IndiaOne Finance - Company Dashboard

Governance Classic Home

CG Vak Software & Exports LtdComputers - Software and ConsultingINE084D01010

Valuation

Market Cap₹74.54 Cr

TTM PE9.01x

Forward PE11.42x

PEG0.31

Book Value₹202.19

P/B0.73x

TTM EPS₹16.39

Fwd EPS₹12.92

TTM Revenue₹57.88 Cr

TTM PAT₹8.29 Cr

TTM EBITDA₹14.60 Cr

TTM EBIT₹13.29 Cr

Last Qtr PAT₹-0.14 Cr

Last Qtr EBITDA₹2.92 Cr

Last Qtr EBIT₹2.62 Cr

Profitability

ROE—

ROCE—

TTM NPM14.32%

TTM EBITDA %25.22%

Curr OPM13.67%

Last OPM-0.97%

Curr NPM—

Last NPM—

Curr EPS₹3.71

Last EPS₹-0.28

Balance sheet

Equity—

Reserve—

Total Debt₹0.00 Cr

D/E—

Interest %7.98%

Curr Interest₹0.15 Cr

Price / range

Close₹147.60

vs 52W High-54.79%

vs 52W Low+3.91%

MA50—

MA200—

Returns

1D+1.55%

1W+1.86%

1M-2.70%

3M-15.80%

6M-21.53%

1Y-53.31%

2Y-55.20%

3Y-69.29%

5Y+2.54%

Diwali-36.72%

Sector peers — Computers - Software and Consulting

Company	Close	Mkt Cap	TTM P/E	ROE
TCS	2105.00	₹7.62L Cr	15.18	46.80%
INFY	1051.40	₹4.27L Cr	14.19	32.68%
HCLTECH	1249.30	₹3.39L Cr	28.75	15.65%
WIPRO	166.83	₹1.65L Cr	15.45	12.84%
TECHM	1537.10	₹1.51L Cr	39.47	12.89%
LTIM	4275.10	₹1.27L Cr	25.98	21.49%
PERSISTENT	5416.00	₹85.44K Cr	47.47	28.23%
COFORGE	1841.00	₹81.50K Cr	55.50	12.32%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	13.71-1.6%	14.46	14.97	14.74	13.93	58.10
Other Income	0.04	-0.06	0.37	0.69	0.27	1.27
Total Income	13.75-3.2%	14.40	15.34	15.43	14.21	59.37
Interest	0.15	0.16	0.16	0.15	0.15	0.62
Expenditure	-11.24-7.0%	-12.08	-11.01	-10.88	-10.50	-44.54
PBDT	0	0	0	0	0	0
EBITDA	2.92-25.9%	2.87	4.45	4.36	3.94	15.54
Depreciation	-0.30	-0.33	-0.33	-0.35	-0.36	-1.36
EBIT	2.62-26.8%	2.54	4.12	4.01	3.58	14.18
PBT	2.51-30.9%	-0.04	4.33	4.54	3.63	12.46
Tax	-0.63	-0.10	-1.17	-1.16	-0.90	-3.34
Equity	0	0	0	0	0	0
OPM	18.27	-0.30	28.93	30.83	26.08	21.00
Net Profit	1.88-30.9%	-0.14	3.16	3.39	2.72	9.12
NPM	13.67	-0.97	21.12	22.97	19.49	15.00
EPS	3.71	-0.28	6.26	6.70	0	18.06

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 23-24	FY 22-23	FY 21-22	FY 20-21	FY 19-20
Revenue	58.10	54.02-1.6%	54.89+43.3%	38.31+28.8%	29.75+29.3%	23.01
Other Income	1.27	1.56	0.37	0.88	0.64	0.60
Total Income	59.37	55.58+0.6%	55.26+41.0%	39.19+29.0%	30.39+28.7%	23.61
Expenditure	-44.54	-43.72-10.6%	-39.52-45.0%	-27.26-27.7%	-21.35-15.8%	-18.44
Interest	-0.62	-0.48	-0.51	-0.39	-0.28	-0.35
PBDT	0	0	0	0	0	0
EBITDA	15.54	12.45-29.0%	17.54+39.2%	12.60+30.4%	9.66+67.1%	5.78
Depreciation	-1.36	-1.67	-1.66	-1.16	-0.98	-0.86
EBIT	14.18	10.78-32.1%	15.88+38.8%	11.44+31.8%	8.68+76.4%	4.92
PBT	12.46	11.87-24.6%	15.74+31.9%	11.93+32.0%	9.04+74.9%	5.17
Tax	-3.34	-3.02	-4.06	-3.01	-2.18	-1.44
Equity	0	0	0	0	0	0
OPM (%)	21.00	21.00	28.00	30.00	30.00	22.00
Net Profit	9.12	8.84-24.4%	11.69+31.1%	8.92+30.0%	6.86+83.9%	3.73
NPM (%)	15.00	16.00	21.00	23.00	23.00	16.00
EPS (Rs)	18.06	17.51-24.3%	23.14+31.0%	17.67+30.0%	13.59+83.9%	7.39
CEPS	18.06	17.51	23.14	17.67	13.59	7.39

