Protean e-Gov Technologies Ltd.
•₹ 551.050.53%
2026-08-21
PROS
- Company is almost debt free
- Strong cash generation - operating cash flow backs reported profits (CFO/PAT 1.30x)
- Company has been maintaining a healthy dividend payout of 43.0%
- Company has a consistent dividend-paying track record
- Company generates healthy free cash flow
CONS
- A large part of profit comes from other income (65.0% of PBT)
- Recent results are weak - TTM profit is down 20.5% versus prior year
- Operating margins have contracted to 8.6% from 29.4%
- Company has delivered a poor profit growth of -4.9% over past five years
- Company has delivered a poor sales growth of 3.2% over past five years
- Stock is trading at 5.6x its book value
* The pros and cons are machine generated based on quantitative rules.
Peer comparison
EDIT COLUMNS| S.No. | Name | CMP Rs. | P/E | Mar Cap Rs.Cr. | Div Yld % | NP Qtr Rs.Cr. | Qtr Profit Var % | Sales Qtr Rs.Cr. | Qtr Sales Var % | ROCE % | OPM % |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1. | NAUKRI | 1359.00 | 55.09 | 88120.36 | 0.62 | 490.05 | 42.93 | 880.75 | 11.37 | 5.94 | 39.10 |
| 2. | AFFLE | 1729.30 | 51.00 | 24368.32 | 0.00 | 128.44 | 21.74 | 747.16 | 20.37 | 16.85 | 22.43 |
| 3. | FSL | 271.70 | 28.73 | 19277.11 | 2.02 | 165.92 | -2.01 | 2724.88 | 22.69 | 17.26 | 16.56 |
| 4. | ECLERX | 1804.65 | 23.29 | 16972.86 | 0.06 | 1642.42 | 1060.31 | 11523.58 | 1133.05 | 40.23 | 23.02 |
| 5. | PROTEAN | 548.05 | 26.95 | 2226.24 | 1.82 | 5.86 | -75.43 | 250.96 | 19.03 | 12.55 | 4.95 |
| 6. | HGS | 408.20 | 58.99 | 1898.96 | 0.00 | -662.60 | -6037.28 | 10503.60 | 894.44 | 3.21 | -3.28 |
| 7. | ONEPOINT | 56.01 | 32.63 | 1472.71 | 0.00 | 16.31 | 72.83 | 158.32 | 129.42 | 17.04 | 22.61 |
| 8. | ALLDIGI | 807.10 | 14.39 | 1229.89 | 7.43 | 18.12 | 21.69 | 150.28 | 4.43 | 41.28 | 27.52 |
| 9. | MATRIMONY | 555.70 | 25.61 | 1148.82 | 0.90 | 19.08 | 127.14 | 130.51 | 13.16 | 21.40 | 20.06 |
| 10. | VAKRANGEE | 5.83 | 59.05 | 631.50 | 0.00 | 2.26 | -32.03 | 55.92 | -18.76 | 6.07 | 11.87 |
| 11. | SIGMA | 46.55 | 15.30 | 478.42 | 0.00 | 12.57 | 142.57 | 23.03 | 11.48 | 59.21 | 33.59 |
| 12. | SECMARK | 125.00 | 39.81 | 130.59 | 0.00 | -0.19 | 79.20 | 10.35 | 55.56 | 22.41 | 9.82 |
Detailed Comparison with:
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
| 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 | 235 | 203 | 222 | 196 | 219 | 202 | 224 | 210 | 250 | 228 | 309 | 250 | |
| 185 | 198 | 206 | 199 | 181 | 187 | 186 | 207 | 191 | 218 | 198 | 282 | 258 | |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 13 | 13 | 29 | 13 | 20 | 15 | 16 | 17 | 29 | 15 | 14 | 16 | 16 |
| Interest | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 2 | 2 | 2 | 2 | 3 |
| Depreciation | 5 | 5 | 6 | 11 | 7 | 7 | 6 | 8 | 11 | 10 | 11 | 14 | 17 |
| 42 | 44 | 20 | 25 | 28 | 40 | 27 | 24 | 35 | 35 | 29 | 25 | 8 | |
| Tax % | 22.38% | 23.77% | 21.07% | 17.09% | 21.68% | 23.80% | 21.08% | 19.95% | 24.33% | 24.34% | 24.56% | 21.69% | 22.94% |
| Net Profit | 33 | 34 | 15 | 20 | 22 | 31 | 21 | 19 | 26 | 26 | 22 | 20 | 6 |
| 8 | 8 | 4 | 5 | 5 | 8 | 5 | 5 | 7 | 6 | 5 | 5 | 0 | |
| Equity Capital | 40 | 40 | 40 | 40 | 40 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 |
| Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Promoter Pledge % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Equity Capital | 40 | 40 | 40 | 40 | 40 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 |
| Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Promoter Pledge % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Jun 2023
- 220
- 185
- Operating Profit
