CG-VAK Software & Exports Ltd: Intrinsic Value & Share Price Analysis

Q: What is the current share price and 52-week range of CG-VAK Software & Exports Ltd?

CG-VAK Software & Exports Ltd is trading at 189.00 as of 20 April 2026, with a FY2026-2027 high of 326 and low of 162. The stock is currently near its 52-week low. Market cap stands at 95.3 Cr..

Q: Is CG-VAK Software & Exports Ltd financially healthy?

Key indicators: ROCE of 18.7 % indicates efficient capital utilization. Dividend yield is 0.53 %.

Q: Is CG-VAK Software & Exports Ltd profitable and how is the profit trend?

CG-VAK Software & Exports Ltd reported a net profit of 9 Cr in Mar 2025 on revenue of 77 Cr. Compared to 9 Cr in Mar 2022, the net profit shows a mixed trend.

Fair Value

₹138.16Overvalued by 26.90%vs CMP ₹189.00

P/E (8.0) × ROE (13.8%) × BV (₹156.00) × DY (0.53%)

₹227.47Undervalued by 20.35%vs CMP ₹189.00

MoS: +16.9% (Adequate)Confidence: 48/100 (Moderate)Models: 5 Under, 4 Over

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹146.12	22%	Over (-22.7%)
Graham Number	Earnings	₹288.18	16%	Under (+52.5%)
Earnings Power	Earnings	₹151.05	13%	Over (-20.1%)
DCF	Cash Flow	₹326.88	13%	Under (+73%)
Net Asset Value	Assets	₹156.67	7%	Over (-17.1%)
EV/EBITDA	Enterprise	₹232.04	9%	Under (+22.8%)
Earnings Yield	Earnings	₹236.60	7%	Under (+25.2%)
ROCE Capital	Returns	₹376.74	9%	Under (+99.3%)
Revenue Multiple	Revenue	₹152.71	5%	Over (-19.2%)
Consensus (9 models)		₹227.47	100%	Undervalued

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 5.8%

*Investments are subject to market risks

Analyst Summary

CG-VAK Software & Exports Ltd operates in the IT Consulting & Software segment, NSE: CGVAK | BSE: 531489, current market price is ₹189.00, market cap is 95.3 Cr.. At a glance, stock P/E is 7.98, ROE is 13.8 %, ROCE is 18.7 %, book value is 156, dividend yield is 0.53 %. The latest intrinsic value estimate is ₹227.47, which is about 20.4% above the current price, so the page currently reads as potentially undervalued rather than fully priced. On operating trend, latest reported sales are about ₹77 Cr versus the prior period change of -2.5%, while latest net profit is about ₹9 Cr with a prior-period change of 0.0%. This analysis page also carries profit and loss, shareholding pattern, ratio panels data, which improves the depth of the template beyond a thin price-only snapshot. The 52-week range shown on this page is 326/162, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisCG-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 Compa…

This summary is generated from the stock page data available for CG-VAK Software & Exports Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

CG-VAK Software & Exports Ltd scores 69/100 (Average)

Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison

Stock Health77/100 · Strong

ROCE 18.7% GoodROE 13.8% GoodD/E 0.07 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent

Smart Money50/100 · Moderate

Promoter holding at 53.9% Stable

Earnings Quality50/100 · Moderate

OPM contracting (24% → 17%) DecliningWorking capital: 39 days (improving) Efficient

Quarterly Momentum80/100 · Strong

Revenue (4Q): -1% YoY FlatProfit (4Q): +39% YoY StrongOPM: 23.9% (up 4.8% YoY) Margin expansion

Industry Rank80/100 · Strong

P/E 8.0 vs industry 98.1 Cheaper than peersROCE 18.7% vs industry 14.9% Above peers3Y sales CAGR: 13% Moderate

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:19 am

Market Cap	95.3 Cr.
Current Price	189
Intrinsic Value	₹227.47
High / Low	326/162
Stock P/E	7.98
Book Value	156
Dividend Yield	0.53 %
ROCE	18.7 %
ROE	13.8 %
Face Value	10.0
PEG Ratio	1.38

