Nifty

:

24270.85

Sensex

:

77763.91

95.15 (0.39%)
261.79 (0.34%)

Login

Nifty
Sensex

:
:

24270.85
77763.91

95.15 (0.39%)
261.79 (0.34%)

Data Patterns (India) Ltd.

Aerospace & Defense

Rating :

75/99

BSE: 543428 | NSE: DATAPATTNS

Watchlist

NSE BSE

4507.00

03-Jul-2026

Open
High
Low
Previous Close

4676
4676
4489
4656.70

Volume
Traded Value (lacs)
52 Week High
52 Week Low

604282
2763908091.3
4955.9
2131

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

25,241.77
93.02
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

25,147.94
0.22%
14.54

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

32.60
25.90
16.03

EBITDA CAGR (%)

10 Years
5 Years
3 Years

44.62
24.49
9.86

PAT CAGR (%)

10 Years
5 Years
3 Years

75.50
31.90
21.39

P:E (Median)

8 Years
5 Years
3 Years

-
71.05
74.39

P:BV (Average)

8 Years
5 Years
3 Years

-
9.55
10.40

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
46.94
50.98

Earnings Forecasts:

(Updated: 04-07-2026)

Description 2026 2027 2028 2029
Adj EPS 81 3 30.14 47.2
P/E Ratio 55.64 1502.33 149.54 95.49
Revenue 75.51 58.25 45.14 938.16
EBITDA 1157.57 1479.51 1893.85 346.85
Net Income 457.83 592.63 754.93 263.65
ROA 344.25 446.93 577.6 12.1
P/B Ratio -24.19 -17.28 -40.03 14.52
ROE 12.84 10.75 8.48 16.24
FCFF 18.38 20.13 20.7 104.89
FCFF Yield 114.91 132.05 117.82 0.41
Net Debt 0.45 0.51 0.46 -275.42
BVPS -186.34 -260.85 -112.6 310.42

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 344.85 396.21 -12.96% 173.13 117.04 47.92% 307.46 91.02 237.79% 99.33 104.08 -4.56%
Expenses 152.01 246.72 -38.39% 92.54 63.01 46.87% 238.98 56.72 321.33% 67.25 66.90 0.52%
EBITDA 192.84 149.49 29.00% 80.59 54.03 49.16% 68.48 34.30 99.65% 32.08 37.18 -13.72%
EBIDTM 55.92% 37.73% 46.55% 46.16% 22.27% 37.68% 32.30% 35.72%
Other Income 5.66 10.62 -46.70% 5.81 11.37 -48.90% 5.94 12.04 -50.66% 10.55 12.31 -14.30%
Interest 4.65 3.12 49.04% 2.20 3.18 -30.82% 2.41 2.83 -14.84% 3.19 2.95 8.14%
Depreciation 5.89 3.88 51.80% 5.92 3.47 70.61% 5.65 3.48 62.36% 5.49 3.09 77.67%
PBT 187.96 153.11 22.76% 75.27 58.75 28.12% 66.36 40.03 65.78% 33.95 43.45 -21.86%
Tax 49.58 39.03 27.03% 16.97 14.09 20.44% 17.17 9.75 76.10% 8.45 10.66 -20.73%
PAT 138.38 114.08 21.30% 58.30 44.66 30.54% 49.19 30.28 62.45% 25.50 32.79 -22.23%
PATM 40.13% 28.79% 33.67% 38.16% 16.00% 33.27% 25.67% 31.50%
EPS 24.71 20.37 21.31% 10.41 7.98 30.45% 8.78 5.41 62.29% 4.55 5.86 -22.35%

