Protean eGov Technologies Ltd

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

Protean eGov Technologies Ltd

₹ 1,043 -1.50%
22 May 11:20 a.m.
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 ₹ 4,229 Cr.
  • Current Price ₹ 1,043
  • High / Low ₹ 2,225 / 930
  • Stock P/E 44.9
  • Book Value ₹ 248
  • Dividend Yield 0.95 %
  • ROCE 12.5 %
  • ROE 9.74 %
  • 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 40.3%
  • Debtor days have improved from 81.2 to 62.5 days.

Cons

  • Stock is trading at 4.27 times its book value
  • The company has delivered a poor sales growth of 3.23% over past five years.
  • Company has a low return on equity of 11.2% over last 3 years.
  • Earnings include an other income of Rs.68.4 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

Sector: IT - Software Industry: Computers - Software - Medium / Small

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
178 176 232 220 235 203 222 196 219 202 222
148 143 198 185 198 206 199 181 187 186 204
Operating Profit 30 33 34 35 37 -3 23 15 32 16 18
OPM % 17% 19% 15% 16% 16% -1% 10% 8% 15% 8% 8%
10 10 11 13 13 29 13 20 15 16 17
Interest 0 0 0 0 0 1 1 0 0 0 1
Depreciation 5 5 5 5 5 6 11 7 7 6 8
Profit before tax 35 38 40 42 44 20 25 28 40 27 26
Tax % 25% 25% 23% 22% 24% 21% 17% 22% 24% 21% 19%
26 29 31 33 34 15 20 22 31 21 21
EPS in Rs 6.51 7.20 7.69 8.16 8.32 3.81 5.06 5.37 7.53 5.16 5.19
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
898 756 716 603 691 741 880 840
717 589 568 518 567 622 788 758
Operating Profit 181 167 148 85 124 119 92 82
OPM % 20% 22% 21% 14% 18% 16% 10% 10%
27 35 38 49 79 41 68 68
Interest 0 0 2 1 0 1 2 2
Depreciation 11 20 27 17 17 18 27 28
Profit before tax 197 182 157 116 186 141 131 120
Tax % 31% 32% 23% 20% 22% 24% 23% 22%
136 124 121 92 144 108 100 94
EPS in Rs 33.88 31.12 30.30 23.03 35.72 26.60 24.81 23.23
Dividend Payout % 23% 0% 0% 0% 98% 38% 40% 43%
Compounded Sales Growth
10 Years: %
5 Years: 3%
3 Years: 7%
TTM: -5%
Compounded Profit Growth
10 Years: %
5 Years: -5%
3 Years: -6%
TTM: -6%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: -11%
Return on Equity
10 Years: %
5 Years: 12%
3 Years: 11%
Last Year: 10%

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
Equity Capital 40 40 40 40 40 40 40 41
Reserves 530 626 714 628 748 818 890 964
0 0 14 0 0 8 21 8
172 184 173 195 200 239 238 300
Total Liabilities 741 850 940 863 989 1,105 1,189 1,313
136 135 64 51 52 63 86 160
CWIP 6 5 5 1 4 11 11 0
Investments 287 373 406 288 375 540 563 674
312 338 465 523 557 491 529 478
Total Assets 741 850 940 863 989 1,105 1,189 1,313

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
99 127 54 100 95 138 60 195
-78 -103 -13 154 75 -283 16 -161
-31 -31 -39 -183 -34 -44 -47 -42
Net Cash Flow -11 -7 2 71 136 -189 29 -8

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 67 88 107 120 106 103 78 63
Inventory Days
Days Payable
Cash Conversion Cycle 67 88 107 120 106 103 78 63
Working Capital Days 21 25 99 55 41 20 24 52
ROCE % 29% 22% 16% 20% 17% 15% 12%

Shareholding Pattern

Numbers in percentages

7 Recently
Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
10.64% 9.74% 8.61% 6.71% 9.90% 10.90%
51.04% 40.97% 30.07% 28.87% 30.09% 27.80%
38.32% 49.28% 61.32% 64.43% 60.00% 61.29%
No. of Shareholders 95,6781,46,3131,57,9751,60,6381,94,6232,09,538

* 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