Login
Products
Login
Home
Alerts
Search
Watchlist
Products

CG-VAK Software & Exports Ltd

CGVAK
BSE
213.90
3.76%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

CG-VAK Software & Exports Ltd

CGVAK
BSE
213.90
3.76%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
108Cr
Close
Close Price
213.90
Industry
Industry
IT - Software
PE
Price To Earnings
9.04
PS
Price To Sales
1.44
Revenue
Revenue
75Cr
Rev Gr TTM
Revenue Growth TTM
-1.38%
PAT Gr TTM
PAT Growth TTM
38.63%
Peer Comparison
How does CGVAK stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
CGVAK
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
202120191918192020181819
Growth YoY
Revenue Growth YoY%
17.321.16.8-9.1-6.6-12.2-3.94.25.11.2-5.9-5.5
Expenses
ExpensesCr
161617171616161616151414
Operating Profit
Operating ProfitCr
453223344444
OPM
OPM%
20.522.016.511.313.314.116.819.118.221.223.823.9
Other Income
Other IncomeCr
000110000010
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
443232343454
Tax
TaxCr
111111111111
PAT
PATCr
332222232333
Growth YoY
PAT Growth YoY%
-12.49.0-22.3-43.4-31.7-44.6-3.248.136.360.644.220.9
NPM
NPM%
13.115.212.39.69.69.612.413.612.415.218.917.4
EPS
EPS
5.26.34.93.63.53.54.85.34.85.66.96.4

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
393532303639445477797775
Growth
Revenue Growth%
22.8-9.0-8.5-6.820.78.312.622.042.62.2-1.9-2.6
Expenses
ExpensesCr
363331283133344159666459
Operating Profit
Operating ProfitCr
221256101318131316
OPM
OPM%
6.45.53.86.213.615.022.023.723.115.917.121.7
Other Income
Other IncomeCr
000001110212
Interest Expense
Interest ExpenseCr
000000001011
Depreciation
DepreciationCr
100001112221
PBT
PBTCr
22125591216121216
Tax
TaxCr
110111234334
PAT
PATCr
21114479129912
Growth
PAT Growth%
36.1-15.7-43.886.9156.27.581.429.631.9-22.50.428.9
NPM
NPM%
4.13.82.34.69.89.815.816.715.511.812.015.9
EPS
EPS
3.82.61.52.87.17.613.817.923.618.318.423.7

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
555555555555
Reserves
ReservesCr
91111121620273648576774
Current Liabilities
Current LiabilitiesCr
553444465666
Non Current Liabilities
Non Current LiabilitiesCr
000003364333
Total Liabilities
Total LiabilitiesCr
192119212532385262718088
Current Assets
Current AssetsCr
161816182123292229362930
Non Current Assets
Non Current AssetsCr
33334993033365258
Total Assets
Total AssetsCr
192119212532385262718088

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
32251571112913
Investing Cash Flow
Investing Cash FlowCr
-100-3-2-6-2-13-12-1-17
Financing Cash Flow
Financing Cash FlowCr
-1-1001-2-11-4-1-2
Net Cash Flow
Net Cash FlowCr
11110-34-1-47-5
Free Cash Flow
Free Cash FlowCr
2215037-91284
CFO To PAT
CFO To PAT%
170.4188.2209.3349.940.3125.6105.9121.099.5100.9140.5
CFO To EBITDA
CFO To EBITDA%
107.9128.6128.5264.029.382.075.685.666.674.598.8