- —
- OPM %
- —
- Other Income
- 13
- Interest
- 0
- Depreciation
- 5
- 42
- Tax %
- 22.38%
- Net Profit
- 33
- 8
- Equity Capital
- 40
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 40
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2023
- 235
- 198
- Operating Profit
- —
- OPM %
- —
- Other Income
- 13
- Interest
- 0
- Depreciation
- 5
- 44
- Tax %
- 23.77%
- Net Profit
- 34
- 8
- Equity Capital
- 40
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 40
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2023
- 203
- 206
- Operating Profit
- —
- OPM %
- —
- Other Income
- 29
- Interest
- 1
- Depreciation
- 6
- 20
- Tax %
- 21.07%
- Net Profit
- 15
- 4
- Equity Capital
- 40
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 40
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2024
- 222
- 199
- Operating Profit
- —
- OPM %
- —
- Other Income
- 13
- Interest
- 1
- Depreciation
- 11
- 25
- Tax %
- 17.09%
- Net Profit
- 20
- 5
- Equity Capital
- 40
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 40
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2024
- 196
- 181
- Operating Profit
- —
- OPM %
- —
- Other Income
- 20
- Interest
- 0
- Depreciation
- 7
- 28
- Tax %
- 21.68%
- Net Profit
- 22
- 5
- Equity Capital
- 40
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 40
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2024
- 219
- 187
- Operating Profit
- —
- OPM %
- —
- Other Income
- 15
- Interest
- 0
- Depreciation
- 7
- 40
- Tax %
- 23.80%
- Net Profit
- 31
- 8
- Equity Capital
- 41
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 41
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2024
- 202
- 186
- Operating Profit
- —
- OPM %
- —
- Other Income
- 16
- Interest
- 0
- Depreciation
- 6
- 27
- Tax %
- 21.08%
- Net Profit
- 21
- 5
- Equity Capital
- 41
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 41
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2025
- 224
- 207
- Operating Profit
- —
- OPM %
- —
- Other Income
- 17
- Interest
- 1
- Depreciation
- 8
- 24
- Tax %
- 19.95%
- Net Profit
- 19
- 5
- Equity Capital
- 41
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 41
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2025
- 210
- 191
- Operating Profit
- —
- OPM %
- —
- Other Income
- 29
- Interest
- 2
- Depreciation
- 11
- 35
- Tax %
- 24.33%
- Net Profit
- 26
- 7
- Equity Capital
- 41
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 41
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2025
- 250
- 218
- Operating Profit
- —
- OPM %
- —
- Other Income
- 15
- Interest
- 2
- Depreciation
- 10
- 35
- Tax %
- 24.34%
- Net Profit
- 26
- 6
- Equity Capital
- 41
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 41
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2025
- 228
- 198
- Operating Profit
- —
- OPM %
- —
- Other Income
- 14
- Interest
- 2
- Depreciation
- 11
- 29
- Tax %
- 24.56%
- Net Profit
- 22
- 5
- Equity Capital
- 41
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 41
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2026
- 309
- 282
- Operating Profit
- —
- OPM %
- —
- Other Income
- 16
- Interest
- 2
- Depreciation
- 14
- 25
- Tax %
- 21.69%
- Net Profit
- 20
- 5
- Equity Capital
- 41
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 41
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2026
- 250
- 258
- Operating Profit
- —
- OPM %
- —
- Other Income
- 16
- Interest
- 3
- Depreciation
- 17
- 8
- Tax %
- 22.94%
- Net Profit
- 6
- 0
- Equity Capital
- 41
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 41
