Nifty
Sensex
:
:
24363.30
79857.79
-232.85 (-0.95%)
-765.47 (-0.95%)

BPO/ITeS

Rating :
34/99

BSE: 544021 | NSE: PROTEAN

744.30
08-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  774
  •  777.4
  •  740.1
  •  772.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  403426
  •  304017421.5
  •  1535
  •  740.1

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,019.63
  • 31.71
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,883.41
  • 1.34%
  • 2.95

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 5.78%
  • 54.14%
  • FII
  • DII
  • Others
  • 8.78%
  • 5.22%
  • 26.08%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.01
  • 4.26
  • 8.48

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.05
  • -9.55
  • -6.30

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.47
  • -4.30
  • -12.24

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
24.06
22.83
32.55
34.55
P/E Ratio
30.94
32.60
22.87
21.54
Revenue
876
841
1034
1137
EBITDA
91
83
150
147
Net Income
97
92
131
140
ROA
8.5
7.4
P/B Ratio
3.24
3.02
2.80
2.63
ROE
10.91
9.61
12.48
12.05
FCFF
98
228
FCFF Yield
2.56
5.94
Net Debt
-144
-231
BVPS
229.98
246.31
265.37
282.97

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
210.84
196.54
7.28%
222.15
222.08
0.03%
202.31
203.86
-0.76%
219.70
235.69
-6.78%
Expenses
194.43
181.43
7.17%
204.26
200.15
2.05%
186.53
206.94
-9.86%
188.07
199.20
-5.59%
EBITDA
16.41
15.11
8.60%
17.89
21.93
-18.42%
15.78
-3.08
-
31.63
36.49
-13.32%
EBIDTM
7.78%
7.69%
8.05%
9.87%
7.80%
-1.51%
14.40%
15.48%
Other Income
28.52
19.26
48.08%
16.54
13.00
27.23%
18.81
29.14
-35.45%
13.57
12.68
7.02%
Interest
1.52
0.50
204.00%
1.09
0.52
109.62%
0.26
0.52
-50.00%
0.49
0.41
19.51%
Depreciation
11.04
6.77
63.07%
8.10
10.90
-25.69%
5.81
6.19
-6.14%
7.14
5.48
30.29%
PBT
32.37
27.10
19.45%
25.24
23.51
7.36%
28.52
19.35
47.39%
37.57
43.28
-13.19%
Tax
8.52
6.01
41.76%
4.84
4.22
14.69%
5.59
4.12
35.68%
9.53
10.50
-9.24%
PAT
23.85
21.09
13.09%
20.40
19.29
5.75%
22.93
15.23
50.56%
28.04
32.78
-14.46%
PATM
11.31%
10.73%
9.18%
8.69%
11.33%
7.47%
12.76%
13.91%
EPS
5.88
5.21
12.86%
5.03
4.77
5.45%
5.65
3.77
49.87%
6.92
8.10
-14.57%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
855.00
882.04
742.20
690.91
603.13
716.13
Net Sales Growth
-0.37%
18.84%
7.42%
14.55%
-15.78%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
855.00
882.04
742.20
690.91
603.13
716.13
GP Margin
100.00%
100%
100%
100%
100%
100%
Total Expenditure
773.29
792.60
624.23
567.08
518.31
568.40
Power & Fuel Cost
-
3.73
3.46
2.66
3.28
3.72
% Of Sales
-
0.42%
0.47%
0.38%
0.54%
0.52%
Employee Cost
-
175.05
122.95
78.68
75.27
68.63
% Of Sales
-
19.85%
16.57%
11.39%
12.48%
9.58%
Manufacturing Exp.
-
494.94
421.21
416.69
377.73
451.14
% Of Sales
-
56.11%
56.75%
60.31%
62.63%
63.00%
General & Admin Exp.
-
57.96
46.54
28.65
27.38
31.22
% Of Sales
-
6.57%
6.27%
4.15%
4.54%
4.36%
Selling & Distn. Exp.
-
15.72
5.65
4.59
0.00
0.00
% Of Sales
-
1.78%
0.76%
0.66%
0%
0%
Miscellaneous Exp.
-
45.20
24.42
35.81
37.93
17.41
% Of Sales
-
5.12%
3.29%
5.18%
6.29%
2.43%
EBITDA
81.71
89.44
117.97
123.83
84.82
147.73
EBITDA Margin
9.56%
10.14%
15.89%
17.92%
14.06%
20.63%
Other Income
77.44
67.57
41.66
79.27
49.05
38.49
Interest
3.36
1.67
0.93
0.48
0.94
1.62
Depreciation
32.09
27.48
18.28
17.00
17.28
27.46
PBT
123.70
127.86
140.42
185.62
115.65
157.14
Tax
28.48
30.57
33.38
41.69
23.35
35.96
Tax Rate
23.02%
23.91%
23.77%
22.46%
20.19%
22.88%
PAT
95.22
97.29
107.04
143.94
92.30
121.18
PAT before Minority Interest
95.22
97.29
107.04
143.94
92.30
121.18
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
11.14%
11.03%
14.42%
20.83%
15.30%
16.92%
PAT Growth
7.73%
-9.11%
-25.64%
55.95%
-23.83%
 
