Nifty
Sensex
:
:
10600.05
35199.80
-56.15 (-0.53%)
-274.71 (-0.77%)

Educational Institutions

Rating :
74/99

BSE: 533287 | NSE: ZEELEARN

36.55
-0.30 (-0.81%)
21-Nov-2018 | 3:43PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  36.85
  •  36.95
  •  36.45
  •  36.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  32633
  •  11.93
  •  51.00
  •  31.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,196.66
  • 19.96
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,429.67
  • 0.27%
  • 3.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.52%
  • 5.14%
  • 11.05%
  • FII
  • DII
  • Others
  • 0.04%
  • 0.00%
  • 26.25%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 17.25
  • 21.05

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 53.06
  • 23.17

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 48.40

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 39.13
  • 41.22

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.95
  • 4.67
  • 4.37

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.01
  • 40.21
  • 28.58

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
126.05
60.48
108.42%
113.14
66.94
69.02%
89.77
0.00
0.00
52.17
0.00
0.00
Expenses
92.75
36.98
150.81%
70.97
41.87
69.50%
53.71
0.00
0.00
34.19
0.00
0.00
EBITDA
33.30
23.50
41.70%
42.17
25.07
68.21%
36.06
0.00
0.00
17.98
0.00
0.00
EBIDTM
26.42%
38.85%
37.27%
37.45%
40.17%
0.00%
34.46%
0.00%
Other Income
6.88
0.52
1,223.08%
6.01
1.27
373.23%
0.98
0.00
0.00
0.41
0.00
0.00
Interest
11.88
4.15
186.27%
9.36
4.23
121.28%
6.64
0.00
0.00
4.08
0.00
0.00
Depreciation
7.95
2.80
183.93%
4.60
2.83
62.54%
2.68
0.00
0.00
2.81
0.00
0.00
PBT
20.35
17.07
19.21%
34.22
19.28
77.49%
27.72
0.00
0.00
11.49
0.00
0.00
Tax
6.25
5.73
9.08%
10.14
6.48
56.48%
10.29
0.00
0.00
3.77
0.00
0.00
PAT
14.09
11.34
24.25%
24.08
12.80
88.12%
17.43
0.00
0.00
7.71
0.00
0.00
PATM
11.18%
18.74%
21.28%
19.12%
19.42%
0.00%
14.79%
0.00%
EPS
0.40
0.35
14.29%
0.66
0.40
65.00%
0.53
0.00
0.00
0.24
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
381.13
268.84
180.49
151.57
127.78
121.32
100.81
61.00
Net Sales Growth
199.11%
48.95%
19.08%
18.62%
5.32%
20.35%
65.26%
 
Cost Of Goods Sold
39.36
39.94
32.10
35.43
29.39
21.70
18.23
14.21
Gross Profit
341.77
228.89
148.39
116.13
98.39
99.62
82.58
46.80
GP Margin
89.67%
85.14%
82.22%
76.62%
77.00%
82.11%
81.92%
76.72%
Total Expenditure
251.62
166.76
121.36
115.56
97.17
109.17
108.64
85.56
Power & Fuel Cost
-
0.43
0.36
0.46
0.29
0.32
0.31
0.51
% Of Sales
-
0.16%
0.20%
0.30%
0.23%
0.26%
0.31%
0.84%
Employee Cost
-
75.50
26.97
24.65
24.60
30.93
33.11
24.09
% Of Sales
-
28.08%
14.94%
16.26%
19.25%
25.49%
32.84%
39.49%
Manufacturing Exp.
-
5.12
3.28
3.00
3.20
3.69
4.32
2.70
% Of Sales
-
1.90%
1.82%
1.98%
2.50%
3.04%
4.29%
4.43%
General & Admin Exp.
-
26.42
26.06
21.75
17.64
19.44
17.35
13.21
% Of Sales
-
9.83%
14.44%
14.35%
13.80%
16.02%
17.21%
21.66%
Selling & Distn. Exp.
-
16.24
19.66
21.48
20.57
30.66
30.79
24.85
% Of Sales
-
6.04%
10.89%
14.17%
16.10%
25.27%
30.54%
40.74%
Miscellaneous Exp.
-
3.09
12.93
8.79
1.49
2.42
4.53
6.00
% Of Sales
-
1.15%
7.16%
5.80%
1.17%
1.99%
4.49%
9.84%
EBITDA
129.51
102.08
59.13
36.01
30.61
12.15
-7.83
-24.56
EBITDA Margin
33.98%
37.97%
32.76%
23.76%
23.96%
10.01%
-7.77%
-40.26%
Other Income
14.28
3.70
3.79
9.24
3.84
3.02
0.62
3.40
Interest
31.96
19.11
20.72
19.98
15.20
9.75
6.16
3.27
Depreciation
18.04
11.12
9.80
10.19
9.35
7.36
6.63
3.02
PBT
93.78
75.56
32.41
15.08
9.89
-1.94
-20.00
-27.45
Tax
30.45
26.28
-1.10
0.00
0.00
0.00
1.42
0.17
Tax Rate
32.47%
34.78%
-3.39%
0.00%
0.00%
0.00%
-7.10%
-0.62%
PAT
63.31
49.28
33.51
15.08
9.89
-1.94
-21.41
-27.62
PAT before Minority Interest
59.93
49.28
33.51
15.08
9.89
-1.94
-21.41
-27.62
Minority Interest
-3.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
16.61%
18.33%
18.57%
9.95%
7.74%
-1.60%
-21.24%
-45.28%
PAT Growth
162.26%
47.06%
122.21%
52.48%
-
-
-
 
Unadjusted EPS
1.83
1.52
1.04
0.47
0.31
-0.06
-0.81
-1.05

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
353.39
292.52
250.19
233.87
223.13
119.47
140.23
Share Capital
32.59
32.26
32.06
32.00
31.93
26.30
26.27
Total Reserves
315.57
254.62
218.13
201.87
191.19
93.16
113.95
Non-Current Liabilities
477.88
337.25
355.14
297.88
284.60
248.97
132.22
Secured Loans
228.85
227.28
346.00
295.98
282.33
239.72
120.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
12.28
Long Term Provisions
1.60
1.55
1.49
1.52
1.47
1.23
0.96
Current Liabilities
101.22
106.28
99.76
151.20
101.85
160.08
79.15
Trade Payables
8.01
12.41
9.21
13.26
8.72
9.61
4.90
Other Current Liabilities
77.21
76.80
64.17
103.70
92.69
150.07
73.87
Short Term Borrowings
13.00
11.67
25.61
33.81
0.00
0.00
0.00
Short Term Provisions
3.01
5.39
0.78
0.43
0.44
0.40
0.38
Total Liabilities
932.49
736.05
705.09
682.95
609.58
528.52
351.60
Net Block
23.41
17.73
113.83
94.42
39.38
28.62
17.29
Gross Block
31.91
22.20
146.06
116.47
52.24
38.86
21.03
Accumulated Depreciation
8.50
4.47
32.23
22.04
12.86
10.24
3.74
Non Current Assets
852.73
640.46
622.67
615.58
543.04
489.73
320.69
Capital Work in Progress
84.30
92.75
477.82
444.48
432.18
301.50
193.73
Non Current Investment
513.07
503.62
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
23.92
18.38
24.44
68.87
67.72
159.57
107.38
Other Non Current Assets
208.02
7.98
6.58
7.81
3.75
0.05
2.30
Current Assets
79.76
95.58
82.41
67.36
66.52
38.78
30.87
Current Investments
13.89
6.31
9.53
3.77
4.64
0.00
0.00
Inventories
9.34
13.66
10.94
27.41
19.24
10.40
8.73
Sundry Debtors
15.07
49.84
29.76
16.11
12.86
10.61
4.28
Cash & Bank
24.36
17.25
11.50
15.60
16.96
14.64
14.43
Other Current Assets
17.09
5.82
16.56
2.23
12.82
3.13
3.43
Short Term Loans & Adv.
12.80
2.71
4.13
2.25
11.32
2.05
3.11
Net Current Assets
-21.46
-10.70
-17.35
-83.84
-35.33
-121.30
-48.29
Total Assets
932.49
736.04
705.08
682.95
609.58
528.51
351.60

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
248.60
188.69
47.45
32.88
55.19
-4.86
-32.59
PBT
75.56
32.41
15.08
9.89
-1.94
-20.00
-27.45
Adjustment
30.23
33.54
21.60
23.86
17.21
15.89
5.22
Changes in Working Capital
169.53
129.27
13.17
2.99
41.15
0.36
-9.78
Cash after chg. in Working capital
275.32
195.23
49.86
36.74
56.42
-3.75
-32.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-26.72
-6.54
-2.41
-3.86
-1.23
-1.11
-0.58
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-227.38
-9.46
-42.36
-83.45
-114.40
-168.28
-35.18
Net Fixed Assets
-1.27
23.40
-2.38
-2.47
25.28
-20.11
Net Investments
23.53
-5.46
-18.51
-129.62
-100.36
-106.00
Others
-249.64
-27.40
-21.47
48.64
-39.32
-42.17
Cash from Financing Activity
-14.54
-173.12
-5.47
43.32
63.50
171.96
78.12
Net Cash Inflow / Outflow
6.67
6.11
-0.38
-7.25
4.29
-1.19
10.35
Opening Cash & Equivalents
14.94
8.83
11.88
22.85
12.67
15.83
4.09
Closing Cash & Equivalent
21.61
14.94
11.50
15.60
16.96
14.64
14.43

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
10.68
8.89
7.80
7.31
6.99
4.54
5.34
ROA
5.91%
4.65%
2.17%
1.53%
-0.34%
-4.87%
-7.85%
ROE
15.52%
12.48%
6.23%
4.33%
-1.13%
-16.49%
-19.70%
ROCE
16.38%
8.99%
5.64%
4.40%
1.56%
-3.56%
-7.78%
Fixed Asset Turnover
9.94
2.15
1.15
1.51
2.66
3.37
2.90
Receivable days
44.06
80.48
55.22
41.37
35.31
26.95
25.59
Inventory Days
15.61
24.87
46.17
66.63
44.59
34.63
52.23
Payable days
25.21
40.35
51.57
41.73
32.15
27.85
23.99
Cash Conversion Cycle
34.46
65.00
49.83
66.27
47.75
33.74
53.83
Total Debt/Equity
0.74
0.88
1.55
1.59
1.40
2.91
1.22
Interest Cover
4.95
2.56
1.76
1.65
0.80
-2.24
-7.40

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.