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 464 | 616 | 898 | 756 | 716 | 603 | 691 | 742 | 881 | 840 | 1,037 | |
| 346 | 448 | 717 | 589 | 568 | 518 | 567 | 623 | 788 | 767 | 956 | |
| Operating Profit | 137 | 190 | 208 | 202 | 186 | 134 | 203 | 160 | 160 | 150 | — |
| OPM % | 30 | 31 | 23 | 27 | 26 | 22 | 29 | 22 | 18 | 18 | — |
| Other Income | 19 | 22 | 27 | 35 | 38 | 49 | 79 | 41 | 68 | 78 | 61 |
| Interest | 0 | 0 | 0 | 0 | 2 | 1 | 0 | 1 | 2 | 2 | 8 |
| Depreciation | 5 | 6 | 11 | 20 | 27 | 17 | 17 | 18 | 27 | 28 | 52 |
| 133 | 184 | 197 | 182 | 157 | 116 | 186 | 141 | 131 | 120 | 97 | |
| Tax % | 33 | 34 | 31 | 32 | 23 | 20 | 22 | 24 | 23 | 22 | 24 |
| Net Profit | 89 | 122 | 136 | 124 | 121 | 92 | 144 | 108 | 100 | 94 | 74 |
| EPS | 22 | 30 | 34 | 31 | 30 | 23 | 36 | 27 | 25 | 23 | — |
| Dividend Payout % | 29 | 21 | 19 | 21 | 33 | 191 | 28 | 38 | 40 | 43 | — |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Adjusted EPS | 22 | 30 | 34 | 31 | 30 | 23 | 36 | 27 | 25 | 23 | — |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Adjusted EPS | 22 | 30 | 34 | 31 | 30 | 23 | 36 | 27 | 25 | 23 | — |
Mar 2016
- 464
- 346
- Operating Profit
- 137
- OPM %
- 30
- Other Income
- 19
- Interest
- 0
- Depreciation
- 5
- 133
- Tax %
- 33
- Net Profit
- 89
- EPS
- 22
- Dividend Payout %
- 29
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 22
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 22
Mar 2017
- 616
- 448
- Operating Profit
- 190
- OPM %
- 31
- Other Income
- 22
- Interest
- 0
- Depreciation
- 6
- 184
- Tax %
- 34
- Net Profit
- 122
- EPS
- 30
- Dividend Payout %
- 21
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 30
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 30
Mar 2018
- 898
- 717
- Operating Profit
- 208
- OPM %
- 23
- Other Income
- 27
- Interest
- 0
- Depreciation
- 11
- 197
- Tax %
- 31
- Net Profit
- 136
- EPS
- 34
- Dividend Payout %
- 19
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 34
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 34
Mar 2019
- 756
- 589
- Operating Profit
- 202
- OPM %
- 27
- Other Income
- 35
- Interest
- 0
- Depreciation
- 20
- 182
- Tax %
- 32
- Net Profit
- 124
- EPS
- 31
- Dividend Payout %
- 21
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 31
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 31
Mar 2020
- 716
- 568
- Operating Profit
- 186
- OPM %
- 26
- Other Income
- 38
- Interest
- 2
- Depreciation
- 27
- 157
- Tax %
- 23
- Net Profit
- 121
- EPS
- 30
- Dividend Payout %
- 33
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 30
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 30
Mar 2021
- 603
- 518
- Operating Profit
- 134
- OPM %
- 22
- Other Income
- 49
- Interest
- 1
- Depreciation
- 17
- 116
- Tax %
- 20
- Net Profit
- 92
- EPS
- 23
- Dividend Payout %
- 191
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 23
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 23
Mar 2022
- 691
- 567
- Operating Profit
- 203
- OPM %
- 29
- Other Income
- 79
- Interest
- 0
- Depreciation
- 17
- 186
- Tax %
- 22
- Net Profit
- 144
- EPS
- 36
- Dividend Payout %
- 28
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 36
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 36
Mar 2023
- 742
- 623
- Operating Profit
- 160
- OPM %
- 22
- Other Income
- 41
- Interest
- 1
- Depreciation
- 18
- 141
- Tax %
- 24
- Net Profit
- 108
- EPS
- 27
- Dividend Payout %
- 38
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 27
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 27
Mar 2024
- 881
- 788
- Operating Profit
- 160
- OPM %
- 18
- Other Income
- 68
- Interest
- 2
- Depreciation
- 27
- 131
