Vantage Knowledge Academy, 539761, Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

447.33
230.94
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

462.90
N/A
11.16

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

35.31
69.37
126.86

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
98.22

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
84.87

P:E (Median)

8 Years
5 Years
3 Years

69.75
88.98
87.36

P:BV (Average)

8 Years
5 Years
3 Years

28.63
28.87
30.21

EV:EBITDA (Average)

8 Years
5 Years
3 Years

226.82
251.88
261.36

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 1.02 0.68 50.00% 1.17 0.70 67.14% 0.50 0.92 -45.65% 2.01 1.42 41.55%
Expenses 0.16 0.31 -48.39% 0.07 0.31 -77.42% 0.13 0.16 -18.75% 2.20 0.38 478.95%
EBITDA 0.86 0.37 132.43% 1.10 0.39 182.05% 0.37 0.76 -51.32% -0.19 1.04 -
EBIDTM 84.56% 54.03% 94.10% 55.40% 73.40% 82.08% -9.47% 73.32%
Other Income 0.06 0.01 500.00% 0.09 0.00 0 0.05 0.02 150.00% 0.38 0.07 442.86%
Interest 0.05 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.01 0.01 0.00% 0.01 0.01 0.00% 0.00 0.00 0 0.00 0.01 -100.00%
PBT 0.87 0.37 135.14% 1.18 0.38 210.53% 0.42 0.78 -46.15% 0.19 1.09 -82.57%
Tax 0.39 0.10 290.00% 0.32 0.10 220.00% 0.00 0.20 -100.00% 0.00 0.37 -100.00%
PAT 0.48 0.28 71.43% 0.86 0.28 207.14% 0.42 0.58 -27.59% 0.19 0.72 -73.61%
PATM 47.20% 40.56% 73.16% 40.34% 83.20% 62.65% 9.22% 50.81%
EPS 0.01 0.01 0.00% 0.03 0.01 200.00% 0.01 0.02 -50.00% 0.01 0.02 -50.00%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 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

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 4.70 4.32 2.04 0.37 0.38 0.31 0.19 0.16 0.22 0.21 0.21 Net Sales Growth 26.34% 111.76% 451.35% -2.63% 22.58% 63.16% 18.75% -27.27% 4.76% 0% Cost Of Goods Sold 0.85 0.95 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 3.85 3.36 2.04 0.37 0.38 0.31 0.19 0.16 0.22 0.21 0.21 GP Margin 81.83% 77.78% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 2.56 2.79 0.70 0.32 0.34 0.46 0.18 0.25 0.33 0.29 0.32 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.01 0.00 0.01 % Of Sales - 0% 0% 0% 0% 0% 0% 18.75% 4.55% 0% 4.76% Employee Cost - 0.51 0.30 0.10 0.18 0.18 0.03 0.04 0.07 0.05 0.07 % Of Sales - 11.81% 14.71% 27.03% 47.37% 58.06% 15.79% 25.00% 31.82% 23.81% 33.33% 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. - 1.13 0.40 0.22 0.10 0.22 0.13 0.17 0.22 0.21 0.15 % Of Sales - 26.16% 19.61% 59.46% 26.32% 70.97% 68.42% 106.25% 100% 100% 71.43% Selling & Distn. Exp. - 0.20 0.00 0.00 0.01 0.02 0.02 0.00 0.00 0.03 0.04 % Of Sales - 4.63% 0% 0% 2.63% 6.45% 10.53% 0% 0% 14.29% 19.05% Miscellaneous Exp. - 0.00 0.00 0.00 0.06 0.04 0.01 0.01 0.03 0.00 0.04 % Of Sales - 0% 0% 0% 15.79% 12.90% 5.26% 6.25% 13.64% 0% 23.81% EBITDA 2.14 1.53 1.34 0.05 0.04 -0.15 0.01 -0.09 -0.11 -0.08 -0.11 EBITDA Margin 45.53% 35.42% 65.69% 13.51% 10.53% -48.39% 5.26% -56.25% -50.0% -38.10% -52.38% Other Income 0.58 0.41 0.08 0.28 0.05 0.15 0.19 0.04 0.08 0.00 0.00 Interest 0.05 0.00 0.00 0.03 0.00 0.00 0.01 0.00 0.00 0.00 0.00 Depreciation 0.02 0.01 0.01 0.00 0.01 0.17 0.17 0.20 0.21 0.20 0.21 PBT 2.66 1.92 1.40 0.31 0.09 -0.17 0.01 -0.25 -0.24 -0.29 -0.32 Tax 0.71 0.53 0.40 0.09 0.02 0.00 0.00 -0.01 0.00 -0.01 -0.01 Tax Rate 26.69% 27.60% 28.57% 29.03% 22.22% 0.00% 0.00% 4.00% 0.00% 3.45% 3.13% PAT 1.95 1.39 1.01 0.22 0.07 -0.17 0.01 -0.24 -0.23 -0.28 -0.31 PAT before Minority Interest 1.95 1.39 1.01 0.22 0.07 -0.17 0.01 -0.24 -0.23 -0.28 -0.31 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 41.49% 32.18% 49.51% 59.46% 18.42% -54.84% 5.26% -150.0% -104.55% -133.33% -147.62% PAT Growth 4.84% 37.62% 359.09% 214.29% - - - - - - EPS 0.06 0.04 0.03 0.01 0.00 0.00 0.00 -0.01 -0.01 -0.01 -0.01