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 924.77 708.35 519.80 453.45 310.85 223.95 156.10 60.57 56.72 49.48 42.14 Net Sales Growth 30.55% 36.27% 14.63% 45.87% 38.80% 43.47% 157.72% 6.79% 14.63% 17.42% Cost Of Goods Sold 339.90 276.10 165.12 170.91 86.08 70.41 56.09 22.41 18.88 12.90 10.83 Gross Profit 584.87 432.25 354.68 282.54 224.77 153.54 100.01 38.16 37.84 36.58 31.32 GP Margin 63.24% 61.02% 68.23% 62.31% 72.31% 68.56% 64.07% 63.00% 66.71% 73.93% 74.32% Total Expenditure 550.78 433.35 298.18 281.64 169.81 131.96 112.94 51.78 47.83 40.61 35.27 Power & Fuel Cost - 4.24 3.89 3.19 2.50 2.37 2.52 1.96 1.94 1.97 2.04 % Of Sales - 0.60% 0.75% 0.70% 0.80% 1.06% 1.61% 3.24% 3.42% 3.98% 4.84% Employee Cost - 111.56 97.18 76.32 60.43 47.16 41.11 22.92 22.93 21.82 18.68 % Of Sales - 15.75% 18.70% 16.83% 19.44% 21.06% 26.34% 37.84% 40.43% 44.10% 44.33% Manufacturing Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% General & Admin Exp. - 28.53 22.89 13.19 14.21 9.93 10.14 3.82 3.71 3.55 3.58 % Of Sales - 4.03% 4.40% 2.91% 4.57% 4.43% 6.50% 6.31% 6.54% 7.17% 8.50% Selling & Distn. Exp. - 3.29 2.68 3.22 2.21 0.50 1.25 0.09 0.14 0.19 0.15 % Of Sales - 0.46% 0.52% 0.71% 0.71% 0.22% 0.80% 0.15% 0.25% 0.38% 0.36% Miscellaneous Exp. - 9.63 6.42 14.81 4.38 1.59 1.83 0.58 0.23 0.19 0.15 % Of Sales - 1.36% 1.24% 3.27% 1.41% 0.71% 1.17% 0.96% 0.41% 0.38% 0% EBITDA 373.99 275.00 221.62 171.81 141.04 91.99 43.16 8.79 8.89 8.87 6.87 EBITDA Margin 40.44% 38.82% 42.64% 37.89% 45.37% 41.08% 27.65% 14.51% 15.67% 17.93% 16.30% Other Income 27.96 46.34 46.03 9.22 3.96 2.60 4.09 0.15 0.16 0.23 2.27 Interest 12.45 12.08 9.33 7.74 10.99 14.50 13.34 4.42 5.11 4.97 5.15 Depreciation 22.95 13.92 16.13 8.46 6.63 5.57 5.48 2.52 2.92 3.03 3.18 PBT 363.54 295.34 242.19 164.83 127.38 74.52 28.43 1.99 1.02 1.11 0.81 Tax 92.17 73.53 60.50 40.84 33.41 18.96 7.38 0.61 -0.23 0.39 0.02 Tax Rate 25.35% 24.90% 24.98% 24.78% 26.23% 25.44% 25.96% 30.65% -22.55% 35.14% 2.47% PAT 271.37 221.81 181.69 123.99 93.97 55.56 21.05 1.38 1.25 0.71 0.80 PAT before Minority Interest 271.37 221.81 181.69 123.99 93.97 55.56 21.05 1.38 1.25 0.71 0.80 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 29.34% 31.31% 34.95% 27.34% 30.23% 24.81% 13.48% 2.28% 2.20% 1.43% 1.90% PAT Growth 22.34% 22.08% 46.54% 31.95% 69.13% 163.94% 1,425.36% 10.40% 76.06% -11.25% EPS 48.46 39.61 32.44 22.14 16.78 9.92 3.76 0.25 0.22 0.13 0.14

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales - 131.06 112.87 110.75 82.70 99.16 Net Sales Growth - 16.12% 1.91% 33.92% -16.60% Cost Of Goods Sold - 48.54 44.82 48.25 31.21 39.82 Gross Profit - 82.52 68.04 62.50 51.49 59.33 GP Margin - 62.96% 60.28% 56.43% 62.26% 59.83% Total Expenditure - 108.58 94.95 94.96 71.87 81.15 Power & Fuel Cost - 2.35 2.37 2.41 2.40 2.09 % Of Sales - 1.79% 2.10% 2.18% 2.90% 2.11% Employee Cost - 37.47 34.64 31.75 27.09 28.00 % Of Sales - 28.59% 30.69% 28.67% 32.76% 28.24% Manufacturing Exp. - 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% General & Admin Exp. - 12.06 10.87 10.81 10.23 10.16 % Of Sales - 9.20% 9.63% 9.76% 12.37% 10.25% Selling & Distn. Exp. - 1.42 0.53 1.45 0.94 1.06 % Of Sales - 1.08% 0.47% 1.31% 1.14% 1.07% Miscellaneous Exp. - 6.75 1.72 0.29 0.00 0.00 % Of Sales - 5.15% 1.52% 0.26% 0% 0% EBITDA - 22.48 17.92 15.79 10.83 18.01 EBITDA Margin - 17.15% 15.88% 14.26% 13.10% 18.16% Other Income - 1.33 0.83 0.61 2.84 1.46 Interest - 10.02 9.41 8.71 8.39 8.63 Depreciation - 3.59 3.99 4.11 4.23 4.32 PBT - 10.21 5.35 3.57 1.05 6.51 Tax - 2.51 0.91 0.88 -0.24 2.28 Tax Rate - 24.58% 17.01% 24.65% -22.86% 35.02% PAT - 7.69 4.44 2.69 1.29 4.24 PAT before Minority Interest - 7.69 4.44 2.69 1.29 4.24 Minority Interest - 0.00 0.00 0.00 0.00 0.00 PAT Margin - 5.87% 3.93% 2.43% 1.56% 4.28% PAT Growth - 73.20% 65.06% 108.53% -69.58% EPS - 1.37 0.79 0.48 0.23 0.76

