | -38.9 | 26.8 | -49.2 | -9.5 | -144.5 | 1,075.7 | 53.5 |
| 5.6 | 4.7 | 4.0 | 3.2 | 3.7 | 1.7 | 1.2 | -0.6 | 4.9 | 4.3 |
| 10.5 | 4.1 | 1.6 | -2.4 | 0.3 | 0.7 | 0.7 | 0.5 | 4.9 | 5.7 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 4 | 6 | 6 | 12 | 12 | 12 | 12 | 12 | 15 | 15 |
| 5 | 22 | 26 | 17 | 17 | 18 | 19 | 20 | 49 | 53 |
Current Liabilities Current LiabilitiesCr | 45 | 61 | 73 | 65 | 60 | 61 | 66 | 62 | 46 | 57 |
Non Current Liabilities Non Current LiabilitiesCr | 9 | 1 | 1 | 15 | 5 | 6 | 5 | 3 | 2 | 2 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 60 | 86 | 99 | 77 | 83 | 87 | 90 | 85 | 101 | 115 |
Non Current Assets Non Current AssetsCr | 4 | 4 | 8 | 32 | 11 | 10 | 12 | 12 | 12 | 12 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -7 | -5 | 7 | 6 | 7 | -7 | 5 | -15 |
Investing Cash Flow Investing Cash FlowCr | -1 | 0 | -23 | -1 | 6 | 6 | 9 | 4 |
Financing Cash Flow Financing Cash FlowCr | 7 | -2 | 14 | -5 | -6 | -15 | -12 | 22 |
|
Free Cash Flow Free Cash FlowCr | -7 | -7 | -17 | 5 | 13 | -1 | 13 | -12 |
| -139.5 | -147.1 | 290.5 | 196.7 | 499.6 | -501.2 | -824.6 | -270.2 |
CFO To EBITDA CFO To EBITDA% | -96.2 | -79.6 | 101.5 | 71.0 | 163.4 | -118.0 | 78.5 | -145.4 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 59 | 48 | 54 | 69 | 60 | 75 | 89 | 426 |
Price To Earnings Price To Earnings | 0.0 | 12.2 | 13.0 | 0.0 | 191.5 | 75.2 | 90.2 | 161.6 | 62.0 |
Price To Sales Price To Sales | 0.0 | 0.6 | 0.5 | 0.8 | 0.9 | 0.7 | 0.7 | 0.9 | 3.7 |
Price To Book Price To Book | 0.0 | 2.1 | 1.5 | 1.9 | 2.3 | 2.0 | 2.4 | 2.8 | 6.6 |
| 2.5 | 10.0 | 9.9 | 14.7 | 12.2 | 18.8 | 19.6 | 19.7 | 42.0 |
Profitability Ratios Profitability Ratios |
| 16.3 | 13.3 | 16.4 | 21.2 | 19.1 | 13.4 | 99.3 | 99.6 | 101.9 |
| 8.6 | 6.9 | 7.3 | 9.1 | 10.2 | 5.2 | 5.0 | 6.4 | 9.2 |
| 5.6 | 4.7 | 4.0 | 3.2 | 3.7 | 1.7 | 1.2 | -0.6 | 4.9 |
| 26.4 | 17.8 | 13.4 | 8.0 | 13.4 | 10.3 | 8.6 | 6.2 | 12.1 |
| 48.4 | 17.1 | 11.5 | 7.8 | 9.8 | 4.8 | 4.2 | -1.8 | 8.9 |
| 7.0 | 5.4 | 3.5 | 2.1 | 3.0 | 1.5 | 1.3 | -0.6 | 5.0 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Panache DigiLife Limited (NSE: PANACHE) is a publicly listed, vertically integrated Indian technology company specializing in the design, manufacturing, and delivery of ICT (Information and Communication Technology) and IoT (Internet of Things) solutions. Since its founding in 2007, the company has evolved from a white-box assembly unit into a leading domestic manufacturer and Original Design Manufacturer (ODM), aligning closely with national initiatives such as *‘Make in India’* and *‘Atmanirbhar Bharat’*. With over 18 years of operational experience, Panache has built a robust end-to-end value chain spanning product ideation, R&D, design, mass manufacturing, and after-sales support.
---
### **Core Business Model & Capabilities**
#### **Dual Manufacturing Model**
Panache operates under a **dual business model** that combines:
- **Design-Led Manufacturing (DLM):** Full-stack ODM services offering customized, integrated solutions.
- **Contract-Led Manufacturing (CLM):** OEM/ODM services for global and domestic brands, emphasizing scalability and quality.
This hybrid approach enables faster time-to-market, greater customization, and sustainable growth through strong client retention—over **70% of business comes from repeat customers**.
#### **End-to-End ODM Services**
As one of the few Indian companies offering full **design-to-manufacturing capabilities**, Panache manages the entire product lifecycle:
- Ideation & R&D
- Industrial & product design
- Prototyping & testing
- Mass production
- Lifecycle support
This integrated ODM model ensures superior quality control, cost efficiency, and agility in responding to market demands both domestically and globally.
---
### **Key Product Verticals**
Panache’s operations are organized across three primary computing-centric business segments:
#### **1. Smart & Secure Computers**
- AI-powered desktops, thin clients, all-in-one PCs, mini PCs, tablets, and laptops.
- Focus on **secure compute** for enterprise, government, education, and SMB sectors.
- Products are **IoT-enabled** and support virtualization, cloud integration, and edge computing.
- Developing **indigenous, non-Chinese chipset-based surveillance systems** (launch expected Q1 CY2026).
#### **2. Telecom Solutions**
- Routers, switches, PoE devices, SD-WAN, 4G/5G Wi-Fi modules, and telecom tower infrastructure.