- Tax %
- 23
- Net Profit
- 100
- EPS
- 25
- Dividend Payout %
- 40
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 25
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 25
Mar 2025
- 840
- 767
- Operating Profit
- 150
- OPM %
- 18
- Other Income
- 78
- Interest
- 2
- Depreciation
- 28
- 120
- Tax %
- 22
- Net Profit
- 94
- EPS
- 23
- Dividend Payout %
- 43
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 23
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 23
TTM
- 1,037
- 956
- Operating Profit
- —
- OPM %
- —
- Other Income
- 61
- Interest
- 8
- Depreciation
- 52
- 97
- Tax %
- 24
- Net Profit
- 74
- EPS
- —
- Dividend Payout %
- —
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- —
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- —
COMPOUNDED SALES GROWTH
- 10 Years:
- 7%
- 5 Years:
- 3%
- 3 Years:
- 7%
COMPOUNDED PROFIT GROWTH
- 10 Years:
- 3%
- 5 Years:
- -5%
- 3 Years:
- -13%
STOCK PRICE CAGR
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- —
- 1 Year:
- -35%
RETURN ON EQUITY
- 10 Years:
- 19%
- 5 Years:
- 13%
- 3 Years:
- 11%
- Last Year:
- 10%
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| LIABILITIES | - | - | - | - | - | - | - | - | - | - |
| Equity Capital | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 41 |
| 336 | 425 | 529 | 623 | 709 | 623 | 746 | 815 | 875 | 937 | |
| Trade Payables | 44 | 65 | 74 | 90 | 89 | 99 | 96 | 132 | 120 | 104 |
| 41 | 125 | 97 | 97 | 100 | 92 | 87 | 97 | 132 | 217 | |
| Total Liabilities | 462 | 656 | 740 | 849 | 938 | 854 | 969 | 1,084 | 1,167 | 1,299 |
| ASSETS | - | - | - | - | - | - | - | - | - | - |
| 47 | 51 | 136 | 135 | 64 | 57 | 65 | 63 | 86 | 150 | |
| Capital Work in Progress | 8 | 44 | 6 | 5 | 5 | 1 | 1 | 0 | 0 | 0 |
| 185 | 237 | 287 | 373 | 406 | 288 | 375 | 540 | 563 | 674 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 189 | 144 | |
| Cash & Bank | 56 | 63 | 52 | 55 | 50 | 112 | 223 | 128 | 143 | 130 |
| 166 | 261 | 259 | 281 | 413 | 396 | 306 | 353 | 186 | 201 | |
| Total Assets | 462 | 656 | 740 | 849 | 938 | 854 | 969 | 1,084 | 1,167 | 1,299 |
| Total Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Working Capital | 129 | 134 | 141 | 154 | 266 | 214 | 355 | 171 | 207 | 241 |
| Contingent Liabilities | 2 | 24 | 24 | 24 | 24 | 24 | 25 | 25 | 24 | 41 |
| Book Value per Share | 94.08 | 116.36 | 142.23 | 165.69 | 187.23 | 165.33 | 194.75 | 211.53 | 226.42 | 241.14 |
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Total Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Working Capital | 129 | 134 | 141 | 154 | 266 | 214 | 355 | 171 | 207 | 241 |
| Contingent Liabilities | 2 | 24 | 24 | 24 | 24 | 24 | 25 | 25 | 24 | 41 |
| Book Value per Share | 94.08 | 116.36 | 142.23 | 165.69 | 187.23 | 165.33 | 194.75 | 211.53 | 226.42 | 241.14 |
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
Mar 2016
- Equity Capital
- 40
- 336
- Trade Payables
- 44
- 41
- Total Liabilities
- 462
- 47
- Capital Work in Progress
- 8
- 185
- 0
- Cash & Bank
- 56
- 166
- Total Assets
- 462
- Total Debt
- 0
- Net Working Capital
- 129
- Contingent Liabilities
- 2
- Book Value per Share
- 94.08
- Face Value
- 10.00
- Total Debt
- 0
- Net Working Capital
- 129
- Contingent Liabilities
- 2
- Book Value per Share
- 94.08
- Face Value
- 10.00
Mar 2017
- Equity Capital
- 40
- 425
- Trade Payables
- 65
- 125
- Total Liabilities
- 656
- 51
- Capital Work in Progress
- 44
- 237
- 0
- Cash & Bank
- 63
- 261
- Total Assets
- 656
- Total Debt
- 0
- Net Working Capital
- 134
- Contingent Liabilities
- 24
- Book Value per Share
- 116.36
- Face Value
- 10.00
- Total Debt
- 0
