Protean eGov Technologies Ltd

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

Protean eGov Technologies Ltd

₹ 1,739 -6.01%
22 Nov - close price
proteantech.in BSE: 544021
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

About E-Goverance [1] E-governance is the use of Information and communications Technology to conduct government business and provide public services. The Strategic objective of e-governance is to support and simplify governance for all parties: government, citizens, and businesses.

Website BSE
  • Market Cap ₹ 7,048 Cr.
  • Current Price ₹ 1,739
  • High / Low ₹ 2,225 / 919
  • Stock P/E 84.3
  • Book Value ₹ 234
  • Dividend Yield 0.58 %
  • ROCE 14.3 %
  • ROE 10.9 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 68.5%

Cons

  • Stock is trading at 7.43 times its book value
  • The company has delivered a poor sales growth of 3.14% over past five years.
  • Company has a low return on equity of 13.0% over last 3 years.
  • Earnings include an other income of Rs.75.0 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

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

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
157 178 176 232 220 236 204 222 197 220
135 148 143 197 186 199 207 200 181 188
Operating Profit 22 29 32 35 34 36 -3 22 15 32
OPM % 14% 16% 18% 15% 15% 15% -2% 10% 8% 14%
10 10 10 11 13 13 29 13 19 14
Interest 0 0 0 0 0 0 1 1 0 0
Depreciation 4 5 5 5 5 5 6 11 7 7
Profit before tax 27 34 38 41 42 43 19 24 27 38
Tax % 22% 25% 25% 23% 23% 24% 21% 18% 22% 25%
21 26 28 32 32 33 15 19 21 28
EPS in Rs 5.28 6.38 7.06 7.82 7.96 8.10 3.77 4.77 5.21 6.92
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
755 716 603 691 741 882 842
578 568 518 567 623 792 777
Operating Profit 177 148 85 124 118 89 66
OPM % 23% 21% 14% 18% 16% 10% 8%
33 38 49 79 42 68 75
Interest 2 2 1 0 1 2 2
Depreciation 28 27 17 17 18 27 31
Profit before tax 180 157 116 186 140 128 108
Tax % 32% 23% 20% 22% 24% 24%
124 121 92 144 107 97 84
EPS in Rs 30.90 30.31 22.99 35.75 26.46 24.05 20.67
Dividend Payout % 0% 0% 0% 126% 38% 42%
Compounded Sales Growth
10 Years: %
5 Years: 3%
3 Years: 13%
TTM: -3%
Compounded Profit Growth
10 Years: %
5 Years: -5%
3 Years: 3%
TTM: -33%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: 57%
Return on Equity
10 Years: %
5 Years: 14%
3 Years: 13%
Last Year: 11%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 40 40 40 40 40 40 41
Reserves 626 714 628 748 817 886 908
20 14 0 12 8 21 20
184 172 195 188 239 238 287
Total Liabilities 870 940 863 988 1,104 1,185 1,256
157 64 51 65 63 86 117
CWIP 5 5 1 4 11 13 0
Investments 373 406 285 364 529 550 574
335 465 525 555 501 536 564
Total Assets 870 940 863 988 1,104 1,185 1,256

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
136 54 100 11 137 58
-104 -13 157 -139 -282 19
-39 -39 -183 -1 -44 -47
Net Cash Flow -7 2 74 -129 -190 29

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 88 107 120 106 103 78
Inventory Days
Days Payable
Cash Conversion Cycle 88 107 120 106 103 78
Working Capital Days 28 103 55 43 20 24
ROCE % 22% 16% 19% 17% 14%

Shareholding Pattern

Numbers in percentages

1 Recently
Dec 2023Mar 2024Jun 2024Sep 2024
10.64% 9.74% 8.61% 6.71%
51.04% 40.97% 30.07% 28.87%
38.32% 49.28% 61.32% 64.43%
No. of Shareholders 95,6781,46,3131,57,9751,60,638

* 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