MoneyWorks4Me

Protean e-Gov Technologies Ltd (PROTEAN)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 544021 NSE: PROTEAN BPO/ITeS | Small Cap | Protean e-Gov Tech. Share Price

₹497.35 2.10 (0.42%)

As on 04-Sep'26 16:59

Protean e-Gov Technologies Ltd (PROTEAN)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 544021 NSE: PROTEAN BPO/ITeS | Small Cap | Protean e-Gov Tech. Share Price

₹497.35 2.10 (0.42%)

As on 04-Sep'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹2,020 Cr.
Current Price
₹497.4
52-Week Low / High
₹445 / 940
TTM EPS
₹18.2
TTM Sales
₹1,037 Cr.
Book Value per Share
₹258
P/E Ratio
27.38
In line with its 5-year historical median
Industry PE
22.1
Price to Book (P/B)
1.93
Lower than its 5-year historical median
Price to Sales (P/S)
1.95
Lower than its 5-year historical median
EV/EBITDA
11.39
Lower than its 5-year historical median
Dividend Yield
2.01%
Profitability Efficiency
Return on Equity (ROE)
9.34%
Underperforms industry median
Return on Capital Employed (ROCE)
12.55%
Underperforms industry median
Return on Assets (ROA)
6.85%
Operating Profit Margin
11.5%
Net Profit Margin
9.47%
Gross Profit Margin
17.5%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
18.43%
Operating Profit Growth (1 Year)
Improving versus 3-year growth rate
52.37%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
1.88%
Asset Quality
Promoter Holding
0.00%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹1,007 Cr.
Equity
₹40.6 Cr.
Face Value
₹10
All Time Low / High
₹445.00 / 2225.00

Protean e-Gov Technologies stock performance

Key Ratios
mw4me loader

Check Before You Invest

Valuation

Fair

Price Trend

Weak
Q.1 Is Protean e-Gov Technologies Ltd a good quality company?
Protean e-Gov Technologies Ltd is a good quality company, based on a consistently good multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Protean e-Gov Technologies Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Protean e-Gov Technologies Ltd vs industry peers?
Protean e-Gov Technologies Ltd revenue CAGR is 10.56%, compared to the industry median CAGR of 7.83%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of Protean e-Gov Technologies Ltd?
Promoters hold 0.00% of the Protean e-Gov Technologies Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Protean e-Gov Technologies Ltd over the last decade?
Over the last 1 year(s), the stock has delivered a CAGR of -43.46% based on the current price.

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Protean e-Gov Technologies Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26TTM
ROCE % 43.7%38.1%29.4%22.4%16.4%25.5%17.2%14.8%12.5%12.6%-
Value Creation
Index
2.11.71.10.60.20.80.20.1-0.1-0.1-

Growth Parameters

Sales 6168987567166036917428818419961,037
Sales YoY Gr.-45.7%-15.8%-5.3%-15.8%14.6%7.4%18.8%-4.5%18.4%-
Adj EPS 30.433.931.230.322.22826.624.822.825.318.2
YoY Gr.-11.5%-8.1%-2.7%-26.9%26.3%-4.9%-6.8%-8%10.6%-
BVPS (₹) 116.4142.2165.7187.2165.3194.8211.5226.4240.9256.5258
Adj Net
Profit
12213612512188.911310810092.610374
Cash Flow from Ops. 12598.512753.810094.51386019585.3-
Debt/CF from Ops. 0000000000-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 5.5%10.6%10.3%18.4%
Adj EPS -2%2.7%-1.7%10.6%
BVPS9.2%9.2%6.6%6.5%
Share Price - - - -43.5%

Key Financial Parameters

Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26TTM
Return on
Equity %
28.926.220.217.112.515.513.111.29.69.97.1
Op. Profit
Mgn %
27.320.122.120.714.1181610.58.411.59.7
Net Profit
Mgn %
19.715.116.516.914.716.414.511.41110.37.1
Debt to
Equity
0000000000-
Working Cap
Days
12610613017722016315914615214297
Cash Conv.
Cycle
3132314252372819141054

Valuation of Protean e-Gov Tech. - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Financials

PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Sales616898756716603691742881841996
Operating Expenses > + 448717589568518567623788771889
Manufacturing Costs366609478457385419425496468536
Material Costs0000000000
Employee Cost 516165697579121172188227
Other Costs > 31474643586977121114126
Operating Profit > 168181167148851241199270107
Operating Profit Margin (%) 27.3%20.1%22.1%20.6%14.1%18.0%16.0%10.5%8.4%10.8%
Other Income > + 22273538497941687874
Exceptional Items > 000000000-5
Interest > 0002101227
Depreciation > 6112027171718272846
Profit Before Tax > 184197182157116186141131119124
Tax > 62615736234233312630
Profit After Tax 122136124121921441081009394
PAT Margin (%) 19.8%15.1%16.5%16.9%15.3%20.8%14.5%11.4%11.0%9.5%
Adjusted EPS (₹)30.433.931.130.323.035.626.624.822.823.2
Dividend Payout Ratio (%)21.40%19.20%20.90%33%191%28.10%37.60%40.30%43.80%43.10%
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26

Equity and Liabilities

Shareholders Fund + 4655696637496647868559169771,042
Share Capital 40404040404040404141
Reserves 4255296237096237468158759361,001
Debt +0000000000
Long Term Debt0000000000
Short Term Debt0000000000
Minority Interest0000000000
Trade Payables657490899996132120106141
Others Liabilities 1259797100928797132217272
Total Liabilities 6567408499388549691,0841,1671,3001,455

Fixed Assets

Net Fixed Assets +511361356457656386150175
Gross Block188136296237248257265315407458
Accumulated Depreciation1370161174191193202229257283
CWIP 446551411111119
Investments 237287373406288375540563674649
Inventories0000000000
Trade Receivables173165182211198200209189145203
Cash Equivalents 63525550112223128143130181
Others Assets 889499202198102134175191227
Total Assets 6567408499388549691,0841,1671,3001,455
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Cash Flow From Operating Activity + 1259912754100951386019585
PBT 184197182157116186141131119124
Adjustment -13-13-21215-17435-1724
Changes in Working Capital 5-216-661-2635-71119-46
Tax Paid -52-65-59-50-32-48-43-35-25-16
Cash Flow From Investing Activity + -62-78-103-1311275-28316-161-21
Capex -46-48-27-12-9113-23-30-47-67
Net Investments -51-51-100-2692-55-294-4-163-4
Others 35212426291734505050
Cash Flow From Financing Activity + -31-31-31-39-183-34-44-47-42-54
Net Proceeds from Shares 0000481163
Net Proceeds from Borrowing 0000000000
Interest Paid 0000000-2-2-7
Dividend Paid -26-26-26-26-180-36-40-40-40-41
Others -5-5-5-13-7-5-5-7-5-9
Net Cash Flow 31-11-7229136-18929-810
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Ratios
ROE (%)28.9226.220.2117.1713.0919.8413.1111.339.789.34
ROCE (%)43.6938.0829.4422.3816.4325.5317.2314.8312.512.55
Asset Turnover Ratio1.11.290.950.80.670.760.720.780.680.72
PAT to CFO Conversion(x)1.020.731.020.451.090.661.280.62.10.9
Working Capital Days
Receivable Days77.9068.7083.70100.10123.60105.20100.7082.4072.4063.60
Inventory Days0000000000
Payable Days0000000000

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Protean e-Gov Technologies Ltd FAQs

The current trading price of Protean e-Gov Tech. on 04-Sep-2026 16:59 is ₹497.4.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 03-Sep-2026 the market cap of Protean e-Gov Tech. stood at ₹2,020.3 Cr

The latest P/E ratio of Protean e-Gov Tech. as of 03-Sep-2026 is 27.38.

The latest P/B ratio of Protean e-Gov Tech. as of 03-Sep-2026 is 1.93.

The 52-week high of Protean e-Gov Tech. is ₹940.0 and the 52-week low is ₹445.0.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Protean e-Gov Tech. is ₹1,037 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that Protean e-Gov Technologies Ltd is a good quality company.