- Net Working Capital
- 134
- Contingent Liabilities
- 24
- Book Value per Share
- 116.36
- Face Value
- 10.00
Mar 2018
- Equity Capital
- 40
- 529
- Trade Payables
- 74
- 97
- Total Liabilities
- 740
- 136
- Capital Work in Progress
- 6
- 287
- 0
- Cash & Bank
- 52
- 259
- Total Assets
- 740
- Total Debt
- 0
- Net Working Capital
- 141
- Contingent Liabilities
- 24
- Book Value per Share
- 142.23
- Face Value
- 10.00
- Total Debt
- 0
- Net Working Capital
- 141
- Contingent Liabilities
- 24
- Book Value per Share
- 142.23
- Face Value
- 10.00
Mar 2019
- Equity Capital
- 40
- 623
- Trade Payables
- 90
- 97
- Total Liabilities
- 849
- 135
- Capital Work in Progress
- 5
- 373
- 0
- Cash & Bank
- 55
- 281
- Total Assets
- 849
- Total Debt
- 0
- Net Working Capital
- 154
- Contingent Liabilities
- 24
- Book Value per Share
- 165.69
- Face Value
- 10.00
- Total Debt
- 0
- Net Working Capital
- 154
- Contingent Liabilities
- 24
- Book Value per Share
- 165.69
- Face Value
- 10.00
Mar 2020
- Equity Capital
- 40
- 709
- Trade Payables
- 89
- 100
- Total Liabilities
- 938
- 64
- Capital Work in Progress
- 5
- 406
- 0
- Cash & Bank
- 50
- 413
- Total Assets
- 938
- Total Debt
- 0
- Net Working Capital
- 266
- Contingent Liabilities
- 24
- Book Value per Share
- 187.23
- Face Value
- 10.00
- Total Debt
- 0
- Net Working Capital
- 266
- Contingent Liabilities
- 24
- Book Value per Share
- 187.23
- Face Value
- 10.00
Mar 2021
- Equity Capital
- 40
- 623
- Trade Payables
- 99
- 92
- Total Liabilities
- 854
- 57
- Capital Work in Progress
- 1
- 288
- 0
- Cash & Bank
- 112
- 396
- Total Assets
- 854
- Total Debt
- 0
- Net Working Capital
- 214
- Contingent Liabilities
- 24
- Book Value per Share
- 165.33
- Face Value
- 10.00
- Total Debt
- 0
- Net Working Capital
- 214
- Contingent Liabilities
- 24
- Book Value per Share
- 165.33
- Face Value
- 10.00
Mar 2022
- Equity Capital
- 40
- 746
- Trade Payables
- 96
- 87
- Total Liabilities
- 969
- 65
- Capital Work in Progress
- 1
- 375
- 0
- Cash & Bank
- 223
- 306
- Total Assets
- 969
- Total Debt
- 0
- Net Working Capital
- 355
- Contingent Liabilities
- 25
- Book Value per Share
- 194.75
- Face Value
- 10.00
- Total Debt
- 0
- Net Working Capital
- 355
- Contingent Liabilities
- 25
- Book Value per Share
- 194.75
- Face Value
- 10.00
Mar 2023
- Equity Capital
- 40
- 815
- Trade Payables
- 132
- 97
- Total Liabilities
- 1,084
- 63
- Capital Work in Progress
- 0
- 540
- 0
- Cash & Bank
- 128
- 353
- Total Assets
- 1,084
- Total Debt
- 0
- Net Working Capital
- 171
- Contingent Liabilities
- 25
- Book Value per Share
- 211.53
- Face Value
- 10.00
- Total Debt
- 0
- Net Working Capital
- 171
- Contingent Liabilities
- 25
- Book Value per Share
- 211.53
- Face Value
- 10.00
Mar 2024
- Equity Capital
- 40
- 875
- Trade Payables
- 120
- 132
- Total Liabilities
- 1,167
- 86
- Capital Work in Progress
- 0
- 563
- 189
- Cash & Bank
- 143
- 186
- Total Assets
- 1,167
- Total Debt
- 0
- Net Working Capital
- 207
- Contingent Liabilities
- 24
- Book Value per Share
- 226.42
- Face Value
- 10.00
- Total Debt
- 0
- Net Working Capital
- 207
- Contingent Liabilities
- 24
- Book Value per Share
- 226.42
- Face Value
- 10.00
Mar 2025
- Equity Capital
- 41
- 937
- Trade Payables
- 104
- 217
- Total Liabilities
- 1,299
- 150
- Capital Work in Progress
- 0
- 674
- 144
- Cash & Bank
- 130
- 201
- Total Assets
- 1,299
- Total Debt
- 0
- Net Working Capital
- 241
- Contingent Liabilities
- 41
- Book Value per Share
- 241.14
- Face Value
- 10.00
- Total Debt
- 0
- Net Working Capital
- 241
- Contingent Liabilities
- 41
- Book Value per Share
- 241.14
