1. At a Glance – This Is Not a Software Company, This Is a Tender-Hunting Machine Wearing an IT Costume

There are companies that build software.

Then there are companies that build businesses around government paperwork, electoral databases, biometric identities, kiosks, PVC cards, smart classrooms, micro-ATMs, vehicle tracking, and somehow stitch all of that into one listed company worth barely ₹237 crore.

Atishay Ltd looks less like a conventional IT services company and more like a strange hybrid between a mini-Infosys for state governments, a digital contractor, and a bureaucratic Swiss army knife.

And that is where things get interesting.

Revenue has gone from ₹21.46 crore in FY23 to ₹55.77 crore in FY26. PAT from ₹0.65 crore to ₹7.14 crore.

That is not growth.

That is shape-shifting.

But — and here comes the detective music — why is the market still assigning just ~33x earnings to a debt-light company growing much faster than many software peers?

Because the story has wrinkles.

Working capital days have balloononed to 109.

FY26 operating cash flow turned negative despite profits.

March quarter revenue fell QoQ and YoY.

And this is a company where a chunk of business comes from government contracts — where delays can make saints lose patience.

So what is this?

Hidden compounder?

Tender-driven mirage?

Or a microcap that slipped under the market’s radar because nobody likes reading e-governance contracts?

Question for readers:
When a ₹237 crore company quietly processes elections, Aadhaar and digital governance plumbing… are we looking at boring pipes or invisible infrastructure?

That is the puzzle.

And frankly, the puzzle is fun.

---

2. Introduction – The Company That Somehow Does Elections, Fintech and Smart Classrooms

Most small IT companies say:
“We provide end-to-end digital transformation solutions.”

Translation:
PowerPoint.

Atishay actually seems to do things.

Election roll management.
Aadhaar projects.
PACS digitization.
Micro ATM deployment.
Vehicle tracking.
E-Mitra kiosks.
Ayushman PVC cards.
Smart classroom contracts.

This looks less like one business and more like multiple government technology toll booths.

Recent order flow is absurdly busy:

• Karnataka electoral database contract (5 years)
• Rajasthan e-Mitra kiosk LOA (5 years revenue share model)
• Bihar ICT lab order ₹12.36 crore
• Odisha government order ₹3.02 crore
• Continuous smaller micro-ATM and smart classroom orders

For a company with ₹55 crore annual sales, these orders are not decoration.

They matter.

And here is the funny part.

Market loves SaaS buzzwords.

But this little firm may be monetizing something harder to disrupt:

Government relationships.

Try replacing electoral database vendors casually.

Good luck.

Yet there’s drama.

Promoter holding slipped from 74.99% to 74.65%.

Minor, but worth noting.

Board inducted new independent director and promoted next-gen leadership with Atishay Jain as Whole-Time Director.

Succession story beginning?

Maybe.

Or maybe promoter family just moved from “founder-run” to “dynasty with dashboards.”

Question:

Are investors ignoring boring digital infrastructure because it doesn’t sound sexy enough?

Maybe.

---

3. Business Model – WTF Do They Even Do?

Simple explanation.

Imagine a company got contracts wherever government meets software.

That’s Atishay.

Three Engines:

A) E-Governance (~52%)

The heavyweight.

Electoral databases.

Government digitization.

Biometric systems.

PACS software.

High stickiness.

Can be lumpy.

Can be political.

Can be beautiful.

Can be painful.

Classic government contracting.

---

B) Retail / Fintech (~48%)

Zapurse.

Recharge.

AEPS.

Micro ATM.

FasTag.

DMT.

This part is fintech-ish but without startup cash burning theatrics.

More “utility monetization.”

Less “disrupting civilization.”

---

C) Turnkey IT / Hardware-ish Projects

Smart classrooms.

PVC cards.

System integration.

This is where margins can wobble.

But orders can spike.

---

Business model roast:

If Tata Consultancy Services is a luxury train,

Atishay is a jugaad truck carrying databases, biometric kits and government tenders.

But sometimes the truck makes more money than expected.

---

4. Financial Overview

Quarterly Results (Q4 lock detected — full year EPS used, no annualisation)

Metric	Q4 FY26	Q4 FY25	QoQ (Q3FY26)
Revenue	10.17	12.84	15.45
EBITDA	2.70	2.95	2.60
PAT	1.77	2.36	1.89
EPS	1.60	2.15	1.72

YoY revenue down ~21%.

PAT down ~25%.

Looks ugly.

But full-year:

Revenue +9%

PAT +2%

Margins held 17.7%.

Not collapse.

Normalization.

Management walked some of the talk:

• Order inflows came.
• Revenue scaled.
• Margins sustained.

But cash conversion?
Hmm.

We need to talk.

---

5. Valuation Discussion – Fair Value Range

Method 1: P/E

FY26 EPS = 6.47 (full-year use only)

Peer median P/E ~36.

Conservative 25x:
6.47 ×25 = 162

Base 33x:
214

Optimistic 40x:
259

Range:
₹162–259

---

Method 2 EV/EBITDA

EV = 235 crore

EV/EBITDA 19.5

Using peer-style 16–22:

Fair range:
₹185–270

---

Method 3 DCF Style

Assume:

15-18% growth

Moderate terminal assumptions

Produces roughly:

₹175–265

---

Educational Fair Value Range

₹175–265

Current ~215 sits annoyingly in the middle.

No screaming bargain.

No madness either.

This fair value range is for educational purposes only and is not investment advice.

---

6. What’s Cooking – News, Triggers, Drama

Triggers everywhere.

Rajasthan e-Mitra 5-year revenue share model may be underrated.

That could be annuity-ish.

Very different from one-off orders.

Karnataka electoral database project till 2030?

Sticky.

Also interesting:

ITI Limited empanelment.

Potential pipeline optionality.

And then the microcap comedy:

Company worth ₹237 crore keeps announcing ₹20 lakh, ₹80 lakh, ₹1 crore contracts.

Normally boring.

But for this size?

Material.

That’s like a largecap tweeting “we found loose change worth ₹500 crore.”

Question:

How