Nifty

:

22419.95

Sensex

:

73730.16

-150.40 (-0.67%)
-609.28 (-0.82%)

Login

Nifty
Sensex

:
:

22419.95
73730.16

-150.40 (-0.67%)
-609.28 (-0.82%)

Vantage Knowledge Academy Ltd.

Educational Institutions

Rating :

66/99

BSE: 539761 | NSE: Not Listed

Watchlist

NSE BSE

245.00

26-Apr-2024

Open
High
Low
Previous Close

239.00
245.75
231.55
240.00

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

55
22.34
394.85
95.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

254.37
117.93
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

254.30
N/A
17.77

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
60.76
75.10

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
166.33
101.84

PAT CAGR (%)

10 Years
5 Years
3 Years

-
151.69
143.45

P:E (Median)

8 Years
5 Years
3 Years

29.70
36.69
38.96

P:BV (Average)

8 Years
5 Years
3 Years

9.64
9.64
9.87

EV:EBITDA (Average)

8 Years
5 Years
3 Years

27.38
35.48
38.40

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.68 0.17 300.00% 0.70 0.33 112.12% 0.92 0.13 607.69% 1.42 0.20 610.00%
Expenses 0.12 0.11 9.09% 0.31 0.16 93.75% 0.16 0.05 220.00% 0.38 0.17 123.53%
EBITDA 0.56 0.05 1,020.00% 0.39 0.17 129.41% 0.76 0.07 985.71% 1.04 0.03 3,366.67%
EBIDTM 82.28% 33.13% 55.40% 50.61% 82.08% 57.94% 73.32% 13.27%
Other Income 0.01 0.00 0 0.00 0.00 0 0.02 0.02 0.00% 0.07 0.19 -63.16%
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.01 0.00 0 0.00 0.00 0 0.01 0.00 0
PBT 0.58 0.06 866.67% 0.38 0.17 123.53% 0.78 0.09 766.67% 1.09 0.21 419.05%
Tax 0.00 0.00 0 0.10 0.00 0 0.20 0.02 900.00% 0.37 0.06 516.67%
PAT 0.58 0.06 866.67% 0.28 0.17 64.71% 0.58 0.07 728.57% 0.72 0.15 380.00%
PATM 84.33% 33.13% 40.34% 50.61% 62.65% 53.17% 50.81% 76.02%
EPS 0.55 0.05 1,000.00% 0.27 0.16 68.75% 0.55 0.06 816.67% 0.69 0.14 392.86%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 3.72 2.04 0.37 0.38 0.31 0.19 0.16 0.22 0.21 0.21 0.00 Net Sales Growth 348.19% 451.35% -2.63% 22.58% 63.16% 18.75% -27.27% 4.76% 0% 0 Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 3.72 2.04 0.37 0.38 0.31 0.19 0.16 0.22 0.21 0.21 0.00 GP Margin 100.03% 100% 100% 100% 100% 100% 100% 100% 100% 100% 0 Total Expenditure 0.97 0.70 0.32 0.34 0.46 0.18 0.25 0.33 0.29 0.32 0.00 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.03 0.01 0.00 0.01 0.00 % Of Sales - 0% 0% 0% 0% 0% 18.75% 4.55% 0% 4.76% 0 Employee Cost - 0.30 0.10 0.18 0.18 0.03 0.04 0.07 0.05 0.07 0.00 % Of Sales - 14.71% 27.03% 47.37% 58.06% 15.79% 25.00% 31.82% 23.81% 33.33% 0 Manufacturing Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0 General & Admin Exp. - 0.40 0.22 0.10 0.22 0.13 0.17 0.22 0.21 0.15 0.00 % Of Sales - 19.61% 59.46% 26.32% 70.97% 68.42% 106.25% 100% 100% 71.43% 0 Selling & Distn. Exp. - 0.00 0.00 0.01 0.02 0.02 0.00 0.00 0.03 0.04 0.00 % Of Sales - 0% 0% 2.63% 6.45% 10.53% 0% 0% 14.29% 19.05% 0 Miscellaneous Exp. - 0.00 0.00 0.06 0.04 0.01 0.01 0.03 0.00 0.05 0.00 % Of Sales - 0% 0% 15.79% 12.90% 5.26% 6.25% 13.64% 0% 23.81% 0 EBITDA 2.75 1.34 0.05 0.04 -0.15 0.01 -0.09 -0.11 -0.08 -0.11 0.00 EBITDA Margin 73.92% 65.69% 13.51% 10.53% -48.39% 5.26% -56.25% -50.0% -38.10% -52.38% 0 Other Income 0.10 0.08 0.28 0.05 0.15 0.19 0.04 0.08 0.00 0.00 0.00 Interest 0.00 0.00 0.03 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 Depreciation 0.02 0.01 0.00 0.01 0.17 0.17 0.20 0.21 0.20 0.21 0.00 PBT 2.83 1.40 0.31 0.09 -0.17 0.01 -0.25 -0.24 -0.29 -0.32 0.00 Tax 0.67 0.40 0.09 0.02 0.00 0.00 -0.01 0.00 -0.01 -0.01 0.00 Tax Rate 23.67% 28.57% 29.03% 22.22% 0.00% 0.00% 4.00% 0.00% 3.45% 3.13% 0.00% PAT 2.16 1.01 0.22 0.07 -0.17 0.01 -0.24 -0.23 -0.28 -0.31 0.00 PAT before Minority Interest 2.16 1.01 0.22 0.07 -0.17 0.01 -0.24 -0.23 -0.28 -0.31 0.00 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 58.06% 49.51% 59.46% 18.42% -54.84% 5.26% -150.0% -104.55% -133.33% -147.62% 0 PAT Growth 380.00% 359.09% 214.29% - - - - - - - EPS 2.08 0.97 0.21 0.07 -0.16 0.01 -0.23 -0.22 -0.27 -0.30 0.00