- Face Value
- 10.00
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 74 | 125 | 99 | 127 | 54 | 100 | 95 | 138 | 60 | 195 | |
| Cash from Investing | -51 | -62 | -78 | -103 | -13 | 112 | 75 | -283 | 16 | -161 |
| Cash from Financing | -29 | -31 | -31 | -31 | -39 | -183 | -34 | -44 | -47 | -42 |
| -5 | 31 | -11 | -7 | 2 | 29 | 136 | -189 | 29 | -8 | |
| Free Cash Flow | 61 | 79 | 99 | -32 | 54 | 94 | 85 | 131 | 10 | 103 |
| OCF / Net Profit | 0.83 | 1.02 | 0.73 | 1.02 | 0.44 | 1.08 | 0.66 | 1.28 | 0.60 | 2.07 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | 260 | 293 | 300 | 332 | 374 | 423 |
| OCF / Net Profit | 0.83 | 1.02 | 0.73 | 1.02 | 0.44 | 1.08 | 0.66 | 1.28 | 0.60 | 2.07 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | 260 | 293 | 300 | 332 | 374 | 423 |
Mar 2016
- 74
- Cash from Investing
- -51
- Cash from Financing
- -29
- -5
- Free Cash Flow
- 61
- OCF / Net Profit
- 0.83
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 0.83
- Cumulative 5-Year FCF
- 0
Mar 2017
- 125
- Cash from Investing
- -62
- Cash from Financing
- -31
- 31
- Free Cash Flow
- 79
- OCF / Net Profit
- 1.02
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 1.02
- Cumulative 5-Year FCF
- 0
Mar 2018
- 99
- Cash from Investing
- -78
- Cash from Financing
- -31
- -11
- Free Cash Flow
- 99
- OCF / Net Profit
- 0.73
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 0.73
- Cumulative 5-Year FCF
- 0
Mar 2019
- 127
- Cash from Investing
- -103
- Cash from Financing
- -31
- -7
- Free Cash Flow
- -32
- OCF / Net Profit
- 1.02
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 1.02
- Cumulative 5-Year FCF
- 0
Mar 2020
- 54
- Cash from Investing
- -13
- Cash from Financing
- -39
- 2
- Free Cash Flow
- 54
- OCF / Net Profit
- 0.44
- Cumulative 5-Year FCF
- 260
- OCF / Net Profit
- 0.44
- Cumulative 5-Year FCF
- 260
Mar 2021
- 100
- Cash from Investing
- 112
- Cash from Financing
- -183
- 29
- Free Cash Flow
- 94
- OCF / Net Profit
- 1.08
- Cumulative 5-Year FCF
- 293
- OCF / Net Profit
- 1.08
- Cumulative 5-Year FCF
- 293
Mar 2022
- 95
- Cash from Investing
- 75
- Cash from Financing
- -34
- 136
- Free Cash Flow
- 85
- OCF / Net Profit
- 0.66
- Cumulative 5-Year FCF
- 300
- OCF / Net Profit
- 0.66
- Cumulative 5-Year FCF
- 300
Mar 2023
- 138
- Cash from Investing
- -283
- Cash from Financing
- -44
- -189
- Free Cash Flow
- 131
- OCF / Net Profit
- 1.28
- Cumulative 5-Year FCF
- 332
- OCF / Net Profit
- 1.28
- Cumulative 5-Year FCF
- 332
Mar 2024
- 60
- Cash from Investing
- 16
- Cash from Financing
- -47
- 29
- Free Cash Flow
- 10
- OCF / Net Profit
- 0.60
- Cumulative 5-Year FCF
- 374
- OCF / Net Profit
- 0.60
- Cumulative 5-Year FCF
- 374
Mar 2025
- 195
- Cash from Investing
- -161
- Cash from Financing
- -42
- -8
- Free Cash Flow
- 103
- OCF / Net Profit
- 2.07
- Cumulative 5-Year FCF
- 423
- OCF / Net Profit
- 2.07
- Cumulative 5-Year FCF
- 423
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| PER SHARE | - | - | - | - | - | - | - | - | - | - |
| EPS (₹) | 22.25 | 30.43 | 33.88 | 31.11 | 30.30 | 23.03 | 35.62 | 26.61 | 24.81 | 23.23 |
| Book Value (₹) | 94.08 | 116.36 | 142.23 | 165.69 | 187.23 | 165.33 | 194.75 | 211.53 | 226.42 | 241.14 |
| Dividend per Share (₹) | 6.50 | 6.50 | 6.50 | 6.50 | 10.00 | 44.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Cash EPS (₹) | 23.42 | 31.99 | 36.52 | 36.08 | 37.17 | 27.34 | 39.79 | 31.14 | 31.60 | 30.06 |
| PROFITABILITY | - | - | - | - | - | - | - | - | - | - |
| Operating Margin % | 29.59% | 30.86% | 23.14% | 26.69% | 26.02% | 22.23% | 29.36% | 21.59% | 10.49% | 8.59% |