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

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
CG-VAK Software & Exports Ltd	95.3 Cr.	189	326/162	7.98	156	0.53 %	18.7 %	13.8 %	10.0
Inspirisys Solutions Ltd	297 Cr.	75.0	121/66.6	7.25	17.1	0.00 %	23.8 %	69.6 %	10.0
Expleo Solutions Ltd	1,097 Cr.	707	1,371/640	9.36	453	7.07 %	21.5 %	16.3 %	10.0
Elnet Technologies Ltd	122 Cr.	305	411/285	6.17	414	0.62 %	15.4 %	11.9 %	10.0
Xchanging Solutions Ltd	592 Cr.	53.1	105/47.5	10.2	32.9	3.76 %	15.4 %	13.9 %	10.0
Industry Average	17,316.11 Cr	418.48		98.13	120.78	0.77%	14.90%	21.00%	6.77

All Competitor Stocks of CG-VAK Software & Exports Ltd

Quarterly Result

Metric	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Sales	20.83	20.02	20.76	20.20	18.94	18.69	18.23	19.42	19.74	19.65	18.45	18.28	18.65
Expenses	16.11	15.92	16.20	16.87	16.82	16.22	15.66	16.15	15.98	16.06	14.54	13.93	14.20
Operating Profit	4.72	4.10	4.56	3.33	2.12	2.47	2.57	3.27	3.76	3.59	3.91	4.35	4.45
OPM %	22.66%	20.48%	21.97%	16.49%	11.19%	13.22%	14.10%	16.84%	19.05%	18.27%	21.19%	23.80%	23.86%
Other Income	0.13	0.02	0.23	0.46	0.77	0.62	0.33	0.48	0.33	0.32	0.38	0.81	0.49
Interest	0.15	0.09	0.09	0.11	0.14	0.14	0.15	0.15	0.15	0.16	0.15	0.15	0.16
Depreciation	0.43	0.44	0.47	0.40	0.40	0.41	0.41	0.41	0.37	0.36	0.36	0.35	0.33
Profit before tax	4.27	3.59	4.23	3.28	2.35	2.54	2.34	3.19	3.57	3.39	3.78	4.66	4.45
Tax %	25.29%	27.02%	25.30%	24.70%	23.40%	29.92%	25.64%	24.76%	24.93%	28.02%	25.40%	25.54%	27.19%
Net Profit	3.20	2.62	3.16	2.48	1.81	1.79	1.75	2.40	2.68	2.44	2.81	3.46	3.24
EPS in Rs	6.34	5.19	6.26	4.91	3.58	3.54	3.47	4.75	5.31	4.83	5.56	6.85	6.42

Last Updated: March 3, 2026, 11:28 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 2:16 am

Metric	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	32	39	35	32	30	36	39	44	54	77	79	77	75
Expenses	30	36	33	31	28	31	33	34	41	59	66	64	59
Operating Profit	2	3	2	1	2	5	6	10	13	18	13	13	16
OPM %	6%	7%	6%	4%	7%	14%	15%	22%	24%	23%	16%	17%	22%
Other Income	0	0	0	0	0	0	1	1	1	0	2	1	2
Interest	0	0	0	0	0	0	1	0	1	1	1	1	1
Depreciation	0	1	0	0	0	0	1	1	1	2	2	2	1
Profit before tax	1	2	2	1	2	5	5	9	12	16	12	12	16
Tax %	20%	26%	31%	28%	28%	29%	28%	24%	25%	26%	26%	26%
Net Profit	1	2	1	1	1	4	4	7	9	12	9	9	12
EPS in Rs	2.29	3.10	2.63	1.52	2.75	7.07	7.60	13.78	17.88	23.58	18.28	18.36	23.66
Dividend Payout %	22%	16%	19%	33%	18%	11%	10%	7%	6%	4%	5%	5%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
YoY Net Profit Growth (%)	100.00%	-50.00%	0.00%	0.00%	300.00%	0.00%	75.00%	28.57%	33.33%	-25.00%	0.00%
Change in YoY Net Profit Growth (%)	0.00%	-150.00%	50.00%	0.00%	300.00%	-300.00%	75.00%	-46.43%	4.76%	-58.33%	25.00%