The key valuation ratios of Protean e-Gov Technologies Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Protean e-Gov Technologies Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

About Protean e-Gov Technologies Ltd

The company was originally incorporated as ‘National Securities Depository Limited’ on December 27, 1995 as a public limited company under the Companies Act, 1956, and was granted the certificate of incorporation by the Registrar of Companies, Maharashtra at Mumbai (RoC). The company was issued a certificate for commencement of business dated February 8, 1996 by the RoC. Pursuant to the scheme of arrangement between the Company and NSDL Depository Limited under Section 391 to 394 of Companies Act, 1956 (Scheme of Arrangement), the name of the company was changed from ‘National Securities Depository Limited’ to ‘NSDL e-Governance Infrastructure Limited’ and a fresh certificate of incorporation was issued on December 19, 2012 by the RoC. The name of the company was changed from ‘NSDL eGovernance Infrastructure Limited’ to ‘Protean eGov Technologies Limited’ pursuant to a shareholders’ resolution dated October 28, 2021, to represent the full gamut of products and service offerings of the company in the space of information technology solutions and extension into new markets, sectors and geographies, and a fresh certificate of incorporation was granted by the RoC on December 8, 2021.

The company is one of the key IT-enabled solutions companies in India engaged in conceptualizing, developing and executing nationally critical and population scale greenfield technology solutions. It collaborates with the government and has extensive experience in creating digital public infrastructure and developing innovative citizen-centric e-governance solutions. It was originally setup as a depository in 1995 and created a systemically important national infrastructure for capital market development in India. It has been the chief architect and implementer for some of the most critical and large scale technology infrastructure projects in India. Its solutions have led to identification of bottlenecks in government services, increased transparency and efficiency, redefined delivery of public services and led to a reduction in service delivery costs. It was among the leading Indian companies in the e-governance sector in terms of profitability, operating income, operating profit and operating profit margin in Fiscal 2023. It is a professionally managed company and is led by an experienced senior management team whose expertise and industry experience have helped it grow its operations and innovate its services.

The company has over the years successfully adapted to technology advancements through continuous investments in new technologies and capabilities and by developing sophisticated technology architecture. It has domain knowledge for various industries that allows it to develop functionalities that address specific requirements of end-users, businesses and public entities. While executing large and complex projects, it leverages its comprehensive program management expertise. Its clients benefit from its delivery model, significant experience across various technologies, industry knowledge, project management expertise and proprietary software engineering tools developed in-house. The company has embraced an impact weighted framework to guide all business decisions with a focus on Environment, Social and Governance (ESG) framework and committed to build a value system guiding it to contribute towards a sustainable and responsible future. It understands its responsibility towards the society at large and therefore, its business model focuses on the foundation of social capitalism. It is also cognizant of other important sustainability aspects and endeavour to continuously enhance its operations towards factors influencing ESG. An independent agency has been conducting comprehensive impact diagnostic assessment on an independent basis in the past few years and it has taken all reasonable efforts to incorporate their audit findings into its strategic planning process. The assessment by an independent agency helps it identify opportunities to improve further towards global and national sustainability goals.

Business area of the company

The company is engaged in the business of developing citizen-centric and population-scale e-governance solutions. It has played a vital role in developing national infrastructure for capital market development in India. 

Awards, accreditations and recognitions

  • 2018: Certificate for conforming to ISO 9001:2015 issued by Intertek Certification Limited.
  • 2018: Winner of ‘Golden Peacock Innovation Management Award - 2018’ awarded by Institute of Directors, India.
  • 2019: Certificate of conformity with IT Service Management System Standard ISO/IEC 20000 – 1:2011 issued by DNV GL Business Assurance UK Limited.
  • 2019: Certificate of conformity to Information Security Management System Standard ISO/IEC 27001:2013 issued by DNV GL Business Assurance UK Limited.
  • 2020: Certificate of conformity with Business Continuity Management System Standard ISO 22301:2012 issued by DNV GL Business Assurance UK Limited.
  • 2021: Best IT Company in Western India - Worldwide Achievers Business Leaders Awards 2021.
  • 2021: India’s Best Company of the Year Award 2021 by Berskshire Media LLC, USA in IT enabled e-Governance services category,
  • 2022: Winner at the 13th Aegis Graham Bell Awards in the category of Innovation in Digital Infra.
  • 2022: Winner of Golden Peacock Business Excellence Award 2022 instituted by Institute of Directors, India.

