Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹2518 Cr.
Stock P/E
25
P/B
2.4
Current Price
₹617.4
Book Value
₹ 257.1
Face Value
10
52W High
₹883
52W Low
₹ 445
Dividend Yield
1.62%

Protean e-Gov Tech. Overview

Business

Protean e-Gov Technologies Ltd. is a pioneer and market leader in developing and implementing critical and population-scale digital public infrastructure (DPI) solutions in India. The company designs, develops, and manages IT systems for various nationally important e-governance projects. Its core business model involves acting as a Central Record-keeping Agency (CRA), Online Service Delivery Provider (OSDP), or a technology partner for government and financial institutions. Protean primarily makes money through transaction-based fees (e.g., for processing PAN applications, NPS contributions), annual maintenance charges (AMC) for managing IT infrastructure, and project-based implementation fees for developing new digital solutions.

Revenue Mix

While exact percentages can fluctuate and are best sourced from their latest financial reports, Protean's revenue largely stems from:

Citizen-centric and Government-centric Services: This forms the largest portion, encompassing its foundational e-governance projects like Taxpayer Services (managing the Tax Information Network (TIN) and PAN processing), and social security schemes (Central Record-keeping Agency for National Pension System (NPS) and Atal Pension Yojana (APY)).

IT Enabled and Other Services: This segment includes newer initiatives and bespoke projects, such as its role in the Account Aggregator ecosystem and contributions to the Open Network for Digital Commerce (ONDC).

Industry

Protean operates within the BPO/ITeS sector, specifically focusing on the e-governance and digital public infrastructure sub-segment in India. The industry is characterized by large, complex projects requiring deep domain expertise, high trust, and significant operational scale. Protean holds a strong, often dominant, position in critical national e-governance projects like PAN processing and as the CRA for NPS/APY, given its long-standing association and proven track record with government bodies. Its positioning is less about direct competition with traditional IT services firms and more about being a crucial enabler and operator of specific, regulated digital public utilities.

MOAT

Protean possesses several durable advantages:

Regulatory/Institutional Trust & Relationships: Decades of working with key government ministries and regulatory bodies have built immense trust and deep, sticky relationships, which are difficult for new entrants to replicate.

High Switching Costs: For critical national digital infrastructure projects like PAN or NPS, replacing an incumbent operator like Protean involves substantial operational risk, cost, and complexity, making switching highly impractical.

First-Mover Advantage & Domain Expertise: Protean was a pioneer in many e-governance initiatives, accumulating unique operational expertise, data, and institutional knowledge in managing large-scale public administration systems.

Scale and Network Effects: Its platforms benefit from scale, with the value increasing as more citizens and institutions use them (e.g., PAN, NPS).

Growth Drivers

Digital India & Government Push: Continued strong government focus on digital transformation, e-governance, and financial inclusion initiatives provides a consistent pipeline of new projects and expansion of existing ones.

Expansion of Existing Platforms: Organic growth from increasing subscriber bases for NPS/APY, greater adoption of online tax services, and demand for PAN applications.

New Digital Public Infrastructure (DPI) Initiatives: Protean's involvement in emerging ecosystems like Account Aggregator and ONDC positions it to capture growth from new digital mandates and opportunities.

Cross-selling/Upselling: Leveraging existing government relationships to secure new adjacent projects or enhance current services.

Potential for Internationalization: Exporting India's successful DPI model and Protean's expertise to other developing nations seeking similar digital transformation.

Risks

Dependence on Government Policy: A significant portion of revenue is tied to government mandates, budgets, and policy changes in e-governance, taxation, and social security.

Regulatory & Policy Changes: Changes in tax laws, pension regulations, or e-governance frameworks can directly impact the scope and revenue of existing projects.

Technology & Security Risks: The need to continually upgrade technology, coupled with the critical nature of handling sensitive citizen data, poses significant cybersecurity and data privacy risks.

Competition: While high barriers exist, new players or changes in tendering processes for new government projects could introduce competitive pressure.

Project Concentration: A substantial portion of the company's revenue may be concentrated in a few large-scale projects, making it vulnerable to any adverse developments in those specific projects.