Metric	Dec-25	Sep-25	Jun-25	Dec-24	Sep-24	FY23-24
Revenue	18.65-5.5%	18.28-5.9%	18.45	19.74	19.42	78.58
Other Income	0.49	0.81	0.38	0.33	0.48	2.07
Total Income	19.13-4.7%	19.09-4.1%	18.83	20.07	19.90	80.65
Interest	0.16	0.15	0.15	0.15	0.15	0.48
Expenditure	-14.69+11.0%	-14.43+13.6%	-15	-16.51	-16.71	-68.23
PBDT	0	0	0	0	0	0
EBITDA	4.45+18.7%	4.35+33.0%	3.96	3.75	3.27	12.50
Depreciation	-0.33	-0.35	-0.36	-0.37	-0.41	-1.67
EBIT	4.12+21.9%	4+39.9%	3.60	3.38	2.86	10.83
PBT	4.45+24.6%	4.66+46.1%	3.77	3.57	3.19	12.41
Tax	-1.21	-1.20	-0.90	-0.89	-0.78	-3.18
Equity	0	0	0	0	0	0
OPM	23.24	24.41	20.04	17.78	16.02	15.39
Net Profit	3.24+20.9%	3.46+44.2%	2.81	2.68	2.40	9.23
NPM	16.93	18.14	14.94	13.35	12.08	11.44
EPS	6.41+20.7%	6.86+44.1%	5.57	5.31	4.76	18.28

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 23-24	FY 22-23	FY 21-22	FY 20-21	FY 19-20
Revenue	78.58+2.2%	76.91+42.6%	53.92+22.0%	44.21+12.6%	39.26
Other Income	2.07	0.46	0.89	0.70	0.66
Total Income	80.65+4.2%	77.37+41.2%	54.80+22.0%	44.91+12.5%	39.92
Expenditure	-68.23-11.3%	-61.30-43.5%	-42.71-19.6%	-35.72-3.2%	-34.60
Interest	-0.48	-0.51	-0.39	-0.28	-0.35
PBDT	0	0	0	0	0
EBITDA	12.50-29.7%	17.78+39.3%	12.76+30.7%	9.76+66.3%	5.87
Depreciation	-1.67	-1.66	-1.16	-0.99	-0.86
EBIT	10.83-32.8%	16.12+39.0%	11.60+32.3%	8.77+75.0%	5.01
PBT	12.41-22.8%	16.07+32.9%	12.09+31.7%	9.18+72.2%	5.33
Tax	-3.18	-4.16	-3.07	-2.22	-1.49
Equity	0	0	0	0	0
OPM (%)	15.39	20.77	22.07	20.45	13.34
Net Profit	9.23-22.5%	11.91+31.9%	9.03+29.7%	6.96+81.3%	3.84
NPM (%)	11.44	15.39	16.47	15.50	9.61
EPS (Rs)	18.28-22.5%	23.58+32.0%	17.87+29.7%	13.78+81.3%	7.60
CEPS	18.28	23.58	17.87	13.78	7.60

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

Year	Type	Amount	Ex-Date
2025	Final Dividend	1	19 Sep 2025
2024	Final Dividend	1	02 Sep 2024
2023	Final Dividend	1	20 Sep 2023
2022	Final Dividend	1	20 Sep 2022
2021	Final Dividend	1	22 Sep 2021
2020	Final Dividend	0.75	22 Sep 2020
2019	Final Dividend	0.75	13 Sep 2019
2018	Final Dividend	0.5	14 Sep 2018
2017	Final Dividend	0.5	15 Sep 2017
2016	Final Dividend	0.5	22 Sep 2016
2015	Final Dividend	0.5	18 Sep 2015
2014	Final Dividend	0.5	11 Sep 2014
2013	Final Dividend	0.5	07 Aug 2013

Bonus

No bonus history.

Split

No split history.

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split