Nifty

:

25637.80

Sensex

:

84058.90

88.80 (0.35%)
303.03 (0.36%)

Login

Nifty
Sensex

:
:

25637.80
84058.90

88.80 (0.35%)
303.03 (0.36%)

Veranda Learning Solutions Ltd.

Educational Institutions

Rating :

47/99

BSE: 543514 | NSE: VERANDA

Watchlist

NSE BSE

196.88

27-Jun-2025

Open
High
Low
Previous Close

200.76
200.76
196.62
196.93

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

16792
3317074.66
360.25
185.3

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,463.00
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,900.61
N/A
5.69

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
68.92

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
231.20
10.87

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
4.66

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
5.70

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 9.59 12.72 -24.61% 10.67 13.83 -22.85% 11.28 8.03 40.47% 9.54 4.82 97.93%
Expenses 32.54 6.42 406.85% 16.11 5.35 201.12% 6.22 4.53 37.31% 5.87 5.58 5.20%
EBITDA -22.95 6.31 - -5.44 8.48 - 5.06 3.50 44.57% 3.68 -0.76 -
EBIDTM -239.29% 49.56% -50.96% 61.34% 44.89% 43.61% 38.52% -15.75%
Other Income 36.72 8.69 322.55% 7.51 4.90 53.27% 6.79 3.20 112.19% 5.90 1.95 202.56%
Interest 10.30 5.99 71.95% 8.09 4.56 77.41% 6.53 1.39 369.78% 6.13 1.31 367.94%
Depreciation 1.34 1.50 -10.67% 6.99 0.62 1,027.42% 2.15 0.20 975.00% 1.74 0.20 770.00%
PBT 2.13 7.50 -71.60% -13.01 8.20 - 3.17 5.11 -37.96% 1.70 -0.32 -
Tax -5.42 -2.69 - 0.81 -0.11 - 2.53 -0.02 - -0.08 -0.02 -
PAT 7.55 10.19 -25.91% -13.81 8.31 - 0.64 5.13 -87.52% 1.78 -0.30 -
PATM 78.75% 80.12% -129.49% 60.09% 5.66% 63.85% 18.64% -6.30%
EPS 1.03 1.39 -25.90% -1.89 1.14 - 0.09 0.70 -87.14% 0.24 -0.04 -

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 114.11 102.61 11.21% 99.15 91.84 7.96% 138.62 98.37 40.92% 118.99 68.90 72.70%
Expenses 94.32 81.20 16.16% 131.78 78.17 68.58% 110.04 83.52 31.75% 98.81 64.84 52.39%
EBITDA 19.79 21.42 -7.61% -32.63 13.67 - 28.58 14.85 92.46% 20.17 4.06 396.80%
EBIDTM 17.34% 20.87% -32.91% 14.89% 20.62% 15.10% 16.95% 5.89%
Other Income 38.91 1.29 2,916.28% -0.77 3.51 - 1.83 1.90 -3.68% 7.43 1.58 370.25%
Interest 35.71 39.51 -9.62% 33.20 19.91 66.75% 33.23 10.31 222.31% 29.92 8.45 254.08%
Depreciation 17.66 23.86 -25.98% 139.54 17.70 688.36% 24.22 6.17 292.54% 22.33 18.96 17.77%
PBT 5.33 -40.65 - -206.14 -20.42 - -27.05 0.27 - -24.65 -21.76 -
Tax -3.03 -1.13 - -3.21 -3.71 - 3.32 1.80 84.44% 0.51 -2.44 -
PAT 8.36 -39.52 - -202.94 -16.71 - -30.37 -1.53 - -25.16 -19.33 -
PATM 7.32% -38.51% -204.68% -18.20% -21.91% -1.55% -21.14% -28.05%
EPS 0.65 -6.07 - -27.15 -2.49 - -4.21 -0.31 - -3.75 -3.14 -