CG-VAK Software & Exports Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:	7%
5 Years:	14%
3 Years:	13%
TTM:	2%

Compounded Profit Growth
10 Years:	19%
5 Years:	19%
3 Years:	1%
TTM:	32%

Stock Price CAGR
10 Years:	25%
5 Years:	28%
3 Years:	-10%
1 Year:	-19%

Return on Equity
10 Years:	17%
5 Years:	19%
3 Years:	18%
Last Year:	14%

Last Updated: September 5, 2025, 2:51 pm

Balance Sheet

Last Updated: December 4, 2025, 2:36 am

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
Equity Capital	5	5	5	5	5	5	5	5	5	5	5	5	5
Reserves	8	9	11	11	12	16	20	27	36	48	57	67	74
Borrowings	0	0	0	0	0	1	3	3	7	4	3	3	3
Other Liabilities	4	5	5	2	4	3	4	4	4	5	5	6	6
Total Liabilities	17	19	21	19	21	25	32	38	52	62	71	80	88
Fixed Assets	2	2	2	2	2	3	7	6	27	27	26	34	33
CWIP	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments	0	0	0	0	0	1	1	5	2	6	13	21	31
Other Assets	16	17	18	17	18	21	24	26	23	29	32	26	24
Total Assets	17	19	21	19	21	25	32	38	52	62	71	80	88

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Cash from Operating Activity +	2	3	2	2	5	1	5	7	11	12	9	13
Cash from Investing Activity +	-0	-1	-0	0	-3	-2	-6	-2	-13	-12	-1	-17
Cash from Financing Activity +	-1	-0	-1	-0	-0	1	-2	-1	1	-4	-1	-2
Net Cash Flow	1	1	1	1	1	-0	-3	4	-1	-4	7	-5
Free Cash Flow	2	2	2	2	4	-0	3	7	-9	10	8	4
CFO/OP	142%	120%	162%	150%	258%	56%	102%	97%	106%	92%	99%	122%

Free Cash Flow

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Free Cash Flow	2.00	3.00	2.00	1.00	2.00	4.00	3.00	7.00	6.00	14.00	10.00	10.00

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 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	126	103	104	82	60	62	67	60	51	51	57	46
Inventory Days
Days Payable
Cash Conversion Cycle	126	103	104	82	60	62	67	60	51	51	57	46
Working Capital Days	86	67	72	71	40	47	55	57	36	45	46	39
ROCE %	13%	16%	13%	8%	13%	26%	23%	30%	30%	32%	21%	19%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Promoters	53.75%	53.87%	53.87%	53.87%	53.87%	53.87%	53.87%	53.87%	53.87%	53.87%	53.87%	53.87%
Public	46.25%	46.14%	46.13%	46.13%	46.12%	46.13%	46.13%	46.14%	46.14%	46.14%	46.13%	46.13%
No. of Shareholders	6,056	6,440	7,879	8,136	8,406	8,391	8,753	8,484	8,149	7,939	7,678	7,559

