Protean eGov Technologies Ltd

Protean eGov Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Protean eGov Technologies Ltd

₹ 638 1.70%
27 May - close price
proteantech.in BSE: 544021 NSE: PROTEAN
About

Incorporated in December 1995, Protean eGov Technologies Limited was previously known as NSDL e-Governance Infrastructure Ltd and is engaged in the business of developing citizen-centric and population-scale e-governance solutions.[1]

Key Points

Business Verticals

Website BSE NSE
  • Market Cap ₹ 2,591 Cr.
  • Current Price ₹ 638
  • High / Low ₹ 1,010 / 444
  • Stock P/E 26.6
  • Book Value ₹ 265
  • Dividend Yield 1.57 %
  • ROCE 12.5 %
  • ROE 9.37 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 42.1%

Cons

  • The company has delivered a poor sales growth of 10.6% over past five years.
  • Company has a low return on equity of 9.99% over last 3 years.
  • Earnings include an other income of Rs.69.1 Cr.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Information Technology Information Technology IT - Services IT Enabled Services

Part of BSE Information Technology

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
232 220 235 203 222 196 219 202 224 210 250 228 309
198 185 198 206 199 181 187 186 207 191 218 198 282
Operating Profit 34 35 37 -3 23 15 32 16 16 19 32 31 26
OPM % 15% 16% 16% -1% 10% 8% 15% 8% 7% 9% 13% 13% 8%
11 13 13 29 13 20 15 16 17 29 15 11 15
Interest 0 0 0 1 1 0 0 0 1 2 2 2 2
Depreciation 5 5 5 6 11 7 7 6 8 11 10 11 14
Profit before tax 40 42 44 20 25 28 40 27 24 35 35 29 25
Tax % 23% 22% 24% 21% 17% 22% 24% 21% 20% 24% 24% 25% 22%
31 33 34 15 20 22 31 21 19 26 26 22 20
EPS in Rs 7.69 8.16 8.32 3.81 5.06 5.37 7.53 5.16 4.79 6.54 6.45 5.33 4.91
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
898 756 716 603 691 741 880 840 996
717 589 568 518 567 622 788 758 889
Operating Profit 181 167 148 85 124 119 92 82 107
OPM % 20% 22% 21% 14% 18% 16% 10% 10% 11%
27 35 38 49 79 41 68 68 69
Interest 0 0 2 1 0 1 2 2 7
Depreciation 11 20 27 17 17 18 27 28 46
Profit before tax 197 182 157 116 186 141 131 120 124
Tax % 31% 32% 23% 20% 22% 24% 23% 22% 24%
136 124 121 92 144 108 100 94 94
EPS in Rs 33.88 31.12 30.30 23.03 35.72 26.60 24.81 23.23 23.22
Dividend Payout % 23% 0% 0% 0% 98% 38% 40% 43% 43%
Compounded Sales Growth
10 Years: %
5 Years: 11%
3 Years: 10%
TTM: 19%
Compounded Profit Growth
10 Years: %
5 Years: 2%
3 Years: -3%
TTM: 6%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: -36%
Return on Equity
10 Years: %
5 Years: 11%
3 Years: 10%
Last Year: 9%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 40 40 40 40 40 40 40 41 41
Reserves 530 626 714 628 748 818 890 964 1,036
0 0 14 0 0 8 21 69 18
172 184 173 195 200 239 238 239 382
Total Liabilities 741 850 940 863 989 1,105 1,189 1,313 1,477
136 135 64 51 52 63 86 150 182
CWIP 6 5 5 1 4 11 11 11 2
Investments 287 373 406 288 375 540 563 674 649
312 338 465 523 557 491 529 478 644
Total Assets 741 850 940 863 989 1,105 1,189 1,313 1,477

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
99 127 54 100 95 138 60 195 85
-78 -103 -13 154 75 -283 16 -161 -21
-31 -31 -39 -183 -34 -44 -47 -42 -54
Net Cash Flow -11 -7 2 71 136 -189 29 -8 10
Free Cash Flow 50 87 42 91 208 115 30 147 18
CFO/OP 90% 111% 70% 155% 115% 152% 103% 269% 95%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 67 88 107 120 106 103 78 63 74
Inventory Days
Days Payable
Cash Conversion Cycle 67 88 107 120 106 103 78 63 74
Working Capital Days 21 25 99 55 41 19 21 -23 42
ROCE % 29% 22% 16% 20% 17% 15% 12% 12%

Insights

In beta
Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Aadhaar Authentications (Annual)
Crore

Log in to view insights

Please log in to see hidden values.

Login
CRA Cumulative Subscribers (NPS + APY)
Crore
e-KYC Transactions (Annual)
Crore
e-Sign Transactions (Annual)
Crore
PAN Cards Issued (Annual)
Crore
APY Subscribers (Cumulative)
Crore
NPS Subscribers (Cumulative)
Crore
Total Assisted Touchpoints / Distribution Points
Number
Market Share - CRA Subscribers (NPS/APY)
%
Market Share - Cumulative PAN Issuance
%

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

2 Recently
Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
10.64% 9.74% 8.61% 6.71% 9.90% 10.90% 8.78% 7.77% 7.54% 8.62%
51.04% 40.97% 30.07% 28.87% 30.09% 27.80% 24.75% 21.68% 21.45% 21.25%
38.32% 49.28% 61.32% 64.43% 60.00% 61.29% 66.46% 70.54% 71.00% 70.13%
No. of Shareholders 95,6781,46,3131,57,9751,60,6381,94,6232,09,5382,42,1852,37,7192,28,2202,17,497

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Concalls