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

₹689.90 47.85 (7.45%)

As on 25-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

₹689.90 47.85 (7.45%)

As on 25-Sep'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹2,813 Cr.
Current Price
₹689.9
52-Week Low / High
₹445 / 911
TTM EPS
₹20.3
TTM Sales
₹1,038 Cr.
Book Value per Share
₹257.1
P/E Ratio
34.06
Higher than its 5-year historical median
Industry PE
21.4
Price to Book (P/B)
2.68
Higher than its 5-year historical median
Price to Sales (P/S)
2.71
Higher than its 5-year historical median
EV/EBITDA
15.34
Higher than its 5-year historical median
Dividend Yield
1.45%
Profitability Efficiency
Return on Equity (ROE)
9.99%
Underperforms industry median
Return on Capital Employed (ROCE)
13.19%
Underperforms industry median
Return on Assets (ROA)
7.33%
Operating Profit Margin
11.6%
Net Profit Margin
10.08%
Gross Profit Margin
18.2%
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
63.28%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
8.79%
Asset Quality
Promoter Holding
0.00%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹1,008 Cr.
Equity
₹40.8 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

Strong
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 10.59%, compared to the industry median CAGR of 1.12%, 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 -28.11% 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 ⓘ30.433.931.230.322.22826.624.822.825.318.1
YoY Gr.-11.5%-8.1%-2.7%-26.9%26.3%-4.9%-6.8%-8%10.6%-
BVPS (₹) ⓘ116.4142.2165.7187.2165.3194.8211.5226.4240.9256.5257.1
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%
BVPSⓘ9.2%9.2%6.6%6.5%
Share Price - - - -23.1%

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. - Consolidated

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'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Sales756716603691742882841998
Operating Expenses > ⓘ + 589568518567624793770882
Manufacturing Costs478457385419425496467536
Material Costs00000000
Employee Cost 65697579123175189233
Other Costs > ⓘ 4643586977121114114
Operating Profit > ⓘ 167148851241188971116
Operating Profit Margin (%) 22.1%20.6%14.1%17.9%15.9%10.1%8.4%11.6%
Other Income > ⓘ + 3539497942687873
Exceptional Items > ⓘ 0000000-5
Interest > ⓘ 02101227
Depreciation > ⓘ 2027171718272847
Profit Before Tax > ⓘ 182158116186140128118130
Tax > ⓘ 5736244233312630
Profit After Tax 124122921441079792101
PAT Margin (%) 16.4%17.0%15.3%20.8%14.4%11.0%11.0%10.1%
Adjusted EPS (₹)31.130.523.035.626.524.122.824.8
Dividend Payout Ratio (%)20.90%32.80%191.60%28.10%37.80%41.60%43.90%40.40%
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26

Equity and Liabilities

Shareholders Fund + 6637496637868549129721,042
Share Capital ⓘ 40.0140.0140.1440.3840.4240.4540.5540.62
Reserves ⓘ 6237096237468148719311,002
Debt +00000000
Long Term Debt00000000
Short Term Debt00000000
Minority Interest0-0-0-0-0-000
Trade Payables90899996132120103136
Others Liabilities ⓘ 9799928798132218273
Total Liabilities ⓘ 8499378539681,0831,1641,2931,452

Fixed Assets

Net Fixed Assets ⓘ +1356356656386153178
Gross Block296236246271265315410461
Accumulated Depreciation161173190206202229257284
CWIP ⓘ 551411131119
Investments ⓘ 373406285364529550661638
Inventories00000000
Trade Receivables182211198200209189144205
Cash Equivalents 5550115234138151136187
Others Assets ⓘ 99202197102134174188226
Total Assets ⓘ 8499378539681,0831,1641,2931,452
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Cash Flow From Operating Activity ⓘ + 12754100941375819378
PBT ⓘ 182158116186140128118130
Adjustment ⓘ -21414-18335-1717
Changes in Working Capital ⓘ 6-682-2636-70117-53
Tax Paid ⓘ -59-50-32-48-43-35-25-17
Cash Flow From Investing Activity ⓘ + -103-1311673-28219-159-14
Capex -27-16-12113-24-32-48-67
Net Investments -100-2692-65-293-0-162-3
Others ⓘ 2429352534515156
Cash Flow From Financing Activity ⓘ + -31-39-183-34-44-47-42-54
Net Proceeds from Shares ⓘ 00481163
Net Proceeds from Borrowing ⓘ 00000000
Interest Paid ⓘ 0-2-1-00-2-2-7
Dividend Paid ⓘ -26-26-180-36-40-40-40-41
Others ⓘ -5-12-6-4-5-7-5-9
Net Cash Flow ⓘ -7232133-19029-810
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Ratios
ROE (%)18.7617.2613.0619.8713.0511.029.829.99
ROCE (%)27.2922.4316.4625.5717.1814.5312.5513.19
Asset Turnover Ratio0.890.80.670.760.720.790.680.73
PAT to CFO Conversion(x)1.020.441.090.651.280.62.10.77
Working Capital Days
Receivable Days87.80100.10123.60105.20100.6082.4072.4063.80
Inventory Days00000000
Payable Days00000000

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 25-Sep-2026 16:59 is ₹689.9.

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 24-Sep-2026 the market cap of Protean e-Gov Tech. stood at ₹2,813.4 Cr

The latest P/E ratio of Protean e-Gov Tech. as of 24-Sep-2026 is 38.12.

The latest P/B ratio of Protean e-Gov Tech. as of 24-Sep-2026 is 2.68.

The 52-week high of Protean e-Gov Tech. is ₹911.3 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 Strong which suggest that the price of Protean e-Gov Technologies Ltd is likely to Rise 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