Shareholding Pattern Chart

No. of Shareholders

CG-VAK Software & Exports Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	18.35	18.28	23.58	17.87	13.78
Diluted EPS (Rs.)	18.35	18.28	23.58	17.87	13.78
Cash EPS (Rs.)	21.43	21.59	26.87	20.17	15.74
Book Value[Excl.RevalReserv]/Share (Rs.)	141.69	123.74	105.79	81.04	62.66
Book Value[Incl.RevalReserv]/Share (Rs.)	141.69	123.74	105.79	81.04	62.66
Revenue From Operations / Share (Rs.)	152.55	155.59	152.29	106.76	87.53
PBDIT / Share (Rs.)	29.00	28.85	36.11	27.02	20.68
PBIT / Share (Rs.)	25.92	25.54	32.82	24.71	18.73
PBT / Share (Rs.)	24.73	24.58	31.82	23.94	18.18
Net Profit / Share (Rs.)	18.35	18.27	23.58	17.87	13.78
NP After MI And SOA / Share (Rs.)	18.35	18.27	23.58	17.87	13.78
PBDIT Margin (%)	19.01	18.54	23.71	25.30	23.63
PBIT Margin (%)	16.99	16.41	21.54	23.14	21.39
PBT Margin (%)	16.20	15.79	20.89	22.42	20.77
Net Profit Margin (%)	12.03	11.74	15.48	16.73	15.74
NP After MI And SOA Margin (%)	12.03	11.74	15.48	16.73	15.74
Return on Networth / Equity (%)	12.95	14.76	22.28	22.05	22.00
Return on Capital Employeed (%)	17.57	19.60	29.04	26.81	27.80
Return On Assets (%)	11.53	12.94	19.12	17.33	18.38
Long Term Debt / Equity (X)	0.00	0.00	0.00	0.04	0.07
Total Debt / Equity (X)	0.00	0.00	0.00	0.06	0.07
Asset Turnover Ratio (%)	1.02	1.18	1.35	0.96	0.98
Current Ratio (X)	4.86	6.45	5.59	4.05	7.58
Quick Ratio (X)	4.86	6.45	5.59	4.05	7.58
Dividend Payout Ratio (NP) (%)	5.44	5.47	4.24	5.59	5.44
Dividend Payout Ratio (CP) (%)	4.66	4.63	3.72	4.95	4.76
Earning Retention Ratio (%)	94.56	94.53	95.76	94.41	94.56
Cash Earning Retention Ratio (%)	95.34	95.37	96.28	95.05	95.24
Interest Coverage Ratio (X)	24.24	30.18	36.15	35.05	38.05
Interest Coverage Ratio (Post Tax) (X)	16.34	20.12	24.60	24.18	26.35
Enterprise Value (Cr.)	115.02	158.62	161.67	132.72	38.12
EV / Net Operating Revenue (X)	1.49	2.02	2.10	2.46	0.86
EV / EBITDA (X)	7.85	10.89	8.87	9.73	3.65
MarketCap / Net Operating Revenue (X)	1.62	2.22	2.28	2.63	1.14
Retention Ratios (%)	94.55	94.52	95.75	94.40	94.55
Price / BV (X)	1.75	2.79	3.28	3.46	1.60
Price / Net Operating Revenue (X)	1.62	2.22	2.28	2.63	1.14
EarningsYield	0.07	0.05	0.06	0.06	0.13

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

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. 54.01 Cr. and Equity Capital is Rs. 5.05 Cr. for the Year ended 31/03/2025.

INDUSTRY	ADDRESS	CONTACT
IT Consulting & Software	No. 171, Mettupalayam Road, Coimbatore Tamil Nadu 641043	Contact not found

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 intrinsic value of CG-VAK Software & Exports Ltd and is it undervalued?

As of 20 April 2026, CG-VAK Software & Exports Ltd's intrinsic value is ₹227.47, which is 20.35% higher than the current market price of ₹189.00, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (13.8 %), book value (₹156), dividend yield (0.53 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of CG-VAK Software & Exports Ltd?

CG-VAK Software & Exports Ltd is trading at ₹189.00 as of 20 April 2026, with a FY2026-2027 high of ₹326 and low of ₹162. The stock is currently near its 52-week low. Market cap stands at ₹95.3 Cr..

How does CG-VAK Software & Exports Ltd's P/E ratio compare to its industry?

CG-VAK Software & Exports Ltd has a P/E ratio of 7.98, which is below the industry average of 98.13. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is CG-VAK Software & Exports Ltd financially healthy?

Key indicators for CG-VAK Software & Exports Ltd: ROCE of 18.7 % indicates efficient capital utilization. Dividend yield is 0.53 %.

Is CG-VAK Software & Exports Ltd profitable and how is the profit trend?

CG-VAK Software & Exports Ltd reported a net profit of ₹9 Cr in Mar 2025 on revenue of ₹77 Cr. Compared to ₹9 Cr in Mar 2022, the net profit shows a mixed trend.

Does CG-VAK Software & Exports Ltd pay dividends?

CG-VAK Software & Exports Ltd has a dividend yield of 0.53 % at the current price of ₹189.00. The company pays dividends, though the yield is modest.