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 1,508.22 1,324.21 1,167.08 574.51 207.93 153.50 106.37 105.40 104.56 103.85 Share Capital 11.20 11.20 11.20 10.38 1.70 1.70 1.70 1.70 1.70 1.70 Total Reserves 1,497.02 1,313.01 1,155.88 564.13 206.23 151.79 104.67 103.70 102.86 102.15 Non-Current Liabilities 54.16 17.35 141.32 27.94 48.96 25.12 3.91 5.60 7.34 9.97 Secured Loans 0.00 0.00 0.26 0.73 9.77 0.55 0.00 1.98 3.96 5.77 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 12.25 10.11 10.25 11.16 8.52 5.64 3.08 2.30 1.12 1.49 Current Liabilities 276.72 350.21 126.24 103.46 71.71 116.75 50.23 43.31 40.51 43.02 Trade Payables 83.80 50.11 44.56 38.15 12.00 17.26 13.23 7.84 5.12 5.84 Other Current Liabilities 187.79 295.57 78.54 46.49 30.94 32.62 8.09 6.66 4.94 6.00 Short Term Borrowings 0.00 0.00 0.00 5.62 22.68 59.86 28.10 28.04 28.97 30.27 Short Term Provisions 5.13 4.53 3.14 13.20 6.09 7.01 0.81 0.77 1.49 0.91 Total Liabilities 1,839.10 1,691.77 1,434.64 705.91 328.60 295.37 160.51 154.31 152.41 156.84 Net Block 247.25 150.21 112.04 47.48 33.21 33.35 21.37 22.97 23.61 26.26 Gross Block 296.33 187.13 134.22 63.37 42.49 44.68 49.31 48.38 46.10 46.58 Accumulated Depreciation 49.08 36.92 22.18 15.89 9.28 11.34 27.93 25.41 22.49 20.33 Non Current Assets 714.29 553.06 258.84 186.06 67.28 79.82 29.57 31.16 31.78 34.35 Capital Work in Progress 49.07 48.08 1.35 17.30 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 326.55 262.16 55.68 0.00 0.00 0.00 7.31 7.31 7.31 7.31 Long Term Loans & Adv. 91.42 92.61 89.77 121.28 34.07 46.48 0.89 0.88 0.86 0.79 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 1,124.81 1,138.71 1,175.80 519.85 261.32 215.54 130.94 123.15 120.64 122.49 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 318.51 266.80 192.95 119.76 73.74 79.41 66.59 54.01 47.73 40.85 Sundry Debtors 596.40 398.78 382.48 198.31 155.94 115.63 60.14 65.03 54.27 48.96 Cash & Bank 126.40 392.69 547.78 177.08 8.80 1.51 0.99 1.14 1.06 1.24 Other Current Assets 83.50 14.86 10.07 10.26 22.84 18.98 3.21 2.98 17.57 31.42 Short Term Loans & Adv. 70.95 65.58 42.52 14.44 11.52 8.52 2.97 2.79 17.34 31.16 Net Current Assets 848.09 788.50 1,049.56 416.39 189.61 98.79 80.71 79.84 80.13 79.46 Total Assets 1,839.10 1,691.77 1,434.64 705.91 328.60 295.36 160.51 154.31 152.42 156.84