Major events and milestones

  • 2004: Launch of Online Tax Accounting System.
  • 2004: Launch of Tax Information Network.
  • 2005: Launch of PAN card services.
  • 2007: Entered into a Memorandum of Understanding with the Income Tax Department for establishing an internet-based service for verification of PAN by authorised entities July 16, 2007.
  • 2008: Launch of Central Recordkeeping Agency System.
  • 2009: Launch of New Pension System (NPS) to all citizens except government employees covered by NPS.
  • 2009: Executed an agreement dated October 8, 2010 effective from April 1, 2009 with the Income Tax Department for extension of services pertaining to TIN which was valid for a period of three years. 
  • 2011: Selected by GOI for its Goods and Services Tax Common Integrated Portal, Pilot project.
  • 2011: Appointed as Registrar for Unique Identification Authority of India.
  • 2011: Launch of Central Recordkeeping Agency - National Pension System corporate sector model.
  • 2012: Release of ‘Corporate Module though ‘Point of Presence’ was released in the CRA system.
  • 2014: Implementation of National Judicial Reference System on behalf of Income Tax Department.
  • 2014: Launch of e-KYC services for ICICI Prudential Life Insurance customer.
  • 2015: Launch of “Vidya Lakshmi Electronic Platform” - an online platform for students to avail education loan.
  • 2015: Agreement dated June 8, 2015 with CtrlS Datacentres Limited (CtrlS) for hosting and maintaining NJRS Infrastructure which was valid till June 8, 2020. 
  • 2016: Appointed as the implementation agency by “Central Board of Film Certification” for hosting and maintaining Central Board of Film Certification web based application and website at datacentre and disaster recovery centre.
  • 2017: Executed an agreement dated September 22, 2017 with Goods and Services Tax Network (GSTN) to act as GST Suvidha Provider and provide its services to the taxpayers which is valid till September 22, 2025.
  • 2017: Shortlisted as GST Suvidha Provider by GSTN for implementing GST across the country.
  • 2017: Processed over 12 million requests for Aadhaar authentication in a single day.
  • 2017:  Processed approximately 2 million requests for e-KYC transactions in a single day.
  • 2018: Launch of “Vidya Kaushal” - facilitate skill development loans to students pursuing courses run by NSDC approved training partners.
  • 2018: Launched the iKar application for Android and iOS users.
  • 2018: Awarded the contract for providing system integrator services for design, development, implementation and maintenance of Revenue Management System for Department of Telecommunications.
  • 2018: Constructed a Modified Data Centre facility at Bangalore.
  • 2019: Executed an agreement dated June 13, 2019 with Income Tax Department to continue the business process of receipt of PAN applications and issuance of PAN cards which was valid till September 30, 2019.
  • 2020: Incorporated its Subsidiary Protean Account Aggregator Limited (formerly known as NSDL e-Governance Account Aggregator Limited) which is engaged in the business of an account aggregator.
  • 2021: Incorporated its Subsidiary, Protean InfoSec Services Limited (formerly known as NSDL e-Governance Infosec Services Limited) in the business of providing information security/ cyber security
  • 2021: Crossed 100 million e-Sign transactions in Fiscal 2021.
  • 2021: NPS - CRA crossed overall subscriber base of over 40 million.
  • 2022: Launched Protean Cloud Technology an AI-powered private cloud offering.
  • 2022: Invested 100 million in Open Network for Digital Commerce.
  • 2022: Entered into partnerships with distribution networks such as Nearby Technologies Private Limited and Fino Payments Bank Limited.
  • 2023: Renewed agreement with Income Tax Department to continue the business process of receipt of PAN applications and issuance of PAN cards, on September 11, 2023 which is valid till March 31, 2024.
  • 2023: NPS - CRA crossed overall subscriber base of over 64 million. 


You have 49 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: