CG-VAK Software & Exports Ltd: Share Price Analysis, Intrinsic Value & Fundamentals (2025)

Share Price and Basic Stock Data

Last Updated: March 11, 2025, 11:36 pm

Market Cap	144 Cr.
Current Price	285
High / Low	445/275
Stock P/E	16.7
Book Value	132
Dividend Yield	0.35 %
ROCE	20.9 %
ROE	15.8 %
Face Value	10.0
PEG Ratio	3.82

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for CG-VAK Software & Exports Ltd

Competitors of CG-VAK Software & Exports Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Visesh Infotecnics Ltd	125 Cr.	0.33	0.57/0.33		1.14	0.00 %	0.88 %	0.82 %	1.00
Mudunuru Ltd	22.6 Cr.	7.23	15.6/5.41		0.34	0.00 %	72.9 %	374 %	2.00
Naapbooks Ltd	94.7 Cr.	105	159/54.0	40.6	20.0	0.00 %	17.4 %	13.6 %	10.0
IB Infotech Enterprises Ltd	21.1 Cr.	165	245/113	27.1	16.8	0.61 %	69.9 %	50.5 %	10.0
Hit Kit Global Solutions Ltd	7.19 Cr.	1.55	1.55/0.91	20.0	2.08	0.00 %	1.92 %	1.94 %	2.00
Industry Average	13,355.31	N/A		63.22	N/A	N/A	20.71	60.25	N/A

All Competitor Stocks of CG-VAK Software & Exports Ltd

Quarterly Result

Metric	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Sales	13.81	17.07	17.14	18.92	20.83	20.02	20.76	20.20	18.94	18.69	18.23	19.42	19.74
Expenses	10.68	12.61	12.95	14.14	16.11	15.92	16.20	16.87	16.82	16.22	15.66	16.15	15.98
Operating Profit	3.13	4.46	4.19	4.78	4.72	4.10	4.56	3.33	2.12	2.47	2.57	3.27	3.76
OPM %	22.66%	26.13%	24.45%	25.26%	22.66%	20.48%	21.97%	16.49%	11.19%	13.22%	14.10%	16.84%	19.05%
Other Income	0.23	0.08	0.15	0.15	0.13	0.02	0.23	0.46	0.77	0.62	0.33	0.48	0.33
Interest	0.12	0.15	0.13	0.13	0.15	0.09	0.09	0.11	0.14	0.14	0.15	0.15	0.15
Depreciation	0.29	0.36	0.41	0.39	0.43	0.44	0.47	0.40	0.40	0.41	0.41	0.41	0.37
Profit before tax	2.95	4.03	3.80	4.41	4.27	3.59	4.23	3.28	2.35	2.54	2.34	3.19	3.57
Tax %	25.08%	25.81%	23.95%	27.44%	25.29%	27.02%	25.30%	24.70%	23.40%	29.92%	25.64%	24.76%	24.93%
Net Profit	2.21	2.99	2.90	3.19	3.20	2.62	3.16	2.48	1.81	1.79	1.75	2.40	2.68
EPS in Rs	4.38	5.92	5.74	6.32	6.34	5.19	6.26	4.91	3.58	3.54	3.47	4.75	5.31

Last Updated: February 28, 2025, 12:39 pm

Below is a detailed analysis of the quarterly data for CG-VAK Software & Exports Ltd based on the most recent figures (Dec 2024) and their trends compared to the previous period:

For Sales, as of Dec 2024, the value is ₹19.74 Cr.. The value appears strong and on an upward trend. It has increased from 19.42 Cr. (Sep 2024) to ₹19.74 Cr., marking an increase of ₹0.32 Cr..
For Expenses, as of Dec 2024, the value is ₹15.98 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 16.15 Cr. (Sep 2024) to ₹15.98 Cr., marking a decrease of 0.17 Cr..
For Operating Profit, as of Dec 2024, the value is ₹3.76 Cr.. The value appears strong and on an upward trend. It has increased from 3.27 Cr. (Sep 2024) to ₹3.76 Cr., marking an increase of ₹0.49 Cr..
For OPM %, as of Dec 2024, the value is 19.05%. The value appears strong and on an upward trend. It has increased from 16.84% (Sep 2024) to 19.05%, marking an increase of 2.21%.
For Other Income, as of Dec 2024, the value is ₹0.33 Cr.. The value appears to be declining and may need further review. It has decreased from 0.48 Cr. (Sep 2024) to ₹0.33 Cr., marking a decrease of 0.15 Cr..
For Interest, as of Dec 2024, the value is ₹0.15 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 0.15 Cr..
For Depreciation, as of Dec 2024, the value is ₹0.37 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 0.41 Cr. (Sep 2024) to ₹0.37 Cr., marking a decrease of 0.04 Cr..
For Profit before tax, as of Dec 2024, the value is ₹3.57 Cr.. The value appears strong and on an upward trend. It has increased from 3.19 Cr. (Sep 2024) to ₹3.57 Cr., marking an increase of ₹0.38 Cr..
For Tax %, as of Dec 2024, the value is 24.93%. The value appears to be increasing, which may not be favorable. It has increased from 24.76% (Sep 2024) to 24.93%, marking an increase of 0.17%.
For Net Profit, as of Dec 2024, the value is ₹2.68 Cr.. The value appears strong and on an upward trend. It has increased from 2.40 Cr. (Sep 2024) to ₹2.68 Cr., marking an increase of ₹0.28 Cr..
For EPS in Rs, as of Dec 2024, the value is 5.31. The value appears strong and on an upward trend. It has increased from ₹4.75 (Sep 2024) to 5.31, marking an increase of ₹0.56.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 6, 2025, 1:38 pm

Metric	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Sales	23.05	31.53	38.71	35.22	32.22	30.04	36.26	39.26	44.21	53.92	76.91	78.58	76.08
Expenses	20.84	29.75	36.18	33.21	30.77	28.05	31.21	33.21	34.32	41.04	59.02	65.96	64.01
Operating Profit	2.21	1.78	2.53	2.01	1.45	1.99	5.05	6.05	9.89	12.88	17.89	12.62	12.07
OPM %	9.59%	5.65%	6.54%	5.71%	4.50%	6.62%	13.93%	15.41%	22.37%	23.89%	23.26%	16.06%	15.86%
Other Income	0.18	0.30	0.23	0.25	0.12	0.36	0.45	0.66	0.70	0.88	0.46	2.04	1.76
Interest	0.27	0.14	0.11	0.11	0.20	0.13	0.15	0.52	0.42	0.51	0.62	0.57	0.59
Depreciation	0.77	0.49	0.54	0.24	0.28	0.28	0.35	0.86	0.99	1.16	1.66	1.67	1.60
Profit before tax	1.35	1.45	2.11	1.91	1.09	1.94	5.00	5.33	9.18	12.09	16.07	12.42	11.64
Tax %	6.67%	20.00%	25.59%	30.89%	28.44%	28.35%	28.80%	27.95%	24.18%	25.39%	25.89%	25.68%
Net Profit	1.26	1.16	1.57	1.33	0.77	1.39	3.57	3.84	6.96	9.03	11.91	9.23	8.62
EPS in Rs	2.49	2.29	3.10	2.63	1.52	2.75	7.07	7.60	13.78	17.88	23.58	18.28	17.07
Dividend Payout %	20.04%	21.77%	16.08%	18.98%	32.79%	18.17%	10.61%	9.86%	7.26%	5.59%	4.24%	5.47%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2013-2014	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	-7.94%	35.34%	-15.29%	-42.11%	80.52%	156.83%	7.56%	81.25%	29.74%	31.89%	-22.50%
Change in YoY Net Profit Growth (%)	0.00%	43.28%	-50.63%	-26.82%	122.62%	76.32%	-149.27%	73.69%	-51.51%	2.15%	-54.40%

CG-VAK Software & Exports Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	10%
5 Years:	17%
3 Years:	21%
TTM:	-5%

Compounded Profit Growth
10 Years:	23%
5 Years:	21%
3 Years:	10%
TTM:	-14%

Stock Price CAGR
10 Years:	26%
5 Years:	57%
3 Years:	0%
1 Year:	-25%

Return on Equity
10 Years:	18%
5 Years:	21%
3 Years:	21%
Last Year:	16%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 5:35 pm

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	5.05	5.05	5.05	5.05	5.05	5.05	5.05	5.05	5.05	5.05	5.05	5.05	5.05
Reserves	5.82	7.58	9.00	10.68	11.13	12.13	16.08	20.41	26.59	35.87	48.37	57.44	61.52
Borrowings	0.67	0.40	0.18	0.07	0.02	0.00	1.00	3.29	2.61	6.82	3.81	3.47	3.24
Other Liabilities	3.16	4.43	4.79	4.76	2.42	3.57	2.78	3.63	3.61	4.32	5.04	5.35	6.00
Total Liabilities	14.70	17.46	19.02	20.56	18.62	20.75	24.91	32.38	37.86	52.06	62.27	71.31	75.81
Fixed Assets	2.24	1.95	1.83	1.91	1.89	1.87	3.00	6.87	6.33	26.95	26.91	26.07	34.23
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.08	0.16	0.00	0.00	0.00
Investments	0.00	0.00	0.34	0.36	0.00	0.50	1.30	1.05	5.31	1.53	5.89	12.98	14.60
Other Assets	12.46	15.51	16.85	18.29	16.73	18.38	20.61	24.46	26.14	23.42	29.47	32.26	26.98
Total Assets	14.70	17.46	19.02	20.56	18.62	20.75	24.91	32.38	37.86	52.06	62.27	71.31	75.81

Below is a detailed analysis of the balance sheet data for CG-VAK Software & Exports Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

For Equity Capital, as of Sep 2024, the value is ₹5.05 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded ₹5.05 Cr..
For Reserves, as of Sep 2024, the value is ₹61.52 Cr.. The value appears strong and on an upward trend. It has increased from ₹57.44 Cr. (Mar 2024) to ₹61.52 Cr., marking an increase of 4.08 Cr..
For Borrowings, as of Sep 2024, the value is ₹3.24 Cr.. The value appears to be improving (decreasing). Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has decreased from ₹3.47 Cr. (Mar 2024) to ₹3.24 Cr., marking a decrease of 0.23 Cr..
For Other Liabilities, as of Sep 2024, the value is ₹6.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from ₹5.35 Cr. (Mar 2024) to ₹6.00 Cr., marking an increase of 0.65 Cr..
For Total Liabilities, as of Sep 2024, the value is ₹75.81 Cr.. The value appears to be increasing, which may not be favorable. It has increased from ₹71.31 Cr. (Mar 2024) to ₹75.81 Cr., marking an increase of 4.50 Cr..
For Fixed Assets, as of Sep 2024, the value is ₹34.23 Cr.. The value appears strong and on an upward trend. It has increased from ₹26.07 Cr. (Mar 2024) to ₹34.23 Cr., marking an increase of 8.16 Cr..
For CWIP, as of Sep 2024, the value is ₹0.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded ₹0.00 Cr..
For Investments, as of Sep 2024, the value is ₹14.60 Cr.. The value appears strong and on an upward trend. It has increased from ₹12.98 Cr. (Mar 2024) to ₹14.60 Cr., marking an increase of 1.62 Cr..
For Other Assets, as of Sep 2024, the value is ₹26.98 Cr.. The value appears to be declining and may need further review. It has decreased from ₹32.26 Cr. (Mar 2024) to ₹26.98 Cr., marking a decrease of 5.28 Cr..
For Total Assets, as of Sep 2024, the value is ₹75.81 Cr.. The value appears strong and on an upward trend. It has increased from ₹71.31 Cr. (Mar 2024) to ₹75.81 Cr., marking an increase of 4.50 Cr..

Notably, the Reserves (₹61.52 Cr.) exceed the Borrowings (3.24 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

No data available for this post.

Free Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	1.54	1.38	2.35	1.94	1.43	1.99	4.05	2.76	7.28	6.06	14.08	9.15

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	136.34	125.60	102.78	103.53	81.79	59.66	62.21	66.66	60.19	50.91	50.54	56.53
Inventory Days
Days Payable
Cash Conversion Cycle	136.34	125.60	102.78	103.53	81.79	59.66	62.21	66.66	60.19	50.91	50.54	56.53
Working Capital Days	105.94	85.66	67.32	71.71	71.48	39.73	57.48	59.04	59.20	45.22	46.79	48.40
ROCE %	14.32%	12.94%	16.29%	13.45%	8.06%	12.52%	26.20%	23.00%	30.38%	30.35%	31.57%	20.91%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Promoters	52.49%	52.85%	53.13%	53.21%	53.37%	53.64%	53.75%	53.87%	53.87%	53.87%	53.87%	53.87%
Public	47.51%	47.15%	46.87%	46.79%	46.62%	46.35%	46.25%	46.14%	46.13%	46.13%	46.12%	46.13%
No. of Shareholders	3,787	5,371	6,362	6,127	5,948	6,062	6,056	6,440	7,879	8,136	8,406	8,391

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	18.28	23.58	17.87	13.78	7.60
Diluted EPS (Rs.)	18.28	23.58	17.87	13.78	7.60
Cash EPS (Rs.)	21.59	26.87	20.17	15.74	9.31
Book Value[Excl.RevalReserv]/Share (Rs.)	123.74	105.79	81.04	62.66	50.42
Book Value[Incl.RevalReserv]/Share (Rs.)	123.74	105.79	81.04	62.66	50.42
Revenue From Operations / Share (Rs.)	155.59	152.29	106.76	87.53	77.74
PBDIT / Share (Rs.)	28.85	36.11	27.02	20.68	12.95
PBIT / Share (Rs.)	25.54	32.82	24.71	18.73	11.23
PBT / Share (Rs.)	24.58	31.82	23.94	18.18	10.55
Net Profit / Share (Rs.)	18.27	23.58	17.87	13.78	7.60
NP After MI And SOA / Share (Rs.)	18.27	23.58	17.87	13.78	7.60
PBDIT Margin (%)	18.54	23.71	25.30	23.63	16.65
PBIT Margin (%)	16.41	21.54	23.14	21.39	14.45
PBT Margin (%)	15.79	20.89	22.42	20.77	13.56
Net Profit Margin (%)	11.74	15.48	16.73	15.74	9.77
NP After MI And SOA Margin (%)	11.74	15.48	16.73	15.74	9.77
Return on Networth / Equity (%)	14.76	22.28	22.05	22.00	15.06
Return on Capital Employeed (%)	19.60	29.04	26.81	27.80	20.07
Return On Assets (%)	12.94	19.12	17.33	18.38	11.85
Long Term Debt / Equity (X)	0.00	0.00	0.04	0.07	0.11
Total Debt / Equity (X)	0.00	0.00	0.06	0.07	0.12
Asset Turnover Ratio (%)	1.18	1.35	0.96	0.98	0.98
Current Ratio (X)	6.45	5.59	4.05	7.58	5.71
Quick Ratio (X)	6.45	5.59	4.05	7.58	5.71
Dividend Payout Ratio (NP) (%)	5.47	4.24	5.59	5.44	11.90
Dividend Payout Ratio (CP) (%)	4.63	3.72	4.95	4.76	9.71
Earning Retention Ratio (%)	94.53	95.76	94.41	94.56	88.10
Cash Earning Retention Ratio (%)	95.37	96.28	95.05	95.24	90.29
Interest Coverage Ratio (X)	30.18	36.15	35.05	38.05	18.78
Interest Coverage Ratio (Post Tax) (X)	20.12	24.60	24.18	26.35	12.02
Enterprise Value (Cr.)	158.62	161.67	132.72	38.12	3.80
EV / Net Operating Revenue (X)	2.02	2.10	2.46	0.86	0.09
EV / EBITDA (X)	10.89	8.87	9.73	3.65	0.58
MarketCap / Net Operating Revenue (X)	2.22	2.28	2.63	1.14	0.34
Retention Ratios (%)	94.52	95.75	94.40	94.55	88.09
Price / BV (X)	2.79	3.28	3.46	1.60	0.53
Price / Net Operating Revenue (X)	2.22	2.28	2.63	1.14	0.34
EarningsYield	0.05	0.06	0.06	0.13	0.28

After reviewing the key financial ratios for CG-VAK Software & Exports Ltd, here is a detailed analysis based on the latest available data and recent trends:

For FaceValue, as of Mar 24, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 10.00.
For Basic EPS (Rs.), as of Mar 24, the value is 18.28. This value is within the healthy range. It has decreased from 23.58 (Mar 23) to 18.28, marking a decrease of 5.30.
For Diluted EPS (Rs.), as of Mar 24, the value is 18.28. This value is within the healthy range. It has decreased from 23.58 (Mar 23) to 18.28, marking a decrease of 5.30.
For Cash EPS (Rs.), as of Mar 24, the value is 21.59. This value is within the healthy range. It has decreased from 26.87 (Mar 23) to 21.59, marking a decrease of 5.28.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 123.74. It has increased from 105.79 (Mar 23) to 123.74, marking an increase of 17.95.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 123.74. It has increased from 105.79 (Mar 23) to 123.74, marking an increase of 17.95.
For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 155.59. It has increased from 152.29 (Mar 23) to 155.59, marking an increase of 3.30.
For PBDIT / Share (Rs.), as of Mar 24, the value is 28.85. This value is within the healthy range. It has decreased from 36.11 (Mar 23) to 28.85, marking a decrease of 7.26.
For PBIT / Share (Rs.), as of Mar 24, the value is 25.54. This value is within the healthy range. It has decreased from 32.82 (Mar 23) to 25.54, marking a decrease of 7.28.
For PBT / Share (Rs.), as of Mar 24, the value is 24.58. This value is within the healthy range. It has decreased from 31.82 (Mar 23) to 24.58, marking a decrease of 7.24.
For Net Profit / Share (Rs.), as of Mar 24, the value is 18.27. This value is within the healthy range. It has decreased from 23.58 (Mar 23) to 18.27, marking a decrease of 5.31.
For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is 18.27. This value is within the healthy range. It has decreased from 23.58 (Mar 23) to 18.27, marking a decrease of 5.31.
For PBDIT Margin (%), as of Mar 24, the value is 18.54. This value is within the healthy range. It has decreased from 23.71 (Mar 23) to 18.54, marking a decrease of 5.17.
For PBIT Margin (%), as of Mar 24, the value is 16.41. This value is within the healthy range. It has decreased from 21.54 (Mar 23) to 16.41, marking a decrease of 5.13.
For PBT Margin (%), as of Mar 24, the value is 15.79. This value is within the healthy range. It has decreased from 20.89 (Mar 23) to 15.79, marking a decrease of 5.10.
For Net Profit Margin (%), as of Mar 24, the value is 11.74. This value exceeds the healthy maximum of 10. It has decreased from 15.48 (Mar 23) to 11.74, marking a decrease of 3.74.
For NP After MI And SOA Margin (%), as of Mar 24, the value is 11.74. This value is within the healthy range. It has decreased from 15.48 (Mar 23) to 11.74, marking a decrease of 3.74.
For Return on Networth / Equity (%), as of Mar 24, the value is 14.76. This value is below the healthy minimum of 15. It has decreased from 22.28 (Mar 23) to 14.76, marking a decrease of 7.52.
For Return on Capital Employeed (%), as of Mar 24, the value is 19.60. This value is within the healthy range. It has decreased from 29.04 (Mar 23) to 19.60, marking a decrease of 9.44.
For Return On Assets (%), as of Mar 24, the value is 12.94. This value is within the healthy range. It has decreased from 19.12 (Mar 23) to 12.94, marking a decrease of 6.18.
For Long Term Debt / Equity (X), as of Mar 24, the value is 0.00. This value is below the healthy minimum of 0.2. There is no change compared to the previous period (Mar 23) which recorded 0.00.
For Total Debt / Equity (X), as of Mar 24, the value is 0.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 0.00.
For Asset Turnover Ratio (%), as of Mar 24, the value is 1.18. It has decreased from 1.35 (Mar 23) to 1.18, marking a decrease of 0.17.
For Current Ratio (X), as of Mar 24, the value is 6.45. This value exceeds the healthy maximum of 3. It has increased from 5.59 (Mar 23) to 6.45, marking an increase of 0.86.
For Quick Ratio (X), as of Mar 24, the value is 6.45. This value exceeds the healthy maximum of 2. It has increased from 5.59 (Mar 23) to 6.45, marking an increase of 0.86.
For Dividend Payout Ratio (NP) (%), as of Mar 24, the value is 5.47. This value is below the healthy minimum of 20. It has increased from 4.24 (Mar 23) to 5.47, marking an increase of 1.23.
For Dividend Payout Ratio (CP) (%), as of Mar 24, the value is 4.63. This value is below the healthy minimum of 20. It has increased from 3.72 (Mar 23) to 4.63, marking an increase of 0.91.
For Earning Retention Ratio (%), as of Mar 24, the value is 94.53. This value exceeds the healthy maximum of 70. It has decreased from 95.76 (Mar 23) to 94.53, marking a decrease of 1.23.
For Cash Earning Retention Ratio (%), as of Mar 24, the value is 95.37. This value exceeds the healthy maximum of 70. It has decreased from 96.28 (Mar 23) to 95.37, marking a decrease of 0.91.
For Interest Coverage Ratio (X), as of Mar 24, the value is 30.18. This value is within the healthy range. It has decreased from 36.15 (Mar 23) to 30.18, marking a decrease of 5.97.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 20.12. This value is within the healthy range. It has decreased from 24.60 (Mar 23) to 20.12, marking a decrease of 4.48.
For Enterprise Value (Cr.), as of Mar 24, the value is 158.62. It has decreased from 161.67 (Mar 23) to 158.62, marking a decrease of 3.05.
For EV / Net Operating Revenue (X), as of Mar 24, the value is 2.02. This value is within the healthy range. It has decreased from 2.10 (Mar 23) to 2.02, marking a decrease of 0.08.
For EV / EBITDA (X), as of Mar 24, the value is 10.89. This value is within the healthy range. It has increased from 8.87 (Mar 23) to 10.89, marking an increase of 2.02.
For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 2.22. This value is within the healthy range. It has decreased from 2.28 (Mar 23) to 2.22, marking a decrease of 0.06.
For Retention Ratios (%), as of Mar 24, the value is 94.52. This value exceeds the healthy maximum of 70. It has decreased from 95.75 (Mar 23) to 94.52, marking a decrease of 1.23.
For Price / BV (X), as of Mar 24, the value is 2.79. This value is within the healthy range. It has decreased from 3.28 (Mar 23) to 2.79, marking a decrease of 0.49.
For Price / Net Operating Revenue (X), as of Mar 24, the value is 2.22. This value is within the healthy range. It has decreased from 2.28 (Mar 23) to 2.22, marking a decrease of 0.06.
For EarningsYield, as of Mar 24, the value is 0.05. This value is below the healthy minimum of 5. It has decreased from 0.06 (Mar 23) to 0.05, marking a decrease of 0.01.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of CG-VAK Software & Exports Ltd as of March 12, 2025 is: ₹279.61

Calculation basis:

Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of March 12, 2025, CG-VAK Software & Exports Ltd is Overvalued by 1.89% compared to the current share price 285.00

Intrinsic Value of CG-VAK Software & Exports Ltd as of March 12, 2025 is: 291.84

Calculation basis:

Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of March 12, 2025, CG-VAK Software & Exports Ltd is Undervalued by 2.40% compared to the current share price 285.00

Last 5 Year EPS CAGR: 4.38%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock has a high average ROCE of 20.00%, which is a positive sign. The company has higher reserves (24.82 cr) compared to borrowings (1.97 cr), indicating strong financial stability. The company has shown consistent growth in sales (45.85 cr) and profit (6.28 cr) over the years.	The stock has a high average Working Capital Days of 63.16, which may not be favorable. The stock has a high average Cash Conversion Cycle of 79.73, which may not be favorable.

Stock Analysis

Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in CG-VAK Software & Exports Ltd:
1. Net Profit Margin: 11.74%
  - Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
2. ROCE: 19.6% (Industry Average ROCE: 20.71%)
  - ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
3. ROE%: 14.76% (Industry Average ROE: 60.25%)
  - ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
4. Interest Coverage Ratio (Post Tax): 20.12
  - Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
5. Quick Ratio: 6.45
  - Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
6. Stock P/E: 16.7 (Industry average Stock P/E: 63.22)
  - Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
7. Total Debt / Equity: 0
  - Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
Stock Rating:

About the Company - Qualitative Analysis

CG-VAK Software & Exports Ltd. is a Public Limited Listed company incorporated on 06/12/1994 and has its registered office in the State of Tamil Nadu, India. Company's Corporate Identification Number(CIN) is L30009TZ1994PLC005568 and registration number is 005568. Currently Company is involved in the business activities of Computer consultancy and computer facilities management activities. Company's Total Operating Revenue is Rs. 54.02 Cr. and Equity Capital is Rs. 5.05 Cr. for the Year ended 31/03/2024.

INDUSTRY	ADDRESS	CONTACT
IT Consulting & Software	No. 171, Mettupalayam Road, Coimbatore Tamil Nadu 641043	investorservices@cgvak.com http://www.cgvak.com

Management
Name	Position Held
Mr. C Ganapathy	Non Executive Chairman
Mr. G Suresh	Managing Director & CEO
Mr. R Jayaraman	Independent Director
Mr. R Krishnaswamy	Independent Director
Mr. G S Swaminathan	Independent Director
Mr. K Kathirvel	Independent Director
Mrs. S Latha	Non Executive Woman Director

FAQ

What is the latest intrinsic value of CG-VAK Software & Exports Ltd?

The latest intrinsic value of CG-VAK Software & Exports Ltd as on 11 March 2025 is ₹279.61, which is 1.89% lower than the current market price of 285.00, indicating the stock is overvalued by 1.89%. The intrinsic value of CG-VAK Software & Exports Ltd is calculated using PE ratio method. The stock has a market capitalization of ₹144 Cr. and recorded a high/low of ₹445/275 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹61.52 Cr and total liabilities of ₹75.81 Cr.

What is the Market Cap of CG-VAK Software & Exports Ltd?

The Market Cap of CG-VAK Software & Exports Ltd is 144 Cr..

What is the current Stock Price of CG-VAK Software & Exports Ltd as on 11 March 2025?

The current stock price of CG-VAK Software & Exports Ltd as on 11 March 2025 is ₹285.

What is the High / Low of CG-VAK Software & Exports Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of CG-VAK Software & Exports Ltd stocks is ₹445/275.

What is the Stock P/E of CG-VAK Software & Exports Ltd?

The Stock P/E of CG-VAK Software & Exports Ltd is 16.7.

What is the Book Value of CG-VAK Software & Exports Ltd?

The Book Value of CG-VAK Software & Exports Ltd is 132.

What is the Dividend Yield of CG-VAK Software & Exports Ltd?

The Dividend Yield of CG-VAK Software & Exports Ltd is 0.35 %.

What is the ROCE of CG-VAK Software & Exports Ltd?

The ROCE of CG-VAK Software & Exports Ltd is 20.9 %.

What is the ROE of CG-VAK Software & Exports Ltd?

The ROE of CG-VAK Software & Exports Ltd is 15.8 %.

What is the Face Value of CG-VAK Software & Exports Ltd?

The Face Value of CG-VAK Software & Exports Ltd is 10.0.