Data Patterns (India) Limited (DATAPATTNS.NS) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-110.3%

-₹411.67

vs ₹3,988.90 price

Levered DCF

-₹384.15

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

—

Rating

C-

Overall 1 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	62.62×	42.81×	79×	57.8×	36.08×	63.5×	167.78×	510.14×
P/B	9.79×	6.3×	10.84×	6.14×	5.9×	16.99×	22.99×	29.48×
P/S	18.38×	13.41×	27.61×	15.81×	10.91×	15.76×	22.61×	29.89×
EV / EBITDA	42.47×	30.55×	55.15×	39.79×	23.16×	39.78×	76.06×	147.6×
Gross margin	44.1%	61.0%	68.2%	62.3%	72.3%	68.6%	89.2%	82.8%
Operating margin	38.0%	37.3%	39.7%	37.6%	44.3%	39.0%	25.1%	20.1%
Net margin	29.3%	31.3%	35.0%	27.3%	30.2%	24.8%	13.5%	5.9%
Current ratio	10.45×	5.24×	4×	9.78×	5.02×	3.64×	1.85×	1.87×
Debt / equity	0×	0×	0×	0×	0.02×	0.18×	0.43×	0.51×
Interest coverage	28.2×	21.85×	22.12×	23.34×	15.01×	6.03×	2.94×	2.45×
Dividend yield	0.3%	0.4%	0.2%	0.3%	0.3%	0.0%	0.0%	0.0%
Payout ratio	16.3%	16.4%	13.9%	14.6%	11.8%	0.6%	1.9%	5.3%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	15.6%	14.7%	13.7%	10.6%	16.4%	26.7%	13.7%	5.8%
Return on invested capital	14.6%	12.7%	11.5%	9.8%	16.8%	23.1%	12.0%	8.5%
Return on assets	14.1%	12.1%	10.7%	8.6%	13.3%	16.9%	7.1%	2.8%
Free cash flow yield	0.2%	-1.3%	0.4%	-0.8%	0.4%	1.1%	0.0%	-0.1%
Earnings yield	1.6%	2.3%	1.3%	1.7%	2.8%	1.6%	0.6%	0.2%
Enterprise value	₹169.4B	₹94.6B	₹142.7B	₹69.6B	₹32.4B	₹35.6B	₹35.9B	₹39.8B
Net debt / EBITDA	-0.13×	-0.1×	-0.33×	-1.21×	-1.09×	0.32×	1.38×	2.48×
Cash conversion cycle (days)	426	618	759	639	585	582	1,619	1,431