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 133.34 126.05 122.02 119.33 118.44 Share Capital 1.70 1.70 1.70 1.70 1.70 Total Reserves 131.64 124.35 120.32 117.63 116.74 Non-Current Liabilities 30.95 21.88 9.16 11.87 14.93 Secured Loans 0.00 1.98 3.96 5.77 8.29 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 4.78 3.69 2.19 2.58 2.30 Current Liabilities 120.06 104.76 101.81 90.04 77.35 Trade Payables 29.29 28.47 30.11 26.84 18.07 Other Current Liabilities 30.42 33.42 19.90 10.77 10.26 Short Term Borrowings 58.15 40.70 49.61 51.53 46.50 Short Term Provisions 2.19 2.18 2.19 0.91 2.52 Total Liabilities 284.35 252.69 232.99 221.24 210.72 Net Block 29.65 32.23 33.86 37.54 41.31 Gross Block 64.20 63.19 61.06 61.70 61.24 Accumulated Depreciation 34.55 30.97 27.21 24.16 19.93 Non Current Assets 32.34 35.07 36.69 40.25 43.91 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 2.68 2.84 2.84 2.71 2.60 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 Current Assets 252.01 217.63 196.30 181.00 166.81 Current Investments 0.00 0.00 0.00 0.00 0.00 Inventories 86.58 75.35 60.49 54.35 40.21 Sundry Debtors 116.37 116.20 123.01 116.98 118.43 Cash & Bank 37.06 16.94 7.53 6.52 5.76 Other Current Assets 12.01 3.16 1.26 0.84 2.40 Short Term Loans & Adv. 7.99 5.98 4.01 2.31 1.68 Net Current Assets 131.95 112.87 94.49 90.95 89.46 Total Assets 284.35 252.70 232.99 221.25 210.72

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 16 Mar 15
Cash From Operating Activity -89.88 139.38 -17.24 52.19 43.39 13.41 5.94 2.86 PBT 295.34 242.19 164.83 127.38 74.52 28.43 0.81 4.07 Adjustment -17.07 -18.44 12.57 15.31 17.73 16.08 8.19 8.30 Changes in Working Capital -297.60 -21.25 -141.22 -62.14 -29.88 -28.25 -1.09 -6.13 Cash after chg. in Working capital -19.33 202.50 36.18 80.55 62.37 16.25 7.91 6.23 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -70.55 -63.12 -53.42 -28.36 -18.98 -2.84 -1.97 -3.37 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 89.04 -223.89 -382.76 -119.77 8.76 1.41 -0.05 -0.65 Net Fixed Assets -110.19 -99.64 -54.90 -38.18 2.19 1.90 -0.18 Net Investments -64.39 -206.48 -55.68 0.00 0.00 7.31 0.00 Others 263.62 82.23 -272.18 -81.59 6.57 -7.80 0.13 Cash from Financing Activity -49.64 -42.53 438.10 235.86 -44.86 -13.63 -5.73 -3.65 Net Cash Inflow / Outflow -50.48 -127.04 38.10 168.28 7.29 1.20 0.16 -1.44 Opening Cash & Equivalents 88.14 215.18 177.08 8.80 1.51 0.31 1.08 2.53 Closing Cash & Equivalent 37.66 88.14 215.18 177.08 8.80 1.51 1.24 1.08

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 269.32 236.47 208.41 110.70 44.48 902.91 597.38 557.58 345.28 278.85 ROA 12.56% 11.62% 11.58% 18.17% 17.81% 9.23% 4.52% 10.65% 10.58% 7.81% ROE 15.66% 14.59% 14.24% 24.02% 30.74% 16.20% 6.99% 19.52% 24.90% 20.11% ROCE 21.71% 20.19% 19.73% 33.65% 39.11% 23.83% 7.63% 19.85% 20.24% 12.75% Fixed Asset Turnover 2.93 3.24 4.59 5.87 5.14 3.32 1.40 1.82 1.60 1.06 Receivable days 256.40 274.30 233.75 207.98 221.31 205.50 235.60 178.92 221.13 320.19 Inventory Days 150.80 161.42 125.86 113.60 124.81 170.70 149.90 120.23 124.52 155.19 Payable days 88.51 104.63 88.32 106.32 75.84 55.75 137.07 311.02 215.85 378.41 Cash Conversion Cycle 318.69 331.08 271.29 215.26 270.28 320.45 248.42 -11.87 129.79 96.97 Total Debt/Equity 0.00 0.00 0.00 0.01 0.16 0.39 0.34 0.41 0.82 0.90 Interest Cover 25.45 26.96 22.30 12.59 6.14 3.13 0.00 0.00 0.00 0.00

Top Investors:

desingu rajan p

sundara raghavan k

franklin india small cap fund

abu dhabi investment authority - monsoon

laxmi shivanand mankekar

hdfc mutual fund - hdfc defence fund

axis mutual fund trustee limited a/c axis mutual fund a/c axis small cap fund

subramaniam tirunavukkarasu

nippon life india trustee ltd-a/c nippon india small cap fund

Annual Reports:

News Update:

No Latest News!

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

Feedback