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Net Sales 41.08 39.41 17.14 12.15 2.97 0.00 Net Sales Growth 4.26% 129.93% 41.07% 309.09% 0 Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 41.08 39.41 17.14 12.15 2.97 0.00 GP Margin 100.00% 100% 100% 100% 100% 0 Total Expenditure 60.74 21.87 44.14 17.65 4.14 0.20 Power & Fuel Cost - 0.17 0.20 0.33 0.18 0.00 % Of Sales - 0.43% 1.17% 2.72% 6.06% 0 Employee Cost - 12.61 10.96 7.26 1.66 0.00 % Of Sales - 32.00% 63.94% 59.75% 55.89% 0 Manufacturing Exp. - 0.70 0.20 1.25 0.52 0.00 % Of Sales - 1.78% 1.17% 10.29% 17.51% 0 General & Admin Exp. - 4.50 20.27 8.32 1.65 0.20 % Of Sales - 11.42% 118.26% 68.48% 55.56% 0 Selling & Distn. Exp. - 2.11 1.78 0.15 0.01 0.00 % Of Sales - 5.35% 10.39% 1.23% 0.34% 0 Miscellaneous Exp. - 1.79 10.73 0.33 0.10 0.00 % Of Sales - 4.54% 62.60% 2.72% 3.37% 0 EBITDA -19.65 17.54 -27.00 -5.50 -1.17 -0.20 EBITDA Margin -47.83% 44.51% -157.53% -45.27% -39.39% 0 Other Income 56.92 18.74 37.91 1.38 0.08 0.00 Interest 31.05 13.25 3.38 8.21 0.00 0.00 Depreciation 12.22 2.53 0.51 0.37 0.17 0.00 PBT -6.01 20.50 7.02 -12.70 -1.26 -0.20 Tax -2.16 -2.83 0.04 -0.05 -0.01 0.00 Tax Rate 35.94% -13.80% 0.57% 0.39% 0.79% 0.00% PAT -3.84 23.33 6.98 -12.65 -1.25 -0.20 PAT before Minority Interest -3.84 23.33 6.98 -12.65 -1.25 -0.20 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin -9.35% 59.20% 40.72% -104.12% -42.09% 0 PAT Growth -116.46% 234.24% - - - EPS -0.52 3.19 0.95 -1.73 -0.17 -0.03

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Net Sales 470.87 361.73 161.36 75.05 2.54 0.00 Net Sales Growth 30.18% 124.18% 115.00% 2854.72% 0 Cost Of Goods Sold 10.06 6.80 3.26 2.70 0.26 0.00 Gross Profit 460.81 354.93 158.09 72.35 2.29 0.00 GP Margin 97.86% 98.12% 97.97% 96.40% 90.16% 0 Total Expenditure 434.95 307.25 233.19 114.42 10.16 0.20 Power & Fuel Cost - 4.63 1.35 0.22 0.07 0.00 % Of Sales - 1.28% 0.84% 0.29% 2.76% 0 Employee Cost - 81.83 58.55 31.64 3.20 0.00 % Of Sales - 22.62% 36.29% 42.16% 125.98% 0 Manufacturing Exp. - 11.77 4.84 5.99 0.82 0.00 % Of Sales - 3.25% 3.00% 7.98% 32.28% 0 General & Admin Exp. - 105.39 86.23 27.86 2.96 0.20 % Of Sales - 29.13% 53.44% 37.12% 116.54% 0 Selling & Distn. Exp. - 87.54 71.65 44.11 2.58 0.00 % Of Sales - 24.20% 44.40% 58.77% 101.57% 0 Miscellaneous Exp. - 9.29 7.30 1.91 0.28 0.00 % Of Sales - 2.57% 4.52% 2.54% 11.02% 0 EBITDA 35.91 54.48 -71.83 -39.37 -7.62 -0.20 EBITDA Margin 7.63% 15.06% -44.52% -52.46% -300% 0 Other Income 47.40 8.29 38.56 0.55 0.00 0.00 Interest 132.06 78.65 10.70 8.57 0.03 0.00 Depreciation 203.75 65.37 45.46 13.82 0.63 0.00 PBT -252.51 -81.26 -89.43 -61.21 -8.28 -0.20 Tax -2.41 -5.15 -10.22 -2.71 -0.01 0.00 Tax Rate 0.95% 6.34% 11.43% 4.43% 0.12% 0.00% PAT -250.11 -79.71 -79.21 -58.49 -8.28 -0.20 PAT before Minority Interest -245.78 -76.11 -79.21 -58.49 -8.28 -0.20 Minority Interest 4.33 -3.60 0.00 0.00 0.00 0.00 PAT Margin -53.12% -22.04% -49.09% -77.93% -325.98% 0 PAT Growth 0.00% - - - - EPS -34.17 -10.89 -10.82 -7.99 -1.13 -0.03

