Nifty

:

25077.65

Sensex

:

81790.12

183.40 (0.74%)
582.95 (0.72%)

Login

Nifty
Sensex

:
:

25077.65
81790.12

183.40 (0.74%)
582.95 (0.72%)

Addictive Learning Technology Ltd.

Educational Institutions

Rating :

53/99

BSE: Not Listed | NSE: LAWSIKHO

Watchlist

NSE BSE

144.90

06-Oct-2025

Open
High
Low
Previous Close

145.2
146.75
144.9
146.60

Volume
Traded Value (lacs)
52 Week High
52 Week Low

40500
5894350
448.5
125.6

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

230.53
21.54
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

227.76
N/A
2.91

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22
Net Sales - 74.86 63.96 33.53 18.57 Net Sales Growth - 17.04% 90.75% 80.56% Cost Of Goods Sold - 0.00 0.00 0.00 0.00 Gross Profit - 74.86 63.96 33.53 18.57 GP Margin - 100% 100% 100% 100% Total Expenditure - 56.98 51.23 30.14 17.82 Power & Fuel Cost - 0.08 0.05 0.01 0.02 % Of Sales - 0.11% 0.08% 0.03% 0.11% Employee Cost - 7.57 7.53 1.89 1.63 % Of Sales - 10.11% 11.77% 5.64% 8.78% Manufacturing Exp. - 0.00 0.00 0.00 3.49 % Of Sales - 0% 0% 0% 18.79% General & Admin Exp. - 21.34 19.22 12.72 8.79 % Of Sales - 28.51% 30.05% 37.94% 47.33% Selling & Distn. Exp. - 27.77 24.43 15.51 3.88 % Of Sales - 37.10% 38.20% 46.26% 20.89% Miscellaneous Exp. - 0.22 0.00 0.00 0.00 % Of Sales - 0.29% 0% 0% 0% EBITDA - 17.88 12.73 3.39 0.75 EBITDA Margin - 23.88% 19.90% 10.11% 4.04% Other Income - 3.21 0.00 0.01 0.02 Interest - 0.41 0.17 0.06 1.22 Depreciation - 7.09 2.77 0.10 0.06 PBT - 13.59 9.79 3.25 -0.50 Tax - 3.83 3.26 0.78 -0.01 Tax Rate - 28.18% 33.30% 24.00% 2.00% PAT - 9.76 6.53 2.47 -0.49 PAT before Minority Interest - 9.76 6.53 2.47 -0.49 Minority Interest - 0.00 0.00 0.00 0.00 PAT Margin - 13.04% 10.21% 7.37% -2.64% PAT Growth - 49.46% 164.37% - EPS - 6.14 4.11 1.55 -0.31

Description TTM Mar 25 Mar 24 Mar 23
Net Sales - 82.64 65.79 33.53 Net Sales Growth - 25.61% 96.21% Cost Of Goods Sold - 0.00 0.00 0.00 Gross Profit - 82.64 65.79 33.53 GP Margin - 100% 100% 100% Total Expenditure - 63.76 52.43 30.14 Power & Fuel Cost - 0.08 0.05 0.01 % Of Sales - 0.10% 0.08% 0.03% Employee Cost - 7.57 7.54 1.89 % Of Sales - 9.16% 11.46% 5.64% Manufacturing Exp. - 0.00 0.00 0.00 % Of Sales - 0% 0% 0% General & Admin Exp. - 24.10 20.41 12.72 % Of Sales - 29.16% 31.02% 37.94% Selling & Distn. Exp. - 31.66 24.43 15.51 % Of Sales - 38.31% 37.13% 46.26% Miscellaneous Exp. - 0.36 0.00 0.00 % Of Sales - 0.44% 0% 0% EBITDA - 18.88 13.36 3.39 EBITDA Margin - 22.85% 20.31% 10.11% Other Income - 3.22 0.04 0.01 Interest - 0.47 0.17 0.06 Depreciation - 7.09 2.77 0.10 PBT - 14.54 10.47 3.25 Tax - 3.84 3.26 0.78 Tax Rate - 26.41% 31.14% 24.00% PAT - 10.70 7.21 2.47 PAT before Minority Interest - 10.70 7.21 2.47 Minority Interest - 0.00 0.00 0.00 PAT Margin - 12.95% 10.96% 7.37% PAT Growth - 48.40% 191.90% EPS - 6.73 4.53 1.55

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22
Shareholder's Funds 77.42 67.66 2.06 -0.41 Share Capital 15.91 15.91 0.10 0.10 Total Reserves 61.51 51.75 1.96 -0.51 Non-Current Liabilities 0.88 0.89 -0.08 -0.01 Secured Loans 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 Long Term Provisions 0.46 0.30 0.00 0.00 Current Liabilities 12.35 10.07 6.78 1.44 Trade Payables 2.25 0.99 0.05 0.96 Other Current Liabilities 7.56 6.31 5.75 0.48 Short Term Borrowings 0.00 0.00 0.16 0.00 Short Term Provisions 2.53 2.78 0.83 0.00 Total Liabilities 90.65 78.62 8.76 1.02 Net Block 45.73 19.17 0.22 0.16 Gross Block 55.68 22.13 0.41 0.26 Accumulated Depreciation 9.94 2.96 0.19 0.10 Non Current Assets 86.98 26.78 0.22 0.16 Capital Work in Progress 6.85 0.00 0.00 0.00 Non Current Investment 34.40 7.61 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 Current Assets 3.66 51.84 8.54 0.86 Current Investments 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 Sundry Debtors 0.28 0.47 0.02 0.00 Cash & Bank 1.37 49.51 1.71 0.30 Other Current Assets 2.01 1.17 6.77 0.19 Short Term Loans & Adv. 0.60 0.69 0.04 0.36 Net Current Assets -8.69 41.77 1.76 -0.58 Total Assets 90.64 78.62 8.76 1.02

Description Mar 25 Mar 24 Mar 23
Shareholder's Funds 79.10 68.34 2.06 Share Capital 15.91 15.91 0.10 Total Reserves 63.19 52.43 1.96 Non-Current Liabilities 0.88 0.89 -0.08 Secured Loans 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 Long Term Provisions 0.46 0.30 0.00 Current Liabilities 12.45 10.17 6.78 Trade Payables 2.26 0.99 0.05 Other Current Liabilities 7.64 6.40 5.75 Short Term Borrowings 0.00 0.00 0.16 Short Term Provisions 2.55 2.78 0.83 Total Liabilities 92.43 79.40 8.76 Net Block 53.38 26.82 0.22 Gross Block 63.32 29.77 0.41 Accumulated Depreciation 9.94 2.96 0.19 Non Current Assets 87.02 26.82 0.22 Capital Work in Progress 6.85 0.00 0.00 Non Current Investment 26.79 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 Current Assets 5.40 52.58 8.54 Current Investments 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 Sundry Debtors 0.61 0.47 0.02 Cash & Bank 2.78 50.24 1.71 Other Current Assets 2.01 1.18 6.77 Short Term Loans & Adv. 0.60 0.69 0.04 Net Current Assets -7.05 42.41 1.76 Total Assets 92.42 79.40 8.76

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22
Cash From Operating Activity 16.39 18.21 1.39 -0.21 PBT 13.59 9.79 3.25 -0.50 Adjustment 4.33 2.76 0.08 0.04 Changes in Working Capital 2.47 8.25 -1.08 0.24 Cash after chg. in Working capital 20.39 20.81 2.26 -0.21 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -4.00 -2.59 -0.86 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -64.53 -29.32 -0.15 -0.02 Net Fixed Assets -40.40 -21.72 -0.15 Net Investments -26.79 -7.61 0.00 Others 2.66 0.01 0.00 Cash from Financing Activity 0.00 58.91 0.16 0.10 Net Cash Inflow / Outflow -48.14 47.80 1.40 -0.13 Opening Cash & Equivalents 49.51 1.71 0.30 0.44 Closing Cash & Equivalent 1.37 49.51 1.71 0.30

Description Mar 25 Mar 24 Mar 23
Cash From Operating Activity 17.07 18.98 1.39 PBT 14.54 10.47 3.25 Adjustment 4.39 2.76 0.08 Changes in Working Capital 2.15 8.34 -1.08 Cash after chg. in Working capital 21.08 21.57 2.26 Interest Paid 0.00 0.00 0.00 Tax Paid -4.01 -2.59 -0.86 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -64.53 -29.36 -0.15 Net Fixed Assets -40.40 -21.72 Net Investments -26.79 -7.61 Others 2.66 -0.03 Cash from Financing Activity 0.00 58.91 0.16 Net Cash Inflow / Outflow -47.46 48.53 1.40 Opening Cash & Equivalents 50.24 1.71 0.30 Closing Cash & Equivalent 2.78 50.24 1.71

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22
Book Value (Rs.) 48.66 42.53 0.19 -0.05 ROA 11.53% 14.95% 50.49% -58.81% ROE 13.46% 18.76% 339.75% 0.00% ROCE 19.30% 28.52% 365.56% 0.00% Fixed Asset Turnover 1.92 5.67 100.30 103.33 Receivable days 1.83 1.42 0.13 0.09 Inventory Days 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 Cash Conversion Cycle 1.83 1.42 0.13 0.09 Total Debt/Equity 0.00 0.00 0.08 0.00 Interest Cover 33.86 57.76 53.42 0.59

Description Mar 25 Mar 24 Mar 23
Book Value (Rs.) 49.72 42.95 0.19 ROA 12.46% 16.36% 28.19% ROE 14.52% 20.51% 125.89% ROCE 20.36% 30.16% 149.17% Fixed Asset Turnover 1.78 4.36 81.12 Receivable days 2.39 1.38 0.26 Inventory Days 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 Cash Conversion Cycle 2.39 1.38 0.26 Total Debt/Equity 0.00 0.00 0.08 Interest Cover 31.90 61.69 53.42

Annual Reports:

News Update:

No Latest News!

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

Feedback