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
12171611211450142175174125
Price To Earnings
Price To Earnings
7.713.320.97.86.03.67.315.714.718.913.5
Price To Sales
Price To Sales
0.30.50.50.40.60.31.12.62.32.21.6
Price To Book
Price To Book
0.81.11.00.61.00.51.63.53.32.81.8
EV To EBITDA
EV To EBITDA
3.15.67.3-0.12.30.73.910.79.313.08.9
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.0100.0100.0100.0100.0100.0100.0100.0100.0100.0
OPM
OPM%
6.45.53.86.213.615.022.023.723.115.917.1
NPM
NPM%
4.13.82.34.69.89.815.816.715.511.812.0
ROCE
ROCE%
15.312.46.511.322.719.727.626.129.019.617.6
ROE
ROE%
11.28.44.68.116.915.122.022.122.314.812.9
ROA
ROA%
8.36.44.06.714.311.818.417.319.112.911.5
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
CG-VAK Software and Exports Limited is a specialized Indian technology firm that has successfully transitioned into a pure-play **Offshore Software Services** provider. The company focuses on high-value engineering, **Outsourced Product Development (OPD)**, and digital transformation for a global clientele. With a robust **zero-debt** balance sheet and a strategic pivot toward **AI-led innovation**, CG-VAK positions itself as a lean, agile partner for enterprises in North America and beyond. --- ### **Strategic Delivery Model: The Offshore Pivot** The company has undergone a fundamental structural shift in its service delivery, moving away from onsite deployments to a centralized offshore model. * **100% Offshore Delivery:** As of the most recent reporting cycles, **Onsite Services** have been reduced to **NIL**, with **100%** of service delivery managed from offshore centers. This model leverages cost arbitrage and operational efficiencies to maintain competitive margins. * **Core Business Segment:** The company operates through a single primary segment: **Information Technology Services**. * **Infrastructure:** Operations are anchored at the global headquarters in **Coimbatore, India**, supported by a wholly-owned subsidiary, **CG-VAK Software USA Inc.**, which maintains strategic front-end offices in **Princeton, New Jersey**, and **Walnut Creek, California**. * **Decision Making:** Performance is monitored by the **Managing Director & CEO**, acting as the **Chief Operating Decision Maker (CODM)**, with a focus on consolidated revenue and operating income. --- ### **Market Footprint and Geographic Revenue Mix** CG-VAK maintains a significant concentration in the North American market, which serves as its primary engine for growth. | Region | Revenue Contribution (FY 2024-25) | Strategic Role | | :--- | :--- | :--- | | **North America** | **81%** | Primary market; managed via US subsidiary. | | **Rest of the World** | **19%** | Includes Europe, Australia, Africa, and Asia. | **Subsidiary Performance (CG-VAK Software USA Inc.):** The U.S. entity is critical for client acquisition and account management. While it saw a slight contraction in the most recent fiscal year, it remains a high-volume contributor. * **FY 2024-25 Sales:** **$2.77 Million** (**-8.58%** YoY) * **FY 2023-24 Sales:** **$3.03 Million** (**+5.57%** YoY) * **FY 2022-23 Sales:** **$2.87 Million** (**+32.87%** YoY) * **Current Assets (as of June 2025):** **₹16.75 crore** --- ### **Product Engineering and Intellectual Property Strategy** The company’s technical strategy emphasizes **organic growth** and the development of internal frameworks rather than external technology absorption. * **Custom Application Development:** Tailored end-to-end software lifecycles for diverse industry verticals. * **Proprietary Modular Frameworks:** Development of **application engines** and **re-usable code libraries** to accelerate time-to-market and ensure scalability. * **Integrated R&D:** Research and development are not siloed but integrated directly into the **manufacturing (development) process**. This allows for real-time innovation in response to client requirements. * **Technology Sourcing:** The company maintains a **100% In-house** development policy, reporting **no technology absorption** from third-party providers. --- ### **Future Roadmap: AI-Led Innovation & Cloud Practices** For **FY 2025-26**, CG-VAK is prioritizing high-growth technology domains to counter cautious discretionary spending in the global IT sector. * **AI & Generative AI:** Deepening investments in **GenAI**, **Machine Learning**, and **Advanced Analytics** to integrate these technologies into core client processes by **2025**. * **Cloud & Infrastructure:** Scaling specialized practices in **Cloud-native development**, **Hybrid architectures**, and **Cyber Security**. * **Operational Excellence:** Implementing **AI-driven tools** and **platform engineering** to enhance internal productivity. * **Market Expansion:** While North America remains the core, the company is seeking steady traction in **Europe** and **Australia** through long-term transformation programs. --- ### **Financial Health and Capital Allocation** CG-VAK is characterized by a conservative financial profile, marked by the absence of long-term debt and consistent shareholder returns. **Consolidated Financial Summary:** | Metric (₹ in Crore) | FY 2024-25 | FY 2023-24 | FY 2022-23 | | :--- | :---: | :---: | :---: | | **Global Revenue** | **78.50** | **80.64** | **77.37** | | **Profit After Tax (PAT)** | **8.92** | **8.84** | **11.69** | | **Offshore Revenue** | **53.98** | **53.98** | **54.86** | **Solvency and Liquidity:** * **Debt Status:** The company is **Debt-Free**. It transitioned to this status following the repayment of a **₹3 crore** loan in FY 2022-23. * **Gearing Ratio:** **0.00** as of March 31, 2025. * **Total Equity:** Increased to **₹7,155.67 Lakhs** in FY 2024-25. * **Dividend Policy:** Consistent track record of recommending a dividend of **₹1.00 per equity share (10%)** for the last three financial years. * **Liquidity Buffers:** Maintains an unused **₹2 crore** sanctioned overdraft facility for contingencies. --- ### **Risk Profile and Mitigation** #### **Operational & Market Risks** * **Geographic Concentration:** With **81%** of revenue from North America, the company is sensitive to U.S. economic shifts and potential **tariff threats**. * **Human Capital:** The company assumes a **20% p.a. attrition rate** and a **10% p.a. salary escalation**. Managing these costs while upskilling in **GenAI** is a critical challenge. * **Currency Volatility:** Significant exposure to the **USD**. While the company practices **prudent hedging**, it does not currently utilize complex derivative instruments. #### **Legal and Contingent Liabilities** The company is managing several legacy legal disputes, primarily involving former management and promoters: * **Fixed Deposit & Shareholder Suits:** Claims by a former MD regarding **Rs. 10.56 Lakhs** in deposits and the legality of **AGM resolutions** are pending in the Madras High Court and Coimbatore District Munsiff court. * **Regulatory Compliance:** Procedural non-compliances from FY 2012-13 under the **Companies Act, 1956** are currently under adjudication. * **Labor & Benefits:** Disputes regarding **EPF enrollment** for home-based workers and **Gratuity claims** (totaling approximately **Rs. 18.75 Lakhs** across various parties) are in various stages of appeal. The company has obtained a stay on the EPF order. #### **Financial Risk Management** * **Interest Rate Risk:** **Minimal**, as there are no variable-rate borrowings. * **Credit Risk:** Managed through a strict **30-day credit policy**. The company reports a **limited history of customer default**.