Management & Ownership

Protean e-Gov Technologies Ltd. (formerly NSDL e-Governance Infrastructure Ltd.) was initially promoted by institutions like NSDL (National Securities Depository Limited), which itself was promoted by leading financial institutions. Post its IPO, the company is professionally managed with a Board of Directors comprising experienced professionals from technology, finance, and governance backgrounds. Shareholding is diversified among institutional investors, anchor investors, and the public, reflecting its status as a publicly listed entity.

Outlook

Protean is well-positioned to capitalize on India's ambitious digital transformation agenda, which continues to drive the creation and expansion of digital public infrastructure. Its deep domain expertise, long-standing government relationships, and critical role in existing national e-governance platforms provide a strong foundation for sustained growth in the citizen-centric and government-centric services space. Furthermore, its involvement in nascent but high-potential initiatives like the Account Aggregator and ONDC offers diversification and new revenue streams. However, the company faces inherent challenges stemming from its significant dependence on government policies, the potential for regulatory shifts, and the continuous need to invest in technology upgrades and cybersecurity measures in a rapidly evolving digital landscape. The ability to innovate and successfully execute new government mandates will be key to its continued trajectory.

Protean e-Gov Tech. Share Price

Live · BSE / NSE · Inception: 1995
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Protean e-Gov Tech. Quarterly Results

#(Fig in Cr.) Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Net Sales 222 197 220 202 222 211 251 229 308 251
Other Income 13 19 14 19 17 29 15 14 15 15
Total Income 235 216 233 221 239 239 265 243 323 266
Total Expenditure 200 181 188 187 204 194 221 197 270 239
Operating Profit 35 34 45 35 34 45 44 46 53 28
Interest 1 1 0 0 1 2 2 2 2 3
Depreciation 11 7 7 6 8 11 10 11 14 18
Exceptional Income / Expenses 0 0 0 0 0 0 0 -4 -1 0
Profit Before Tax 24 27 38 29 25 32 32 29 36 8
Provision for Tax 4 6 10 6 5 9 8 7 6 2
Profit After Tax 19 21 28 23 20 24 24 23 30 6
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 19 21 28 23 20 24 24 23 30 6
Adjusted Earnings Per Share 4.8 5.2 6.9 5.7 5 5.9 5.9 5.5 7.5 1.4

Protean e-Gov Tech. Profit & Loss

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 756 716 603 691 742 882 841 998 1039
Other Income 35 39 49 79 42 68 78 73 59
Total Income 791 755 652 770 784 950 919 1071 1097
Total Expenditure 589 568 518 567 624 793 770 882 927
Operating Profit 202 186 134 203 160 157 149 188 171
Interest 0 2 1 0 1 2 2 7 9
Depreciation 20 27 17 17 18 27 28 47 53
Exceptional Income / Expenses 0 0 0 0 0 0 0 -5 -5
Profit Before Tax 182 158 116 186 140 128 118 130 105
Provision for Tax 57 36 24 42 33 31 26 30 23
Profit After Tax 124 122 92 144 107 97 92 101 83
Adjustments 0 0 0 0 0 0 0 0 0
Profit After Adjustments 124 122 92 144 107 97 92 101 83
Adjusted Earnings Per Share 31.1 30.5 23 35.6 26.5 24.1 22.8 24.8 20.3

Protean e-Gov Tech. Balance Sheet

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 666 754 668 788 857 926 999 1077
Minority's Interest 0 -0 -0 -0 -0 -0 0 0
Borrowings 0 0 0 0 0 0 0 0
Other Non-Current Liabilities 7 15 14 5 -1 14 68 69
Total Current Liabilities 176 168 172 176 228 224 226 305
Total Liabilities 849 937 853 968 1083 1164 1293 1452
Fixed Assets 135 63 56 65 63 86 153 167
Other Non-Current Assets 384 442 326 362 612 641 669 676
Total Current Assets 330 350 388 542 408 437 471 610
Total Assets 849 937 853 968 1083 1164 1293 1452