Results Balance Sheet

Standalone Figures in Rs. Crores

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 14.27 4.45 3.44 3.21 3.15 3.32 3.31 3.55 3.79 4.07 Share Capital 10.38 3.36 3.36 3.36 3.36 3.36 3.36 3.36 3.36 0.05 Total Reserves 3.89 1.09 0.08 -0.14 -0.21 -0.03 -0.05 0.20 0.43 0.71 Non-Current Liabilities 0.00 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -0.01 -0.01 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 1.17 1.30 0.58 0.48 0.35 0.35 0.33 0.25 0.27 0.29 Trade Payables 0.05 0.72 0.39 0.37 0.28 0.12 0.12 0.04 0.06 0.12 Other Current Liabilities 0.12 0.08 0.08 0.09 0.08 0.23 0.06 0.12 0.20 0.17 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.15 0.08 0.01 0.00 Short Term Provisions 1.00 0.50 0.11 0.02 0.00 0.00 0.00 0.00 0.00 0.00 Total Liabilities 15.44 5.91 4.02 3.69 3.50 3.67 3.64 3.80 4.05 4.35 Net Block 0.36 0.37 0.00 0.00 0.01 0.18 0.35 0.55 0.73 0.93 Gross Block 0.37 0.37 0.00 0.30 1.29 1.29 1.28 1.28 1.25 1.25 Accumulated Depreciation 0.01 0.00 0.00 0.30 1.28 1.11 0.93 0.73 0.53 0.32 Non Current Assets 1.07 0.87 0.50 0.49 0.60 1.72 2.75 3.45 4.00 4.27 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. 0.71 0.50 0.50 0.49 0.60 1.54 2.40 2.90 3.27 3.34 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 14.37 5.03 3.52 3.20 2.90 1.95 0.89 0.35 0.04 0.08 Current Investments 0.06 0.06 0.06 0.06 0.06 0.06 0.00 0.00 0.00 0.00 Inventories 2.42 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 2.36 3.55 1.10 0.62 0.23 0.02 0.00 0.01 0.02 0.02 Cash & Bank 5.25 0.16 0.07 0.06 0.13 0.25 0.27 0.02 0.02 0.05 Other Current Assets 4.29 0.00 0.00 0.00 2.48 1.63 0.62 0.32 0.00 0.01 Short Term Loans & Adv. 4.29 1.27 2.29 2.46 2.48 1.63 0.62 0.32 0.00 0.01 Net Current Assets 13.20 3.73 2.94 2.72 2.54 1.60 0.56 0.10 -0.23 -0.21 Total Assets 15.44 5.90 4.02 3.69 3.50 3.67 3.64 3.80 4.04 4.35

