Protean Egov Peer Comparison

NSE: PROTEAN | BSE: 544021

₹634.90

₹5.20 (0.83%)

As on 13-Oct-2026IST

Market cap

₹2,585 Cr

Revenue (TTM)

₹1,038 Cr

P/E Ratio

31.3

P/B Ratio

2.5

Div. Yield

1.6 %

Edit

	Protean Egov	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
Market cap (₹ Cr)	2,585	49,524	21,348	16,376	10,907
Revenue (₹ Cr)	1,038	5,642	4,024	6,654	5,811
Net Profit (₹ Cr)	82.60	243.00	670.14	226.02	776.40
Net Margin (%)	7.53	4.26	15.97	3.38	12.84
RoE (%)	8.23	11.03	24.90	26.28	17.67
Price to Earnings	31.30	203.80	31.86	72.45	14.05
Price-To-Book	2.47	12.94	6.70	12.20	2.29

Income Statement (₹ Cr)

	Protean Egov	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
Operating Revenue	1,037.87	5,642.00	4,023.99	6,653.61	5,810.70
Total Income	1,097.60	5,698.00	4,196.99	6,679.47	6,045.20
Total Expenditure	926.34	4,813.00	3,109.78	6,057.21	4,884.30
EBITDA	111.53	829.00	914.21	596.40	926.40
Depreciation	53.24	321.00	92.00	125.38	96.70
EBIT	58.29	508.00	822.21	471.02	829.70
Interest	7.81	229.00	13.92	172.06	12.00
Other Income	59.73	56.00	173.00	25.86	234.50
Exceptional Items	-4.70	16.00	-95.69	-69.74	-24.90
Profit before Tax	105.51	351.00	885.60	255.08	1,027.30
Provision for Tax	22.91	108.00	215.46	29.06	250.90
Profit after Tax	82.60	243.00	670.14	226.02	776.40

	Protean Egov	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
Shareholder's Funds	1,077.35	2,268.00	2,912.79	1,286.91	4,719.10
Minority Interest	0.00	0.00	0.00	0.00	0.00
Non-Current Liabilities	90.81	1,358.00	149.02	1,237.99	214.40
Current Liabilities	305.43	2,720.00	787.64	1,768.80	1,150.00
Total Liabilities	1,473.59	6,288.00	3,962.54	4,293.70	6,072.00

	Protean Egov	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
Non-Current Assets	626.50	3,550.00	209.21	635.59	1,703.30
Current Assets	609.69	2,663.00	2,954.00	3,236.20	4,050.30
Total Assets	1,473.59	6,288.00	3,962.54	4,293.70	6,072.00
Total Debt*	0.00	1,827.00	0.00	826.95	0.00
Net Current Assets	304.26	-57.00	2,166.36	1,467.40	2,900.30
Contingent Liabilities	40.93	226.00	0.67	24.77	36.30

	Protean Egov	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
Cash From Operating Activities	78.47	520.00	663.98	83.95	770.80
Cash Flow from Investing Activities	-14.37	-507.00	-72.52	-56.85	-240.60
Cash from Financing Activities	-53.87	-133.00	-534.79	196.59	-401.00
Net Cash Inflow / Outflow	10.23	-120.00	56.67	223.69	129.20

	Protean Egov	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
ROCE (%)	13.19	8.38	28.57	22.50	23.53
ROE (%)	8.23	11.03	24.90	26.28	17.67
ROA (%)	5.94	4.09	18.35	6.14	13.79
EBIT Margin (%)	5.62	9.00	20.43	7.08	14.28
Net Margin (%)	7.53	4.26	15.97	3.38	12.84
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Protean Egov	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
Revenue Growth (%)	21.39	36.18	10.01	12.20	8.06
EBIT Growth (%)	17.47	207.88	11.72	17.69	13.53
Net Profit Growth (%)	-13.25	1,529.41	-0.07	5.22	15.21
EPS Growth (%)	-9.58	1,442.70	10.53	1.66	17.78
Book Value Growth (%)	7.24	7.68	6.23	90.79	14.21

	Protean Egov	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
Price / Earnings	29.86	205.82	28.79	55.69	13.70
Price / Book Value	2.47	12.94	6.70	12.20	2.29
Dividend Yield (%)	1.58	0.00	2.19	0.11	3.13
EV/EBITDA	20.26	61.55	21.53	27.94	8.98
Market Cap (₹ Cr)	1,814.51	8,645.86	24,776.83	7,930.76	11,655.76

	Protean Egov	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
Debt to Equity	0.00	0.51	0.00	0.62	0.00
Short term debt to equity ratio	--	0.18	--	0.01	--
Current Ratio	2.00	0.98	3.75	1.83	3.52
Quick Ratio	2.00	0.65	3.75	1.65	3.52
Interest Coverage	14.51	2.53	64.64	2.48	86.61

	Protean Egov	Sterlite Tech	Tata Elxsi	Black Box	Zensar Tech
Debtors to sales (%)	19.72	18.89	26.62	17.34	15.91
Asset Turnover	0.75	0.95	1.10	1.81	1.03
Receivable days	63.78	72.77	99.61	49.67	55.01
Inventory Days	0.00	63.15	0.00	15.38	0.00
Payable days	--	152.27	2,557.12	110.29	--
Cash Conversion Cycle	--	-16.35	-2,457.51	-45.24	--

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.