EPS
23.51
24.02
26.43
35.54
22.79
29.92

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
926.18
857.11
788.19
667.85
753.51
Share Capital
40.45
40.42
40.38
40.14
40.01
Total Reserves
871.33
813.57
745.57
623.01
708.82
Non-Current Liabilities
13.99
-1.44
4.62
7.44
15.70
Secured Loans
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
23.32
15.44
15.18
13.47
9.86
Current Liabilities
223.78
227.79
175.67
178.46
168.30
Trade Payables
119.86
131.83
95.72
98.82
88.71
Other Current Liabilities
94.03
89.88
70.81
69.29
69.94
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
9.89
6.08
9.13
10.35
9.65
Total Liabilities
1,163.76
1,083.27
968.29
853.57
937.51
Net Block
86.01
63.31
64.54
56.81
63.56
Gross Block
315.47
265.29
270.85
239.48
237.08
Accumulated Depreciation
229.46
201.98
206.31
182.67
173.52
Non Current Assets
726.97
675.73
426.71
383.01
503.47
Capital Work in Progress
13.10
11.43
4.49
1.42
5.43
Non Current Investment
536.42
523.43
308.29
273.69
384.91
Long Term Loans & Adv.
45.23
37.67
37.22
40.82
41.17
Other Non Current Assets
46.21
39.89
12.17
10.27
8.40
Current Assets
436.79
407.54
541.57
470.56
434.04
Current Investments
13.97
5.10
55.34
11.44
21.20
Inventories
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
189.29
208.86
200.40
197.74
210.71
Cash & Bank
150.76
137.53
233.50
115.15
50.11
Other Current Assets
82.77
31.66
27.16
121.27
152.02
Short Term Loans & Adv.
41.03
24.39
25.18
24.96
27.60
Net Current Assets
213.01
179.75
365.91
292.10
265.74
Total Assets
1,163.76
1,083.27
968.28
853.57
937.51

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
57.54
136.99
94.27
100.22
53.86
PBT
127.86
140.42
185.62
115.65
157.14
Adjustment
34.96
3.04
-17.79
15.01
12.33
Changes in Working Capital
-70.05
36.11
-25.72
1.47
-65.54
Cash after chg. in Working capital
92.77
179.57
142.11
132.13
103.93
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-35.23
-42.58
-47.84
-31.91
-50.07
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
18.70
-282.28
72.62
115.52
-12.90
Net Fixed Assets
-50.03
0.66
-35.77
1.60
Net Investments
-23.86
-164.90
-86.50
117.98
Others
92.59
-118.04
194.89
-4.06
Cash from Financing Activity
-47.45
-44.29
-33.63
-183.32
-39.31
Net Cash Inflow / Outflow
28.79
-189.58
133.26
32.42
1.65
Opening Cash & Equivalents
17.14
206.72
73.46
41.04
39.39
Closing Cash & Equivalent
45.93
17.14
206.72
73.46
41.04

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
225.41
211.28
194.62
165.21
187.16
ROA
8.66%
10.44%
15.80%
10.31%
25.85%
ROE
11.02%
13.05%
19.87%
13.07%
32.37%
ROCE
14.53%
17.18%
25.57%
16.41%
42.14%
Fixed Asset Turnover
3.04
2.77
2.67
2.53
3.02
Receivable days
82.38
100.63
105.17
123.59
107.40
Inventory Days
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
0.00
Cash Conversion Cycle
82.38
100.63
105.17
123.59
107.40
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
Interest Cover
77.56
151.99
385.31
124.03
98.00

News Update:


  • Protean eGov Technologies gets nod for additional investment in wholly owned subsidiary company
    7th Aug 2025, 16:45 PM

    The Board of Directors in their meeting held on August 06, 2025, had considered and approved the same

    Read More
  • Protean eGov Technologies reports 13% rise in Q1 consolidated net profit
    7th Aug 2025, 12:30 PM

    The total consolidated income of the company increased by 10.92% at Rs 239.36 crore for Q1FY26

    Read More
  • Protean e-Gov Technologies bags work order worth Rs 100 crore
    10th Jun 2025, 10:13 AM

    The order is to be executed within 72 months from the date of execution of contract

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.