PROTEAN EGOV TECHNO LTD
PROTEAN · General/Diversified · NSE
₹547
Current Market Price
Fair Value (DCF)
₹565
Margin of Safety
+3.2%
Updated 2d ago
YieldIQ Score
52/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
60%
ROE
—
Debt/Equity
0.07
WACC
11.1%
Market Cap
₹2,223 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
11.2%
Return on capital employed
EV / EBITDA
26.2×
Enterprise multiple
Debt / EBITDA
0.9×
Leverage vs earnings
Interest Coverage
51.6×
EBIT covers interest
Current Ratio
2.08×
Short-term liquidity
Asset Turnover
0.64×
Revenue per ₹ of assets
Revenue CAGR (3Y)
6.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹547.25
Bear case
₹340.36
MoS -60.8%
Base case
₹564.95
MoS +3.1%
Bull case
₹729.45
MoS +25.0%
Ratio Trends
PROTEAN · last 4 annual periods
ROE
9.3%
ROCE
13.9%
Operating Margin
—
Debt / Equity
0.07×
PE
—
EV / EBITDA
—
Historical Financials
PROTEAN · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹690 Cr | ₹731 Cr | ₹876 Cr | ₹833 Cr | +6.5% |
| EBITDA | ₹203 Cr | ₹160 Cr | ₹157 Cr | ₹149 Cr | -9.9% |
| EBIT | — | — | — | — | — |
| PAT | ₹144 Cr | ₹107 Cr | ₹97.3 Cr | ₹92.5 Cr | -13.7% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹94.3 Cr | ₹137 Cr | ₹57.5 Cr | ₹193 Cr | +26.9% |
| CapEx | ₹-19.0 Cr | ₹-23.9 Cr | ₹-31.7 Cr | ₹-47.6 Cr | — |
| FCF | ₹75.3 Cr | ₹113 Cr | ₹25.8 Cr | ₹145 Cr | +24.5% |
| Total Assets | ₹988 Cr | ₹1104 Cr | ₹1185 Cr | ₹1307 Cr | +9.8% |
| Total Debt | ₹11.7 Cr | ₹7.9 Cr | ₹20.8 Cr | ₹68.5 Cr | +80.3% |
| Shareholders' Equity | ₹788 Cr | ₹857 Cr | ₹926 Cr | ₹999 Cr | +8.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
PROTEAN vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| SASKEN SASKEN TECHNOLOGIES LTD | +15.0% | 32 | Fairly valued | 6.3% | — |
| SAKSOFT SAKSOFT LIMITED | +55.2% | 67 | Undervalued | 17.6% | — |
| ACCELYA ACCELYA SOLN INDIA LTD | +34.7% | 66 | Undervalued | 39.1% | 16.4× |
| RPSGVENT RPSGVENT | — | — | Pending | -1.1% | — |
| MCLOUD MAGELLANIC CLOUD LIMITED | +42.6% | 67 | Undervalued | 19.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for PROTEAN in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of PROTEAN →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for PROTEAN →
Compare
Head-to-head with peers
Compare PROTEAN side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse PROTEANNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.