Protean e-Gov Tech. Cash Flow

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 46 39 41 73 207 17 46 38
Cash Flow from Operating Activities 127 54 100 94 137 58 193 78
Cash Flow from Investing Activities -103 -13 116 73 -282 19 -159 -14
Cash Flow from Financing Activities -31 -39 -183 -34 -44 -47 -42 -54
Net Cash Inflow / Outflow -7 2 32 133 -190 29 -8 10
Closing Cash & Cash Equivalent 39 41 73 207 17 46 38 48

Protean e-Gov Tech. Ratios

# Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 31.07 30.48 22.97 35.64 26.48 24.05 22.8 24.76
CEPS(Rs) 36.04 37.21 27.15 39.85 31 30.85 29.66 36.27
DPS(Rs) 6.5 10 44 10 10 10 10 10
Book NAV/Share(Rs) 165.64 187.18 165.19 194.62 211.28 225.41 239.7 256.61
Core EBITDA Margin(%) 22.07 20.63 14.07 17.92 15.89 10.14 8.42 11.58
EBIT Margin(%) 24.04 22.24 19.39 26.94 19.04 14.69 14.37 13.72
Pre Tax Margin(%) 24.02 22.01 19.23 26.87 18.92 14.5 14.09 13.05
PAT Margin (%) 16.44 17.02 15.28 20.83 14.42 11.03 11 10.08
Cash Profit Margin (%) 19.07 20.79 18.07 23.29 16.88 14.15 14.31 14.77
ROA(%) 14.64 13.65 10.3 15.8 10.44 8.66 7.53 7.33
ROE(%) 18.76 17.26 13.06 19.87 13.05 11.02 9.82 9.99
ROCE(%) 27.29 22.43 16.46 25.57 17.18 14.53 12.55 13.19
Receivable days 87.78 100.05 123.59 105.17 100.63 82.38 72.37 63.78
Inventory Days 0 0 0 0 0 0 0 0
Payable days 0 0 0 0 0 0 0 0
PER(x) 0 0 0 0 0 41.82 58.86 18.04
Price/Book(x) 0 0 0 0 0 4.46 5.6 1.74
Dividend Yield(%) 0 0 0 0 0 0.99 0.75 2.24
EV/Net Sales(x) -0.02 -0.01 -0.12 -0.28 -0.13 4.44 6.31 1.63
EV/Core EBITDA(x) -0.08 -0.05 -0.56 -0.95 -0.61 24.95 35.71 8.64
Net Sales Growth(%) 0 -5.3 -15.78 14.55 7.42 18.84 -4.69 18.68
EBIT Growth(%) 0 -12.42 -26.56 59.14 -24.05 -8.36 -6.76 13.37
PAT Growth(%) 0 -1.97 -24.35 56.14 -25.63 -9.11 -4.96 8.79
EPS Growth(%) 0 -1.91 -24.64 55.2 -25.7 -9.18 -5.2 8.61
Debt/Equity(x) 0 0 0 0 0 0 0 0
Current Ratio(x) 1.87 2.08 2.26 3.08 1.79 1.95 2.08 2
Quick Ratio(x) 1.87 2.08 2.26 3.08 1.79 1.95 2.08 2
Interest Cover(x) 1010.11 98.11 123.75 385.31 151.99 77.56 51.61 20.5
Total Debt/Mcap(x) 0 0 0 0 0 0 0 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +19% +10% +11% —
Operating Profit CAGR +26% +6% +7% —
PAT CAGR +10% -2% +2% —
Share Price CAGR -29% — — —
ROE Average +10% +10% +13% +14%
ROCE Average +13% +13% +17% +19%

Protean e-Gov Tech. Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 0 %
FII 2.93 %
DII (MF + Insurance) 24.21 %
Public (retail) 72.86 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 0000000000
FII 0.371.593.636.837.835.74.694.465.542.93
DII 50.3437.0931.9233.1530.8627.8224.7524.5224.3124.21
Public 49.2961.3264.4560.0261.3266.4870.5671.0270.1672.86
Others 0000000000
Total 100100100100100100100100100100

Protean e-Gov Tech. Peer Comparison

Protean e-Gov Tech. Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Protean e-Gov Tech. Pros & Cons

Pros

  • Company is almost debt free.

Cons

  • Promoter holding is low: 0%.
  • Company has a low return on equity of 10% over the last 3 years.
  • The company has delivered a poor profit growth of 1% over past five years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp