Nifty

:

24971.90

Sensex

:

81896.79

-140.50 (-0.56%)
-511.38 (-0.62%)

Login

Nifty
Sensex

:
:

24971.90
81896.79

-140.50 (-0.56%)
-511.38 (-0.62%)

Shanti Educational Initiatives Ltd.

Educational Institutions

Rating :

48/99

BSE: 539921 | NSE: Not Listed

Watchlist

NSE BSE

80.11

23-Jun-2025

Open
High
Low
Previous Close

78.71
82.11
78.71
81.71

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

4017
321285
82.11
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,289.77
182.64
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,294.45
N/A
18.23

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

8.82
2.88
53.81

EBITDA CAGR (%)

10 Years
5 Years
3 Years

9.33
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

18.55
114.52
58.41

P:E (Median)

8 Years
5 Years
3 Years

320.40
320.40
320.40

P:BV (Average)

8 Years
5 Years
3 Years

23.30
23.30
23.30

EV:EBITDA (Average)

8 Years
5 Years
3 Years

253.97
253.97
253.97

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 5.27 1.75 201.14% 6.28 2.07 203.38% 6.29 2.91 116.15% 8.49 7.57 12.15%
Expenses 6.45 3.71 73.85% 4.33 2.63 64.64% 4.34 2.48 75.00% 4.78 4.33 10.39%
EBITDA -1.18 -1.96 - 1.95 -0.57 - 1.95 0.44 343.18% 3.70 3.25 13.85%
EBIDTM -22.31% -112.54% 31.09% -27.40% 30.99% 15.00% 43.62% 42.87%
Other Income 1.14 1.12 1.79% 0.18 0.85 -78.82% 2.04 1.78 14.61% 0.12 0.02 500.00%
Interest 0.00 0.08 -100.00% 0.00 0.04 -100.00% 0.13 0.07 85.71% 0.05 0.05 0.00%
Depreciation 0.25 0.13 92.31% 0.12 0.03 300.00% 0.06 0.05 20.00% 0.08 0.05 60.00%
PBT -0.28 -1.06 - 2.01 0.21 857.14% 3.79 2.09 81.34% 3.70 3.17 16.72%
Tax 0.21 -0.19 - 0.37 -0.09 - 1.10 0.69 59.42% 0.93 0.84 10.71%
PAT -0.48 -0.86 - 1.65 0.30 450.00% 2.70 1.41 91.49% 2.77 2.33 18.88%
PATM -9.16% -49.48% 26.22% 14.67% 42.90% 48.22% 32.59% 30.83%
EPS -0.03 -0.05 - 0.10 0.02 400.00% 0.17 0.09 88.89% 0.17 0.14 21.43%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 18.84 2.90 549.66% 20.55 3.19 544.20% 9.77 2.91 235.74% 9.83 8.44 16.47%
Expenses 19.36 5.30 265.28% 18.31 3.95 363.54% 8.13 2.48 227.82% 5.89 4.73 24.52%
EBITDA -0.52 -2.41 - 2.24 -0.76 - 1.63 0.44 270.45% 3.94 3.71 6.20%
EBIDTM -2.74% -83.02% 10.92% -23.83% 16.73% 15.00% 40.06% 43.98%
Other Income 1.09 1.12 -2.68% 0.40 0.85 -52.94% 2.58 1.78 44.94% 0.12 0.25 -52.00%
Interest 0.31 0.08 287.50% 0.01 0.04 -75.00% 0.13 0.07 85.71% 0.05 0.05 0.00%
Depreciation 0.64 0.19 236.84% 0.18 0.08 125.00% 0.31 0.05 520.00% 0.14 0.07 100.00%
PBT -0.38 -1.56 - 2.45 -0.03 - 3.77 2.09 80.38% 3.87 3.85 0.52%
Tax 0.17 -0.34 - 0.50 -0.15 - 1.14 0.69 65.22% 0.91 0.84 8.33%
PAT -0.54 -1.22 - 1.95 0.12 1,525.00% 2.63 1.41 86.52% 2.96 3.01 -1.66%
PATM -2.88% -42.11% 9.49% 3.76% 26.92% 48.22% 30.09% 35.68%
EPS -0.03 -0.07 - 0.12 0.01 1,100.00% 0.16 0.09 77.78% 0.19 0.19 0.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 26.33 14.30 10.99 3.93 3.02 12.41 13.89 21.95 9.61 8.84 6.14 Net Sales Growth 84.13% 30.12% 179.64% 30.13% -75.66% -10.66% -36.72% 128.41% 8.71% 43.97% Cost Of Goods Sold 4.84 2.96 2.13 1.05 0.76 4.31 4.41 13.02 2.71 2.43 1.85 Gross Profit 21.49 11.33 8.85 2.88 2.27 8.11 9.47 8.92 6.90 6.41 4.29 GP Margin 81.61% 79.23% 80.53% 73.28% 75.17% 65.35% 68.18% 40.64% 71.80% 72.51% 69.87% Total Expenditure 19.90 13.08 10.58 5.37 4.39 13.07 12.78 21.45 8.10 7.58 5.64 Power & Fuel Cost - 0.05 0.03 0.03 0.04 0.06 0.05 0.06 0.01 0.00 0.05 % Of Sales - 0.35% 0.27% 0.76% 1.32% 0.48% 0.36% 0.27% 0.10% 0% 0.81% Employee Cost - 3.91 3.12 2.15 2.25 4.32 4.12 4.54 2.96 2.71 2.20 % Of Sales - 27.34% 28.39% 54.71% 74.50% 34.81% 29.66% 20.68% 30.80% 30.66% 35.83% Manufacturing Exp. - 0.02 0.01 0.00 0.01 0.04 0.04 0.04 0.03 0.05 0.06 % Of Sales - 0.14% 0.09% 0% 0.33% 0.32% 0.29% 0.18% 0.31% 0.57% 0.98% General & Admin Exp. - 3.82 1.77 1.35 0.62 1.54 1.86 1.13 1.04 0.78 0.70 % Of Sales - 26.71% 16.11% 34.35% 20.53% 12.41% 13.39% 5.15% 10.82% 8.82% 11.40% Selling & Distn. Exp. - 2.13 0.87 0.34 0.65 1.86 2.03 2.35 1.27 1.33 0.76 % Of Sales - 14.90% 7.92% 8.65% 21.52% 14.99% 14.61% 10.71% 13.22% 15.05% 12.38% Miscellaneous Exp. - 0.18 2.63 0.45 0.07 0.95 0.26 0.31 0.08 0.28 0.76 % Of Sales - 1.26% 23.93% 11.45% 2.32% 7.66% 1.87% 1.41% 0.83% 3.17% 0.33% EBITDA 6.42 1.22 0.41 -1.44 -1.37 -0.66 1.11 0.50 1.51 1.26 0.50 EBITDA Margin 24.38% 8.53% 3.73% -36.64% -45.36% -5.32% 7.99% 2.28% 15.71% 14.25% 8.14% Other Income 3.48 3.78 4.83 3.54 2.92 2.44 1.11 2.59 2.19 2.79 0.52 Interest 0.18 0.28 0.30 0.56 0.37 0.54 0.49 0.41 0.00 0.01 0.05 Depreciation 0.51 0.26 0.22 0.74 0.84 0.91 0.32 0.34 0.30 0.10 0.09 PBT 9.22 4.46 4.72 0.80 0.34 0.33 1.40 2.34 3.39 3.94 0.89 Tax 2.61 1.28 1.35 0.00 -1.79 0.26 0.42 0.69 1.37 1.27 0.31 Tax Rate 28.31% 28.70% 28.60% 0.00% -526.47% 78.79% 30.00% 29.49% 40.41% 32.23% 34.83% PAT 6.64 3.18 3.37 0.80 2.13 0.07 0.98 1.65 2.03 2.68 0.58 PAT before Minority Interest 6.64 3.18 3.37 0.80 2.13 0.07 0.98 1.65 2.03 2.68 0.58 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 25.22% 22.24% 30.66% 20.36% 70.53% 0.56% 7.06% 7.52% 21.12% 30.32% 9.45% PAT Growth 108.81% -5.64% 321.25% -62.44% 2,942.86% -92.86% -40.61% -18.72% -24.25% 362.07% EPS 0.41 0.20 0.21 0.05 0.13 0.00 0.06 0.10 0.13 0.17 0.04

Description TTM Mar 24 Mar 23
Net Sales 58.99 19.05 10.99 Net Sales Growth 238.25% 73.34% Cost Of Goods Sold 26.42 2.96 2.13 Gross Profit 32.57 16.08 8.85 GP Margin 55.21% 84.41% 80.53% Total Expenditure 51.69 17.30 10.58 Power & Fuel Cost - 0.13 0.03 % Of Sales - 0.68% 0.27% Employee Cost - 4.59 3.12 % Of Sales - 24.09% 28.39% Manufacturing Exp. - 0.81 0.01 % Of Sales - 4.25% 0.09% General & Admin Exp. - 6.27 1.77 % Of Sales - 32.91% 16.11% Selling & Distn. Exp. - 2.19 0.87 % Of Sales - 11.50% 7.92% Miscellaneous Exp. - 0.35 2.64 % Of Sales - 1.84% 24.02% EBITDA 7.29 1.75 0.41 EBITDA Margin 12.36% 9.19% 3.73% Other Income 4.19 3.78 4.83 Interest 0.50 0.28 0.30 Depreciation 1.27 0.43 0.22 PBT 9.71 4.82 4.72 Tax 2.72 1.35 1.35 Tax Rate 28.01% 28.01% 28.60% PAT 7.00 3.65 3.37 PAT before Minority Interest 7.00 3.65 3.37 Minority Interest 0.00 0.00 0.00 PAT Margin 11.87% 19.16% 30.66% PAT Growth 110.84% 8.31% EPS 0.43 0.23 0.21

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 63.25 60.31 57.03 56.13 53.91 48.53 47.58 46.09 36.86 22.48 Share Capital 16.10 16.10 16.10 16.10 16.10 16.10 16.10 16.10 15.30 14.00 Total Reserves 47.15 44.21 40.93 40.03 37.81 32.43 31.48 29.99 21.56 8.48 Non-Current Liabilities 1.48 2.40 3.61 4.09 6.39 4.87 5.39 11.89 10.40 26.06 Secured Loans 0.75 1.51 2.25 2.68 3.23 3.77 4.25 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 11.18 10.20 25.86 Long Term Provisions 0.20 0.33 0.25 0.33 0.32 0.25 0.23 0.20 0.13 0.20 Current Liabilities 4.46 4.86 3.16 3.67 5.23 5.42 4.30 3.72 3.13 1.78 Trade Payables 0.40 0.52 0.21 0.33 1.05 0.77 0.84 0.65 0.32 0.23 Other Current Liabilities 1.35 1.85 1.76 2.52 3.24 3.30 2.49 1.66 1.57 1.09 Short Term Borrowings 0.77 0.69 0.57 0.00 0.00 0.50 0.00 0.00 0.00 0.00 Short Term Provisions 1.94 1.80 0.62 0.83 0.94 0.86 0.97 1.41 1.24 0.46 Total Liabilities 69.19 67.57 63.80 63.89 65.53 58.82 57.27 61.70 50.39 50.32 Net Block 13.25 13.03 13.00 13.75 14.45 13.01 7.82 7.81 7.85 7.47 Gross Block 17.01 16.54 17.80 17.80 17.67 15.31 9.81 9.45 9.20 8.72 Accumulated Depreciation 3.76 3.50 4.80 4.06 3.22 2.30 1.99 1.64 1.34 1.25 Non Current Assets 61.11 56.98 57.00 57.37 58.07 50.78 51.11 55.40 46.71 47.56 Capital Work in Progress 0.11 0.00 6.79 6.79 5.53 5.11 8.98 5.76 0.85 0.00 Non Current Investment 9.26 9.33 9.52 14.45 14.38 8.38 8.38 8.34 7.97 7.77 Long Term Loans & Adv. 33.37 29.49 22.56 22.37 23.71 24.29 25.67 33.50 30.03 32.32 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.27 0.00 0.00 0.00 Current Assets 8.08 10.59 6.80 6.53 7.46 8.05 6.16 6.30 3.68 2.76 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 1.89 1.52 1.06 1.09 1.26 1.49 1.53 1.48 1.09 0.83 Sundry Debtors 1.54 1.98 0.55 0.79 0.62 2.79 2.27 1.60 1.32 0.72 Cash & Bank 1.13 3.42 1.91 0.74 1.61 0.79 0.55 0.61 0.57 0.51 Other Current Assets 3.52 0.45 0.40 0.44 3.97 2.98 1.81 2.61 0.69 0.70 Short Term Loans & Adv. 3.12 3.22 2.89 3.48 3.57 2.46 1.69 1.74 0.27 0.60 Net Current Assets 3.62 5.73 3.64 2.86 2.23 2.62 1.86 2.58 0.55 0.98 Total Assets 69.19 67.57 63.80 63.90 65.53 58.83 57.27 61.70 50.39 50.32

Description Mar 24 Mar 23
Shareholder's Funds 63.72 60.31 Share Capital 16.10 16.10 Total Reserves 47.62 44.21 Non-Current Liabilities 1.46 2.40 Secured Loans 0.75 1.51 Unsecured Loans 0.00 0.00 Long Term Provisions 0.20 0.33 Current Liabilities 5.49 5.49 Trade Payables 0.40 0.52 Other Current Liabilities 2.26 2.48 Short Term Borrowings 0.77 0.69 Short Term Provisions 2.06 1.80 Total Liabilities 70.67 68.20 Net Block 14.07 13.03 Gross Block 18.00 16.54 Accumulated Depreciation 3.93 3.50 Non Current Assets 62.11 56.97 Capital Work in Progress 0.11 0.00 Non Current Investment 9.43 9.32 Long Term Loans & Adv. 33.37 29.49 Other Non Current Assets 0.00 0.00 Current Assets 8.57 11.23 Current Investments 0.00 0.00 Inventories 1.89 1.52 Sundry Debtors 1.54 1.98 Cash & Bank 1.19 3.71 Other Current Assets 3.95 0.45 Short Term Loans & Adv. 3.54 3.57 Net Current Assets 3.08 5.74 Total Assets 70.68 68.20

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -2.05 0.18 0.45 -2.29 1.61 0.74 0.63 -1.82 0.85 0.58 PBT 4.42 4.72 0.80 0.34 0.33 1.40 2.34 3.39 3.94 0.89 Adjustment -1.81 -1.19 -0.40 -1.13 -0.42 0.66 -1.07 -1.87 -2.56 -0.22 Changes in Working Capital -3.49 -2.17 0.05 -1.49 1.98 -1.05 0.74 -1.98 0.74 0.20 Cash after chg. in Working capital -0.87 1.36 0.45 -2.29 1.89 1.02 2.02 -0.46 2.12 0.87 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.18 -1.19 0.00 0.00 -0.28 -0.28 -1.38 -1.36 -1.27 -0.29 Other Direct Exp. Paid 0.00 0.00 0.00 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 0.00 0.00 0.00 Cash From Investing Activity 1.49 1.45 1.70 2.25 0.73 0.26 5.75 -5.07 -1.09 2.42 Net Fixed Assets -0.58 8.05 0.00 -1.39 -2.78 -1.63 -3.58 -5.16 -1.33 -1.52 Net Investments 0.07 0.19 4.93 -0.07 -6.00 0.00 -0.04 -0.37 -0.20 3.64 Others 2.00 -6.79 -3.23 3.71 9.51 1.89 9.37 0.46 0.44 0.30 Cash from Financing Activity -0.93 -0.91 -0.98 -0.84 -1.51 -0.66 -6.44 6.83 0.29 -2.75 Net Cash Inflow / Outflow -1.49 0.71 1.17 -0.88 0.82 0.34 -0.06 -0.06 0.06 0.25 Opening Cash & Equivalents 2.62 1.91 0.74 1.61 0.79 0.45 0.51 0.57 0.51 0.25 Closing Cash & Equivalent 1.13 2.62 1.91 0.74 1.61 0.79 0.45 0.51 0.57 0.51

Description Mar 24 Mar 23
Cash From Operating Activity -1.11 0.46 PBT 4.97 4.72 Adjustment -1.64 -1.19 Changes in Working Capital -3.17 -1.88 Cash after chg. in Working capital 0.16 1.65 Interest Paid 0.00 0.00 Tax Paid -1.27 -1.19 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity 0.32 1.46 Net Fixed Assets -0.58 Net Investments 0.07 Others 0.83 Cash from Financing Activity -0.93 -0.91 Net Cash Inflow / Outflow -1.72 1.01 Opening Cash & Equivalents 2.91 1.91 Closing Cash & Equivalent 1.19 2.91

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 39.29 37.46 3.54 3.49 33.48 30.15 29.55 28.63 24.09 16.06 ROA 4.65% 5.13% 1.25% 3.29% 0.11% 1.69% 2.78% 3.62% 5.32% 1.14% ROE 5.14% 5.74% 1.41% 3.87% 0.13% 2.05% 3.53% 4.89% 9.02% 2.63% ROCE 7.44% 8.20% 2.28% 1.21% 1.57% 3.59% 5.02% 6.51% 8.28% 1.91% Fixed Asset Turnover 0.85 0.64 0.22 0.17 0.75 1.11 2.28 1.03 0.99 0.77 Receivable days 44.91 41.91 62.11 85.68 50.12 66.48 32.22 55.44 42.04 54.59 Inventory Days 43.61 42.88 99.54 142.02 40.48 39.74 25.04 48.82 39.70 47.84 Payable days 56.12 61.87 93.09 334.12 29.23 26.87 13.27 22.78 14.54 32.88 Cash Conversion Cycle 32.40 22.92 68.56 -106.41 61.37 79.35 43.98 81.48 67.20 69.55 Total Debt/Equity 0.02 0.04 0.05 0.06 0.07 0.10 0.10 0.24 0.28 1.15 Interest Cover 17.11 16.87 2.41 1.91 1.60 3.84 6.77 820.76 617.17 18.24

Description Mar 24 Mar 23
Book Value (Rs.) 39.58 37.46 ROA 5.26% 4.94% ROE 5.89% 5.58% ROCE 8.27% 8.02% Fixed Asset Turnover 1.10 0.66 Receivable days 33.70 65.70 Inventory Days 32.73 50.66 Payable days 56.12 88.14 Cash Conversion Cycle 10.32 28.21 Total Debt/Equity 0.02 0.04 Interest Cover 19.00 16.86

Top Investors:

legends global opportunities (singapore) pte. ltd.

albula investment fund ltd

veena investments private limited

elysian wealth fund

resonance opportunities fund

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