| Net Margin % | 19.17% | 19.76% | 15.10% | 16.46% | 16.93% | 15.33% | 20.82% | 14.50% | 11.39% | 11.22% |
| ROE % | 27.07% | 28.92% | 26.20% | 20.21% | 17.17% | 13.09% | 19.84% | 13.11% | 11.33% | 9.95% |
| ROCE % | 40.35% | 43.69% | 38.08% | 29.44% | 22.38% | 16.43% | 25.53% | 17.23% | 14.83% | 12.66% |
| 21.29% | 21.78% | 19.42% | 15.66% | 13.57% | 10.32% | 15.78% | 10.48% | 8.91% | 7.64% | |
| EFFICIENCY | - | - | - | - | - | - | - | - | - | - |
| Debtor Days | 68 | 78 | 69 | 84 | 100 | 124 | 105 | 101 | 82 | 72 |
| Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Payable Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 68 | 78 | 69 | 84 | 100 | 124 | 105 | 101 | 82 | 72 | |
| FINANCIAL HEALTH | - | - | - | - | - | - | - | - | - | - |
| Debt to Equity (x) | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x |
| Interest Coverage (x) | 0.00x | 0.00x | 505.51x | 1011.00x | 98.09x | 124.80x | 387.46x | 152.54x | 79.40x | 52.36x |
| 2.50x | 1.71x | 1.83x | 1.87x | 2.58x | 2.25x | 3.02x | 1.75x | 1.93x | 2.07x | |
| GROWTH | - | - | - | - | - | - | - | - | - | - |
| Revenue Growth % | 13.91% | 32.69% | 45.70% | -15.75% | -5.31% | -15.78% | 14.55% | 7.36% | 18.75% | -4.69% |
| Operating Profit Growth % | 26.15% | 38.38% | 9.25% | -2.81% | -7.67% | -28.05% | 51.25% | -21.04% | -0.04% | -6.16% |
| Net Profit Growth % | 24.75% | 36.76% | 11.34% | -8.15% | -2.60% | -23.74% | 55.58% | -25.22% | -6.71% | -6.12% |
| 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -6.78% | -6.35% | |
| VALUATION | - | - | - | - | - | - | - | - | - | - |
| P/E (x) | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 40.55x | 57.76x |
| P/B (x) | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 4.44x | 5.57x |
| Dividend Yield % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.99% | 0.75% |
| 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 24.53x | 35.36x |
Mar 2016
- EPS (₹)
- 22.25
- Book Value (₹)
- 94.08
- Dividend per Share (₹)
- 6.50
- Cash EPS (₹)
- 23.42
- Operating Margin %
- 29.59%
- Net Margin %
- 19.17%
- ROE %
- 27.07%
- ROCE %
- 40.35%
- 21.29%
- Debtor Days
- 68
- Inventory Days
- 0
- Payable Days
- 0
- 68
- Debt to Equity (x)
- 0.00x
- Interest Coverage (x)
- 0.00x
- 2.50x
- Revenue Growth %
- 13.91%
- Operating Profit Growth %
- 26.15%
- Net Profit Growth %
- 24.75%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2017
- EPS (₹)
- 30.43
- Book Value (₹)
- 116.36
- Dividend per Share (₹)
- 6.50
- Cash EPS (₹)
- 31.99
- Operating Margin %
- 30.86%
- Net Margin %
- 19.76%
- ROE %
- 28.92%
- ROCE %
- 43.69%
- 21.78%
- Debtor Days
- 78
- Inventory Days
- 0
- Payable Days
- 0
- 78
- Debt to Equity (x)
- 0.00x
- Interest Coverage (x)
- 0.00x
- 1.71x
- Revenue Growth %
- 32.69%
- Operating Profit Growth %
- 38.38%
- Net Profit Growth %
- 36.76%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2018
- EPS (₹)
- 33.88
- Book Value (₹)
- 142.23
- Dividend per Share (₹)
- 6.50
- Cash EPS (₹)
- 36.52
- Operating Margin %
- 23.14%
- Net Margin %
- 15.10%
- ROE %
- 26.20%
- ROCE %
- 38.08%
- 19.42%
- Debtor Days
- 69
- Inventory Days
- 0
- Payable Days
- 0
- 69
- Debt to Equity (x)
- 0.00x
- Interest Coverage (x)
- 505.51x
- 1.83x
- Revenue Growth %
- 45.70%
- Operating Profit Growth %
- 9.25%
- Net Profit Growth %
- 11.34%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2019
- EPS (₹)
- 31.11
- Book Value (₹)
- 165.69
- Dividend per Share (₹)
- 6.50
- Cash EPS (₹)
- 36.08
- Operating Margin %
- 26.69%
- Net Margin %
- 16.46%
- ROE %
- 20.21%
- ROCE %
- 29.44%
- 15.66%
- Debtor Days
- 84
- Inventory Days
- 0
- Payable Days
- 0
- 84
- Debt to Equity (x)
- 0.00x
- Interest Coverage (x)
- 1011.00x
- 1.87x
- Revenue Growth %
- -15.75%
- Operating Profit Growth %
- -2.81%
- Net Profit Growth %
- -8.15%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2020
- EPS (₹)
- 30.30
- Book Value (₹)
- 187.23
- Dividend per Share (₹)
- 10.00
- Cash EPS (₹)
- 37.17
- Operating Margin %
- 26.02%
- Net Margin %
- 16.93%
- ROE %
- 17.17%
- ROCE %
- 22.38%
- 13.57%
- Debtor Days
- 100
- Inventory Days
- 0
- Payable Days
- 0
- 100
- Debt to Equity (x)
- 0.00x
- Interest Coverage (x)
- 98.09x
- 2.58x
- Revenue Growth %
- -5.31%
- Operating Profit Growth %
- -7.67%
- Net Profit Growth %
- -2.60%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2021
- EPS (₹)
- 23.03
- Book Value (₹)
- 165.33
- Dividend per Share (₹)
- 44.00
- Cash EPS (₹)
- 27.34
- Operating Margin %
- 22.23%
- Net Margin %
- 15.33%
- ROE %
- 13.09%
- ROCE %
- 16.43%
- 10.32%
- Debtor Days
- 124
- Inventory Days
- 0
- Payable Days
- 0
- 124
- Debt to Equity (x)
- 0.00x
- Interest Coverage (x)
- 124.80x
- 2.25x
- Revenue Growth %
- -15.78%
- Operating Profit Growth %
- -28.05%
- Net Profit Growth %
- -23.74%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2022
- EPS (₹)
- 35.62
- Book Value (₹)
- 194.75
- Dividend per Share (₹)
- 10.00
- Cash EPS (₹)
- 39.79
- Operating Margin %
- 29.36%
- Net Margin %
- 20.82%
- ROE %
- 19.84%
- ROCE %
- 25.53%
- 15.78%
- Debtor Days
- 105
- Inventory Days
- 0
- Payable Days
- 0
- 105
- Debt to Equity (x)
- 0.00x
- Interest Coverage (x)
- 387.46x
- 3.02x
- Revenue Growth %
- 14.55%
- Operating Profit Growth %
- 51.25%
- Net Profit Growth %
- 55.58%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2023
- EPS (₹)
- 26.61
- Book Value (₹)
- 211.53
- Dividend per Share (₹)
- 10.00
- Cash EPS (₹)
- 31.14
- Operating Margin %
- 21.59%
- Net Margin %
- 14.50%
- ROE %
- 13.11%
- ROCE %
- 17.23%
- 10.48%
- Debtor Days
- 101
- Inventory Days
- 0
- Payable Days
- 0
- 101
- Debt to Equity (x)
- 0.00x
- Interest Coverage (x)
- 152.54x
- 1.75x
- Revenue Growth %
- 7.36%
- Operating Profit Growth %
- -21.04%
- Net Profit Growth %
- -25.22%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2024
- EPS (₹)
- 24.81
- Book Value (₹)
- 226.42
- Dividend per Share (₹)
- 10.00
- Cash EPS (₹)
- 31.60
- Operating Margin %
- 10.49%
- Net Margin %
- 11.39%
- ROE %
- 11.33%
- ROCE %
- 14.83%
- 8.91%
- Debtor Days
- 82
- Inventory Days
- 0
- Payable Days
- 0
- 82
- Debt to Equity (x)
- 0.00x
- Interest Coverage (x)
- 79.40x
- 1.93x
- Revenue Growth %
- 18.75%
- Operating Profit Growth %
- -0.04%
- Net Profit Growth %
- -6.71%
- -6.78%
- P/E (x)
- 40.55x
- P/B (x)
- 4.44x
- Dividend Yield %
- 0.99%
- 24.53x
Mar 2025
- EPS (₹)
- 23.23
- Book Value (₹)
- 241.14
- Dividend per Share (₹)
- 10.00
- Cash EPS (₹)
- 30.06
- Operating Margin %
- 8.59%
- Net Margin %
- 11.22%
- ROE %
- 9.95%
- ROCE %
- 12.66%
- 7.64%
- Debtor Days
- 72
- Inventory Days
- 0
- Payable Days
- 0
- 72
- Debt to Equity (x)
- 0.00x
- Interest Coverage (x)
- 52.36x
- 2.07x
- Revenue Growth %
- -4.69%
- Operating Profit Growth %
- -6.16%
- Net Profit Growth %
- -6.12%
- -6.35%
- P/E (x)
- 57.76x
- P/B (x)
- 5.57x
- Dividend Yield %
- 0.75%
- 35.36x
Documents
Announcements
- Copy of Newspaper Publication
2026-08-21 - Protean eGov Technologies Limited has informed the Exchange about Copy of Newspaper Publication w.r.t. Notice convening 31st AGM of the Company
- Awarding of order(s)/contract(s)
2026-08-17 - Protean eGov Technologies Limited has informed the Exchange about Awarding of order(s)/contract(s)
Annual Reports
Nothing filed yet.
Credit Ratings
Nothing filed yet.
Concalls
Aug 2026
May 2026
Feb 2026