- Active participant in **India’s 5G rollout and digital infrastructure expansion**.
- PLI scheme beneficiary for telecom hardware, enhancing localization and import substitution.
- Signed agreement to produce **advanced media gateway devices** for a US-based global brand.
#### **3. AVs & Displays**
- Smart Android TVs, digital signage, panel PCs, interactive flat panel displays (IFPDs), pen displays, and Open Pluggable Systems (OPS).
- Partnerships with **ViewSonic** and **JWIPC** for AV solutions and OPS modules.
- Deployed technology in **over 45,000 smart classrooms** nationwide.
---
### **Strategic Focus Areas (FY26 and Beyond)**
#### **Artificial Intelligence of Things (AIoT)**
Panache is strategically investing in **AIoT**, integrating AI into connected devices to enable:
- Real-time analytics
- Predictive maintenance
- Autonomous functionality
Applications span healthcare, retail automation, security, and smart infrastructure. Examples include:
- **AI-powered CCTV and thermal cameras**
- **Surgical recording systems**
- **Retail automation IoT devices**
- **AI servers** for SMBs and data centers (scalable, secure, energy-efficient)
#### **Expansion into High-Growth Sectors**
- **AI & Edge Computing**: Development of AI servers and inference engines.
- **Smart Healthcare**: Patient monitoring systems, medical imaging devices, and digital wellness solutions.
- **Renewable Energy & EVs**: Collaboration with **Revamp Moto** on modular electric vehicles; focus on indigenized component manufacturing.
- **Digital Surveillance**: Entry into **CCTV and NVR manufacturing**, supported by an agreement with a global brand.
#### **New Product Launches**
- **AI Servers (Launched Feb/Mar 2025):** High-performance, energy-efficient infrastructure targeting digital transformation of SMBs.
- **Surveillance Devices (2024–2025):** AI-integrated CCTV and NVRs with real-time analytics and cloud integration.
- **Lyf-Lyn Ecosystem (2021–2023):** Smart hygiene kiosks (e.g., *Infinia*, *Dwaar Pro*), *MOBIMIST* sanitizers, and health monitoring devices—developed in response to pandemic needs.
- **"AI for Youth" Platform:** Educational kits powered by **Intel Movidius/OpenVINO**, aimed at training students in AI (Grades 8–10).
---
### **Manufacturing Infrastructure & Logistics**
#### **Bhiwandi Facility (Maharashtra)**
- **57,000 sq. ft. state-of-the-art facility** in Bhiwandi, operational since 2018.
- Strategically located **38 km from Mumbai Airport** and **65 km from JNPT Seaport**, enabling **Just-In-Time (JIT) logistics**.
- Dedicated zones for incoming QC, kitting, assembly, packaging, and final QA.
- Environmentally controlled, air-conditioned production floor.
#### **Certifications & Standards**
- **ISO 9001:2015 (Quality Management)**
- **ISO 14001:2015 (Environmental Management)**
- Compliance with **BIS, WPC**, and international regulatory standards.
#### **Operational Excellence**
- **Flexible production lines** capable of rapid changeover.
- JIT, TQM (Total Quality Management), and DFM (Design for Manufacturability) principles applied.
- Healthy **capacity utilization** with headroom for scale-up.
---
### **Government Initiatives & Incentives**
Panache is a **double beneficiary** of India’s **Production Linked Incentive (PLI) Scheme**, approved under:
- **IT Hardware**
- **Telecom & Networking Products**
This positions Panache as **one of the few Indian companies—and the only NSE-listed MSME—selected under both categories**, reinforcing its role in India’s self-reliant manufacturing vision.
#### **PLI-Driven Growth**
- Enables localization of components, import substitution, and export competitiveness.
- Funds to be reinvested in R&D, automation, workforce expansion, and production scaling.
- Target: **30–50% CAGR over next 3 years**.
---
### **Strategic Partnerships & Ecosystem**
Panache has forged alliances with global technology leaders:
- **Google**: Enterprise Devices Licensing Agreement (EDLA) for secure digital solutions.
- **Intel**: Titanium Tier Partner; collaboration on AI, secure compute, and non-Chinese CCTV chipsets.
- **Microsoft**: Licensed OEM Partner.
- **Mobileye (Intel)**: Distribution of ADAS and retrofit safety tech in India.
- **Shuttle Inc. (Taiwan)**: Authorized distributor for industrial and commercial computing products.
- **Western Digital, Seagate**: Supply chain partnerships.
- **Uniview Technologies India**: Distribution tie-up for *Lyf-Lyn* product line.
- **Revamp Moto**: Joint venture in modular EV manufacturing.
---
### **Market Position & Clientele**
- **Preferred OEM partner** for **India’s largest online retail portal**.
- Leading **smart classroom solutions provider** for top education tech firms.
- Supplied technology for **9,500 e-governance kiosks** under a state government's *Smart Gram Panchayat* program.
- Deployed **solar-powered telecom infrastructure** in over **8,000 villages**, reaching 100+ million people.
- Delivered **20,000 tablets** to a major IT firm for educational assessments.
---
### **Innovation & R&D**
- Significant investment in **AI, IoT, and embedded systems**.
- In-house R&D team developing:
- AI inference devices
- Secure OS-enabled hardware
- Green computing solutions (low-power, fanless, energy-efficient designs)
- Patents filed for **multi-device portable charging solutions**, smart hygiene kiosks, and educational tools.
---
### **Sustainability & Social Impact**
- Focus on **sustainable and accessible technology** through solar-powered networks, smart water solutions (*Aquatatva*), and energy-efficient devices.
- *Aquatatva*: Alkaline ionized water with **IoT-enabled smart metering** for consumption tracking.
- *Panache 2.0 Strategy*: Post-pandemic pivot toward AI, IoT, wellness tech, and digital equity.