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 4.45 3.44 3.21 3.15 3.32 3.31 3.55 3.79 4.07 0.05 Share Capital 3.36 3.36 3.36 3.36 3.36 3.36 3.36 3.36 0.05 0.05 Total Reserves 1.09 0.08 -0.14 -0.21 -0.03 -0.05 0.20 0.43 0.71 0.00 Non-Current Liabilities 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -0.01 -0.01 0.00 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 1.30 0.58 0.48 0.35 0.35 0.33 0.25 0.27 0.29 0.00 Trade Payables 0.72 0.39 0.37 0.28 0.12 0.12 0.04 0.06 0.12 0.00 Other Current Liabilities 0.08 0.08 0.09 0.08 0.23 0.06 0.12 0.20 0.17 0.00 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.15 0.08 0.01 0.00 0.00 Short Term Provisions 0.50 0.11 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total Liabilities 5.91 4.02 3.69 3.50 3.67 3.64 3.80 4.05 4.35 0.05 Net Block 0.37 0.00 0.00 0.01 0.18 0.35 0.55 0.73 0.93 0.00 Gross Block 0.38 0.00 0.30 1.29 1.29 1.28 1.28 1.25 1.25 0.00 Accumulated Depreciation 0.01 0.00 0.30 1.28 1.11 0.93 0.73 0.53 0.32 0.00 Non Current Assets 0.87 0.50 0.49 0.60 1.72 2.75 3.45 4.00 4.27 0.00 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.50 0.50 0.49 0.60 1.54 2.40 2.90 3.27 3.34 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 5.03 3.52 3.20 2.90 1.95 0.89 0.35 0.04 0.08 0.05 Current Investments 0.06 0.06 0.06 0.06 0.06 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 3.55 1.10 0.62 0.23 0.02 0.00 0.01 0.02 0.02 0.00 Cash & Bank 0.16 0.07 0.06 0.13 0.25 0.27 0.02 0.02 0.05 0.05 Other Current Assets 1.27 0.00 0.00 0.00 1.63 0.62 0.32 0.00 0.01 0.00 Short Term Loans & Adv. 1.27 2.29 2.46 2.48 1.63 0.62 0.32 0.00 0.01 0.00 Net Current Assets 3.73 2.94 2.72 2.54 1.60 0.56 0.10 -0.23 -0.21 0.05 Total Assets 5.90 4.02 3.69 3.50 3.67 3.64 3.80 4.04 4.35 0.05

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity -0.54 -0.16 -0.16 0.18 0.28 0.21 -0.05 -3.34 -0.02 0.00 PBT 1.40 0.31 0.09 -0.17 0.01 -0.25 -0.24 -0.29 -0.32 0.00 Adjustment 0.01 0.00 0.06 0.19 0.14 0.20 0.15 0.20 0.25 0.00 Changes in Working Capital -1.55 -0.39 -0.29 0.17 0.14 0.27 0.04 -3.25 0.05 0.00 Cash after chg. in Working capital -0.13 -0.08 -0.14 0.18 0.29 0.22 -0.04 -3.34 -0.02 0.00 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.40 -0.09 -0.02 -0.01 -0.01 0.00 0.00 0.00 0.00 0.00 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 -0.37 0.00 0.00 0.00 0.00 -0.03 -0.03 0.00 0.00 0.00 Net Fixed Assets -0.38 0.30 0.99 0.00 -0.01 0.00 -0.03 0.00 -1.25 Net Investments 0.00 0.00 0.00 0.00 -0.06 0.00 0.00 0.00 0.00 Others 0.01 -0.30 -0.99 0.00 0.07 -0.03 0.00 0.00 1.25 Cash from Financing Activity 0.99 0.17 0.10 -0.30 -0.30 0.07 0.07 3.31 0.00 0.05 Net Cash Inflow / Outflow 0.08 0.01 -0.06 -0.12 -0.02 0.25 0.00 -0.03 -0.02 0.05 Opening Cash & Equivalents 0.07 0.06 0.13 0.25 0.27 0.02 0.02 0.05 0.05 0.00 Closing Cash & Equivalent 0.16 0.07 0.06 0.13 0.25 0.27 0.02 0.02 0.05 0.05

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 13.25 10.25 9.57 9.38 9.90 9.86 10.59 11.28 151.89 10.00 ROA 20.31% 5.81% 1.84% -4.88% 0.31% -6.53% -5.93% -6.67% -14.23% 0.00% ROE 25.54% 6.74% 2.08% -5.41% 0.34% -7.07% -6.34% -12.31% -77.34% 0.00% ROCE 35.56% 10.14% 2.71% -5.40% 0.58% -6.99% -6.36% -7.29% -15.69% 0.00% Fixed Asset Turnover 5.32 0.00 0.48 0.24 0.15 0.13 0.17 0.17 0.17 0.00 Receivable days 416.69 844.41 408.23 149.18 18.42 10.26 26.03 40.62 40.71 0.00 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 165.92 95.58 55.97 115.30 63.49 0.00 Cash Conversion Cycle 416.69 844.41 408.23 149.18 -147.50 -85.31 -29.94 -74.68 -22.77 0.00 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.05 0.02 0.00 0.00 0.00 Interest Cover 4678.00 12.55 431.50 -607.25 1.91 -114.42 -653.30 -9404.53 -811.73 0.00

Top Investors:

sagar portfolio services limited

pravin nanji gala

vrutika praful satra

nanji bhuralal gala

rushabh praful satra

asha tilokchand kothari

manilal bhuralal gala

surbhi sagar kothari

tilokchand manaklal kothari

sagar tilokchand kothari

Annual Reports:

News Update:

Vantage Knowledge - Quarterly Results
14th Feb 2024, 17:17 PM

Read More

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