Sharescart Research Club logo
Products
Research
Tools
About
ChatGPT Claude Perplexity
Summarize with
ChatGPT Claude Perplexity
Join Channel
Apollo Green₹ 72 (28.6%)ASK Investment₹ 895 (-3.2%)AVPL ₹ 49 (0%)Bootes Impex₹ 775 (-8.8%)CIAL ₹ 442 (-0.5%)CSK ₹ 254 (-3.1%)ESDS Software₹ 478 (2.8%)Garuda Aerospace₹ 468 (-2.1%)Goodluck Defence₹ 385 (16%)Hero Motors₹ 325 (0%)Hinduja Leyland₹ 248 (0%)ICL Fincorp₹ 25 (0%)Incred Holdings₹ 154 (2.7%)Kineco Limited₹ 3285 (0%)Lava ₹ 60 (15.4%)Market Simplified₹ 26 (-7.1%)Matrix Gas₹ 12 (-20%)Motilal Oswal₹ 12.25 (-2%)MSEI ₹ 6.35 (-2.3%)NCDEX ₹ 368 (-1.6%)NSE ₹ 1985 (-2%)Onix Renewable₹ 68 (21.4%)OYO ₹ 23 (-4.2%)OYO Assets₹ 9.25 (-7%)Philips India₹ 1250 (0%)Polymatech Electronics₹ 56 (-3.4%)SBI Mutual₹ 768 (-0.9%)Taparia Tools₹ 6050 (0%)VCI Chemical₹ 64 (0%)Zepto ₹ 40 (-4.8%)

15 Days Price Change

Protean e-Gov Tech. IPO

Closing In

  • days
  • Hours
  • Minutes
  • Seconds

WEBSITE Inc. Year: 1995 Industry: BPO/ITeS Listed Page

Profile
Issue Size --
Profile
Price Range 752  to  792 per share
Profile
Min Investment ₹792
Profile
Lot Size 1
Profile
Face Value ₹10
Profile
Draft Prospectus
Invest Before the IPO Goes Live

Buy unlisted shares early and participate in the growth before public listing.

Profile
  • Basic Info
  • IPO Tentative Timetable
  • IPO Lot Size
  • Subscription Status
  • Financials
  • Profit & Loss
  • Balance Sheet
  • Cash Flow
  • Ratios
  • Growth Rates
  • Other info

Overview

Protean eGov Technologies Ltd is a dynamic and innovative technology company specializing in e-Governance solutions. With a commitment to driving digital transformation in government sectors, Protean eGov leverages cutting-edge technologies to create efficient and transparent systems. Their comprehensive suite of services includes software development, data analytics, and cloud-based solutions, all tailored to meet the unique needs of public organizations. The company's mission is to empower governments to provide citizen-centric services, improve administrative processes, and enhance overall governance. Protean eGov is at the forefront of promoting digital inclusion and smart governance, making it a trusted partner for modernizing public service delivery. Read More

Basic Info

Face Value 10 per share

Price 752  to  792 per share

P/E (x) 34.7

Sales( Cr.) 841

PAT( Cr.) 92

EPS 22.8

Draft Prospectus

Exchange BSE-NSE

Promoter

Company Promoters

No promoters available

Pre Issue Share Holding --%

Post Issue Share Holding --%

Listing Details:

Listing Price: 792

Listing Gain: 0%

Current Price: 620.4

Gain On Issue: 620.4 | 0%

GMP: --

GMP %: -- %

IPO Tentative Timetable

Opening Date Nov 06, 2023
Closing Date Nov 08, 2023
Allotment Nov 09, 2023
Refund Nov 10, 2023
Delivery of Shares Nov 10, 2023
Listing Date Nov 13, 2023

IPO Lot Size

Application Lots Shares Amount
Retail (Min) 1 18 14,256
Retail (Max) 14 252 199,584
S-HNI (Min) 15 270 213,840
S-HNI (Max) 70 1260 997,920
B-HNI (Min) 71 1278 1,012,176

Objective of the Issue

The company will not receive any proceeds from the Offer and all the Offer Proceeds will be received by the Selling Shareholders, in proportion to the Offered Shares sold by the respective Selling Shareholders as part of the Offer.

Issue

Category Nos Bid Bid (x)
QIB 0 0 0x
NII 0 0 0x
Retail 0 0 0x
EMP 0 0 0x
Total 6191000 147717260 23.9x

Net Sales (in cr.)

Total Income (in cr.)

Operating Profit (in cr.)

Net Profit (in cr.)

Shareholder Funds (in cr.)

Total Assets (in cr.)

Protean e-Gov Tech. Profit & Loss

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

Protean e-Gov Tech. Balance Sheet

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

Protean e-Gov Tech. Cash Flow

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

Protean e-Gov Tech. Ratios

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

Sihora Industries Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -5% 7% 3% 0%
Operating Profit CAGR -5% -10% -4% 0%
PAT CAGR -5% -14% -5% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR -37% NA% NA% NA%
ROE Average 10% 11% 13% 15%
ROCE Average 13% 15% 17% 19%

Company Contact Information

Protean e-Gov Technologies Ltd.

Times Tower, 1st Floor, Kamala Mills Compound Senapati Bapat Marg Lower Parel

IPO Lead Manager(s)

Protean e-Gov Technologies Ltd.

Equirus Capital Pvt Ltd

ICICI Securities Ltd

IIFL Securities Ltd.

Nomura Financial Advisory & Securities (India) Pvt Ltd.

Registrar Info

Protean e-Gov Technologies Ltd.

Frequently Asked Questions

All You Need To Know About IPO

When you leave without vesting, generally unvested ESOPs are cancelled. Vested ESOPs usually can be exercised after you depart, often within 3 to 6 months, depending on the company's ESOP plan.

For companies listed on a stock exchange, you can sell the shares any time after you exercise the ESOP option and the shares are in your demat account. If the company is unlisted or otherwise a startup, you can only sell the shares if and when the company announces a buyback or has a process for secondary sales.

Whenever you exercised your options to hold shares, you entered into a market risk situation, and if the valuation of the company drops, so do the shares.

Yes. ESOPs are valuable to the employer in that the employer is able to retain the best talent, align employee interests with company goals, and preserve cash while rewarding performance.

Wealth Icon
Don’t Miss Out on Unlisted Shares

Open your account today and gain instant access to top unlisted shares and pre-IPO opportunities.

whatsapp

Error!