Protean eGov Technologies Ltd

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

Protean eGov Technologies Ltd

₹ 640 -2.97%
01 Oct - close price
proteantech.in BSE: 544021 NSE: PROTEAN
About

Incorporated in December 1995, Protean eGov Technologies Limited is engaged in the business of developing citizen-centric and population-scale e-governance solutions.[1]

Key Points

Business Verticals- FY26[1]
a) Tax Services (50%):[2]
The company facilitates the issuance, reissuance, and updating of PAN cards, and the processing of Tax Deduction and Collection Account Numbers. It also supports Online PAN Verification and operates a nationwide network of TIN Facilitation Centres (TIN FCs) and PAN Centres. It has a 64% market share in cumulative Pan Issuance terms. It operates over 4 lakh PAN/TIN facilitation centres covering 18,000 locations across 36 states and Union territories in India.

As of FY26, the company has processed over 57.3 Crs PAN applications, including 4.7 Crs cards issued during the year vs 4.4 Crs cards issued in FY25. [3]

Website BSE NSE
  • Market Cap ₹ 2,609 Cr.
  • Current Price ₹ 640
  • High / Low ₹ 900 / 444
  • Stock P/E 30.3
  • Book Value ₹ 265
  • Dividend Yield 1.56 %
  • ROCE 12.7 %
  • ROE 10.0 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 41.9%

Cons

  • The company has delivered a poor sales growth of 10.6% over past five years.
  • Company has a low return on equity of 10.2% over last 3 years.
  • Earnings include an other income of Rs.55.0 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

Consolidated Figures in Rs. Crores / View Standalone

Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
220.41 235.69 203.86 222.08 196.54 219.70 202.31 222.15 210.84 250.50 228.87 307.54 250.96
186.31 199.20 206.94 200.15 181.43 188.07 186.53 204.26 194.43 221.17 197.08 269.55 238.54
Operating Profit 34.10 36.49 -3.08 21.93 15.11 31.63 15.78 17.89 16.41 29.33 31.79 37.99 12.42
OPM % 15.47% 15.48% -1.51% 9.87% 7.69% 14.40% 7.80% 8.05% 7.78% 11.71% 13.89% 12.35% 4.95%
12.75 12.68 29.14 13.00 19.26 13.57 18.81 16.54 28.52 14.60 10.47 14.56 15.40
Interest 0.22 0.41 0.52 0.52 0.50 0.49 0.26 1.09 1.52 1.51 1.57 2.08 2.65
Depreciation 4.91 5.48 6.19 10.90 6.77 7.14 5.81 8.10 11.04 10.38 11.27 14.06 17.53
Profit before tax 41.72 43.28 19.35 23.51 27.10 37.57 28.52 25.24 32.37 32.04 29.42 36.41 7.64
Tax % 22.79% 24.26% 21.29% 17.95% 22.18% 25.37% 19.60% 19.18% 26.32% 25.53% 23.52% 16.56% 23.30%
32.21 32.78 15.23 19.29 21.09 28.04 22.93 20.40 23.85 23.86 22.50 30.38 5.86
EPS in Rs 7.96 8.10 3.77 4.77 5.21 6.92 5.66 5.03 5.88 5.88 5.54 7.48 1.44
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
755 716 603 691 741 882 841 998 1,038
578 568 518 567 623 792 760 882 926
Operating Profit 177 148 85 124 118 89 80 116 112
OPM % 23% 21% 14% 18% 16% 10% 10% 12% 11%
33 38 49 79 42 68 68 68 55
Interest 2 2 1 0 1 2 2 7 8
Depreciation 28 27 17 17 18 27 28 47 53
Profit before tax 180 157 116 186 140 128 118 130 106
Tax % 32% 23% 20% 22% 24% 24% 22% 23%
124 121 92 144 107 97 92 101 83
EPS in Rs 30.90 30.31 22.99 35.75 26.47 24.05 22.80 24.77 20.34
Dividend Payout % 0% 0% 0% 126% 38% 42% 44% 40%
Compounded Sales Growth
10 Years: %
5 Years: 11%
3 Years: 10%
TTM: 21%
Compounded Profit Growth
10 Years: %
5 Years: 3%
3 Years: -1%
TTM: -10%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: -29%
Return on Equity
10 Years: %
5 Years: 12%
3 Years: 10%
Last Year: 10%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 40 40 40 40 40 40 41 41
Reserves 626 714 628 748 817 886 958 1,037
20 14 6 12 8 21 69 87
184 172 189 188 239 238 239 309
Total Liabilities 870 940 863 988 1,104 1,185 1,307 1,474
157 64 57 65 63 86 153 167
CWIP 5 5 1 4 11 13 11 19
Investments 373 406 285 364 529 550 661 638
335 465 519 555 501 536 482 650
Total Assets 870 940 863 988 1,104 1,185 1,307 1,474

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
136 54 100 11 -8 58 193 78
-104 -13 116 -139 12 19 -159 -14
-39 -39 -183 -1 -1 -47 -42 -54
Net Cash Flow -7 2 32 -129 2 29 -8 10
Free Cash Flow 109 42 91 4 -16 26 145 12
CFO/OP 110% 70% 156% 18% -0% 104% 271% 82%

Ratios

Consolidated / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 88 107 120 106 103 78 63 75
Inventory Days
Days Payable
Cash Conversion Cycle 88 107 120 106 103 78 63 75
Working Capital Days 25 99 100 41 18 20 -24 -8
ROCE % 22% 15% 19% 17% 14% 12% 13%

Insights

In beta
Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Aadhaar Authentication Transactions
Crore ・Standalone data

Log in to view insights

Please log in to see hidden values.

Login
CRA Subscribers (Cumulative NPS + APY + UPS)
Crore ・Standalone data
e-KYC Transactions
Crore ・Standalone data
Online PAN Verifications (OPV)
Crore ・Standalone data
PAN Cards Issued (Annual)
Crore ・Standalone data
Assisted Distribution Touchpoints
Count (Lakhs) ・Standalone data

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

24 Recently
Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
10.64% 9.74% 8.61% 6.71% 9.90% 10.90% 8.78% 7.77% 7.54% 8.62% 6.01%
51.04% 40.97% 30.07% 28.87% 30.09% 27.80% 24.75% 21.68% 21.45% 21.25% 21.16%
38.32% 49.28% 61.32% 64.43% 60.00% 61.29% 66.46% 70.54% 71.00% 70.13% 72.84%
No. of Shareholders 95,6781,46,3131,57,9751,60,6381,94,6232,09,5382,42,1852,37,7192,28,2202,17,4972,16,038

* 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