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Shareholder's Funds 615.67 445.00 122.01 6.97 -0.29 Share Capital 69.20 61.57 41.18 7.00 0.00 Total Reserves 522.89 364.27 34.08 -1.54 -0.29 Non-Current Liabilities 171.60 73.84 129.90 0.03 0.00 Secured Loans 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 62.33 120.13 0.00 0.00 Long Term Provisions 0.60 0.19 0.22 0.04 0.00 Current Liabilities 80.70 5.06 99.69 7.25 0.29 Trade Payables 3.17 1.86 16.25 1.14 0.16 Other Current Liabilities 31.71 3.18 6.73 0.07 0.01 Short Term Borrowings 45.72 0.00 76.70 6.03 0.12 Short Term Provisions 0.10 0.01 0.01 0.00 0.00 Total Liabilities 867.97 523.90 351.60 14.25 0.00 Net Block 64.65 0.99 0.88 1.19 0.00 Gross Block 67.77 1.59 1.41 1.36 0.00 Accumulated Depreciation 3.13 0.60 0.54 0.17 0.00 Non Current Assets 744.78 406.59 212.19 4.71 0.00 Capital Work in Progress 4.09 0.00 0.00 0.00 0.00 Non Current Investment 659.32 404.35 209.64 3.52 0.00 Long Term Loans & Adv. 2.55 1.25 1.67 0.00 0.00 Other Non Current Assets 14.17 0.00 0.00 0.00 0.00 Current Assets 123.20 117.30 139.42 9.54 0.00 Current Investments 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 14.17 8.44 7.92 2.36 0.00 Cash & Bank 0.81 0.89 72.60 0.09 0.00 Other Current Assets 108.22 5.27 18.62 0.21 0.00 Short Term Loans & Adv. 106.48 102.71 40.27 6.88 0.00 Net Current Assets 42.49 112.25 39.72 2.29 -0.29 Total Assets 867.98 523.89 351.61 14.25 0.00

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Shareholder's Funds 377.06 305.94 76.98 -0.06 -0.29 Share Capital 69.20 61.57 41.18 7.00 0.00 Total Reserves 284.27 225.22 -18.80 -8.57 -0.29 Non-Current Liabilities 681.42 476.27 167.96 0.04 0.00 Secured Loans 146.05 77.01 2.08 0.00 0.00 Unsecured Loans 0.44 144.24 118.56 0.00 0.00 Long Term Provisions 3.63 2.07 1.13 0.05 0.00 Current Liabilities 563.66 104.51 135.05 11.53 0.29 Trade Payables 50.68 28.44 35.20 3.37 0.16 Other Current Liabilities 478.75 71.57 21.56 2.01 0.01 Short Term Borrowings 32.11 3.78 77.89 6.16 0.12 Short Term Provisions 2.13 0.72 0.40 0.00 0.00 Total Liabilities 1,622.14 886.72 379.99 11.51 0.00 Net Block 1,381.83 734.19 254.56 3.82 0.00 Gross Block 1,534.06 812.83 270.77 4.46 0.00 Accumulated Depreciation 152.23 78.64 16.20 0.63 0.00 Non Current Assets 1,461.05 751.12 258.63 6.45 0.00 Capital Work in Progress 9.89 2.74 0.00 2.17 0.00 Non Current Investment 4.73 0.01 0.00 0.00 0.00 Long Term Loans & Adv. 12.08 11.01 3.97 0.46 0.00 Other Non Current Assets 6.67 3.17 0.10 0.00 0.00 Current Assets 161.08 135.61 121.37 5.07 0.00 Current Investments 0.00 0.00 0.00 0.00 0.00 Inventories 2.48 1.32 0.64 0.72 0.00 Sundry Debtors 38.96 5.51 3.45 0.32 0.00 Cash & Bank 28.79 86.94 76.34 0.45 0.00 Other Current Assets 90.86 13.56 22.56 0.96 0.00 Short Term Loans & Adv. 63.88 28.28 18.38 2.62 0.00 Net Current Assets -402.58 31.09 -13.68 -6.47 -0.29 Total Assets 1,622.13 886.73 380.00 11.52 0.00

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Cash From Operating Activity 29.55 -42.32 -14.12 -3.89 -0.06 PBT 20.50 7.02 -12.70 -1.26 -0.20 Adjustment 7.49 -22.57 7.14 0.09 0.00 Changes in Working Capital 2.41 -27.23 -7.13 -2.50 0.13 Cash after chg. in Working capital 30.40 -42.78 -12.69 -3.67 -0.06 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.84 0.46 -1.44 -0.22 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -19.48 -225.97 -256.32 -8.96 0.00 Net Fixed Assets -70.27 -0.18 -0.05 -1.36 Net Investments -254.97 -194.71 -206.12 -3.52 Others 305.76 -31.08 -50.15 -4.08 Cash from Financing Activity -10.16 222.33 317.21 12.92 0.06 Net Cash Inflow / Outflow -0.09 -45.96 46.76 0.07 0.00 Opening Cash & Equivalents 0.87 46.83 0.07 0.00 0.00 Closing Cash & Equivalent 0.78 0.87 46.83 0.07 0.00

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Cash From Operating Activity 26.68 14.95 -39.29 -5.22 -0.06 PBT -81.26 -89.43 -61.21 -8.28 -0.20 Adjustment 142.09 20.23 28.08 2.17 0.00 Changes in Working Capital -33.93 89.06 -1.67 1.13 0.13 Cash after chg. in Working capital 26.90 19.86 -34.80 -4.99 -0.06 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.22 -4.91 -4.49 -0.23 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -232.35 -423.60 -226.43 -6.15 0.00 Net Fixed Assets -70.27 -0.18 -0.05 -1.36 Net Investments -254.97 -194.71 -206.12 -3.52 Others 92.89 -228.71 -20.26 -1.27 Cash from Financing Activity 139.36 363.33 312.66 11.79 0.06 Net Cash Inflow / Outflow -66.30 -45.32 46.94 0.42 0.00 Opening Cash & Equivalents 84.82 48.70 0.43 0.00 0.00 Closing Cash & Equivalent 19.71 84.82 48.70 0.43 0.00

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Book Value (Rs.) 85.56 69.16 18.28 0.19 -2932.00 ROA 3.35% 1.60% -6.92% -17.52% -754.50% ROE 4.58% 2.79% -31.35% -48.35% 0.00% ROCE 5.70% 2.51% -2.68% -19.59% 0.00% Fixed Asset Turnover 1.14 11.42 8.76 2.18 0.00 Receivable days 104.70 174.10 154.39 290.27 0.00 Inventory Days 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 0.00 Cash Conversion Cycle 104.70 174.10 154.39 290.27 0.00 Total Debt/Equity 0.10 0.15 2.66 1.11 -0.40 Interest Cover 2.55 3.08 -0.55 -2511.60 -1957.00

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Book Value (Rs.) 51.08 46.58 5.43 -0.06 -2930.00 ROA -6.07% -12.51% -29.88% -143.78% 0.00% ROE -23.78% -51.24% -562.32% 0.00% 0.00% ROCE -0.38% -19.27% -36.77% -278.74% 0.00% Fixed Asset Turnover 0.31 0.30 0.55 0.59 0.00 Receivable days 22.43 10.13 9.16 43.38 0.00 Inventory Days 1.92 2.21 3.31 99.74 0.00 Payable days 2124.23 3554.85 2607.71 2550.30 0.00 Cash Conversion Cycle -2099.88 -3542.51 -2595.25 -2407.19 0.00 Total Debt/Equity 1.28 0.80 9.08 -3.92 -0.40 Interest Cover -0.03 -7.36 -6.15 -264.52 0.00

Top Investors:

authum investment and infrastructure limited

amrit ramana prasad

ramana prasad a s

ujwal kumar pagariya

gkk capital markets private limited

parmar developers and properties private limited

Annual Reports:

News Update:

Veranda Learning Solutions’ arm signs MoU with NEMI Education
4th Apr 2025, 10:30 AM

This program is a significant step in bridging the skill gap and equipping aspiring professionals with industry-relevant expertise
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