Cash Flow

Standalone Figures in Rs. Crores

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 -99.92 -0.54 -0.16 -0.16 0.18 0.28 0.21 -0.05 -3.34 -0.02 PBT 1.92 1.40 0.31 0.09 -0.17 0.01 -0.25 -0.24 -0.29 -0.32 Adjustment 0.01 0.01 0.00 0.06 0.19 0.14 0.20 0.15 0.20 0.25 Changes in Working Capital -101.32 -1.55 -0.39 -0.29 0.17 0.14 0.27 0.04 -3.25 0.05 Cash after chg. in Working capital -99.39 -0.13 -0.08 -0.14 0.18 0.29 0.22 -0.04 -3.34 -0.02 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.53 -0.40 -0.09 -0.02 -0.01 -0.01 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 0.00 -0.37 0.00 0.00 0.00 0.00 -0.03 -0.03 0.00 0.00 Net Fixed Assets 0.00 -0.37 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 0.00 -0.06 0.00 0.00 0.00 0.00 Others 0.00 0.00 -0.30 -0.99 0.00 0.07 -0.03 0.00 0.00 1.25 Cash from Financing Activity 105.01 0.99 0.17 0.10 -0.30 -0.30 0.07 0.07 3.31 0.00 Net Cash Inflow / Outflow 5.09 0.08 0.01 -0.06 -0.12 -0.02 0.25 0.00 -0.03 -0.02 Opening Cash & Equivalents 0.16 0.07 0.06 0.13 0.25 0.27 0.02 0.02 0.05 0.05 Closing Cash & Equivalent 5.25 0.16 0.07 0.06 0.13 0.25 0.27 0.02 0.02 0.05

Financial Ratios

Standalone

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 0.46 1.33 10.25 9.57 9.38 9.90 9.86 10.59 11.28 151.89 ROA 13.00% 20.31% 5.81% 1.84% -4.88% 0.31% -6.53% -5.93% -6.67% -14.23% ROE 14.83% 25.54% 6.74% 2.08% -5.41% 0.34% -7.07% -6.34% -12.31% -77.34% ROCE 20.56% 35.57% 10.14% 2.71% -5.40% 0.58% -6.99% -6.36% -7.29% -15.69% Fixed Asset Turnover 11.59 5.48 0.00 0.48 0.24 0.15 0.13 0.17 0.17 0.17 Receivable days 249.90 416.69 844.41 408.23 149.18 18.42 10.26 26.03 40.62 40.71 Inventory Days 204.36 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 148.28 0.00 0.00 0.00 0.00 165.92 95.58 55.97 115.30 63.49 Cash Conversion Cycle 305.97 416.69 844.41 408.23 149.18 -147.50 -85.31 -29.94 -74.68 -22.77 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.05 0.02 0.00 0.00 Interest Cover 1131.71 4678.33 12.55 431.50 -607.25 1.91 -114.42 -653.30 -9404.53 -811.73

Top Investors:

sagar portfolio services limited

asha tilokchand kothari

manilal bhuralal gala

surbhi sagar kothari

tilokchand manaklal kothari

sagar tilokchand kothari

Annual Reports:

News Update:

Vantage Knowledge Academy inks MOU with NEEV CREDIT
17th Mar 2025, 11:57 AM

The NEEV CREDIT has offered to grant financial assistance to parents of students or students studying in Educational Institute
Read More
Vantage Knowledge - Quarterly Results
14th Feb 2025, 17:52 PM

Read More

Vantage Knowledge Academy Ltd.

Educational Institutions

BSE: 539761 | NSE: Not Listed

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Top Investors:

Annual Reports:

News Update:

Vantage Knowledge Academy Ltd.

Educational Institutions

BSE: 539761 | NSE: Not Listed

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Top Investors:

Annual Reports:

News Update: