Nifty
Sensex
:
:
13113.75
44618.04
4.70 (0.04%)
-37.40 (-0.08%)

Educational Institutions

Rating :
N/A

BSE: 533287 | NSE: ZEELEARN

12.65
02-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  12.65
  •  13.00
  •  12.55
  •  12.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1549978
  •  198.49
  •  20.90
  •  10.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 412.83
  • 6.02
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 817.07
  • 0.79%
  • 0.86

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 37.18%
  • 24.01%
  • 14.37%
  • FII
  • DII
  • Others
  • 21.6%
  • 0.01%
  • 2.83%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 11.53
  • 9.34

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 30.28
  • 18.14

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 45.02
  • 19.19

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.27
  • 23.38
  • 10.50

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.93
  • 3.19
  • 2.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.25
  • 18.80
  • 9.02

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
0.00
154.76
-100.00%
105.63
165.35
-36.12%
117.84
112.71
4.55%
136.60
126.05
8.37%
Expenses
0.00
100.00
-100.00%
88.04
113.41
-22.37%
73.61
82.74
-11.03%
84.79
92.75
-8.58%
EBITDA
0.00
54.75
-100.00%
17.59
51.93
-66.13%
44.23
29.98
47.53%
51.82
33.30
55.62%
EBIDTM
0.00%
35.38%
16.65%
31.41%
37.53%
26.59%
37.93%
26.42%
Other Income
0.00
11.52
-100.00%
9.75
10.69
-8.79%
8.48
8.42
0.71%
11.81
6.88
71.66%
Interest
0.00
14.80
-100.00%
12.99
13.45
-3.42%
15.30
12.27
24.69%
15.96
11.88
34.34%
Depreciation
0.00
14.95
-100.00%
19.28
7.46
158.45%
15.05
7.87
91.23%
14.83
7.95
86.54%
PBT
0.00
36.54
-100.00%
-36.08
41.72
-
22.35
18.25
22.47%
32.84
20.35
61.38%
Tax
0.00
9.91
-100.00%
6.14
10.44
-41.19%
6.03
4.32
39.58%
8.44
6.25
35.04%
PAT
0.00
26.62
-100.00%
-42.22
31.28
-
16.32
13.93
17.16%
24.40
14.09
73.17%
PATM
0.00%
17.20%
-39.97%
18.92%
13.85%
12.36%
17.86%
11.18%
EPS
0.00
0.82
-100.00%
-1.29
0.96
-
0.50
0.43
16.28%
0.75
0.43
74.42%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
514.83
517.25
268.84
180.49
151.57
127.78
121.32
100.81
61.00
Net Sales Growth
-0.47%
92.40%
48.95%
19.08%
18.62%
5.32%
20.35%
65.26%
 
Cost Of Goods Sold
27.81
39.48
39.94
32.10
35.43
29.39
21.70
18.23
14.21
Gross Profit
487.02
477.77
228.89
148.39
116.13
98.39
99.62
82.58
46.80
GP Margin
94.60%
92.37%
85.14%
82.22%
76.62%
77.00%
82.11%
81.92%
76.72%
Total Expenditure
346.44
359.52
166.76
121.36
115.56
97.17
109.17
108.64
85.56
Power & Fuel Cost
-
6.17
0.55
0.36
0.46
0.29
0.32
0.31
0.51
% Of Sales
-
1.19%
0.20%
0.20%
0.30%
0.23%
0.26%
0.31%
0.84%
Employee Cost
-
141.06
75.50
26.97
24.65
24.60
30.93
33.11
24.09
% Of Sales
-
27.27%
28.08%
14.94%
16.26%
19.25%
25.49%
32.84%
39.49%
Manufacturing Exp.
-
70.63
2.51
3.28
3.00
3.20
3.69
4.32
2.70
% Of Sales
-
13.65%
0.93%
1.82%
1.98%
2.50%
3.04%
4.29%
4.43%
General & Admin Exp.
-
65.87
28.92
26.06
21.75
17.64
19.44
17.35
13.21
% Of Sales
-
12.73%
10.76%
14.44%
14.35%
13.80%
16.02%
17.21%
21.66%
Selling & Distn. Exp.
-
27.19
16.24
19.66
21.48
20.57
30.66
30.79
24.85
% Of Sales
-
5.26%
6.04%
10.89%
14.17%
16.10%
25.27%
30.54%
40.74%
Miscellaneous Exp.
-
9.14
3.09
12.93
8.79
1.49
2.42
4.53
6.00
% Of Sales
-
1.77%
1.15%
7.16%
5.80%
1.17%
1.99%
4.49%
9.84%
EBITDA
168.39
157.73
102.08
59.13
36.01
30.61
12.15
-7.83
-24.56
EBITDA Margin
32.71%
30.49%
37.97%
32.76%
23.76%
23.96%
10.01%
-7.77%
-40.26%
Other Income
41.56
32.00
3.70
3.79
9.24
3.84
3.02
0.62
3.40
Interest
59.05
47.31
19.11
20.72
19.98
15.20
9.75
6.16
3.27
Depreciation
64.11
27.89
11.12
9.80
10.19
9.35
7.36
6.63
3.02
PBT
55.65
114.53
75.56
32.41
15.08
9.89
-1.94
-20.00
-27.45
Tax
30.52
31.15
26.28
-1.10
0.00
0.00
0.00
1.42
0.17
Tax Rate
54.84%
27.20%
34.78%
-3.39%
0.00%
0.00%
0.00%
-7.10%
-0.62%
PAT
25.12
76.12
49.28
33.51
15.08
9.89
-1.94
-21.41
-27.62
PAT before Minority Interest
43.69
83.39
49.28
33.51
15.08
9.89
-1.94
-21.41
-27.62
Minority Interest
18.57
-7.27
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
4.88%
14.72%
18.33%
18.57%
9.95%
7.74%
-1.60%
-21.24%
-45.28%
PAT Growth
-69.87%
54.46%
47.06%
122.21%
52.48%
-
-
-
 
EPS
0.77
2.33
1.51
1.03
0.46
0.30
-0.06
-0.66
-0.85

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
431.15
353.39
292.52
250.19
233.87
223.13
119.47
140.23
Share Capital
32.61
32.59
32.26
32.06
32.00
31.93
26.30
26.27
Total Reserves
393.21
315.57
254.62
218.13
201.87
191.19
93.16
113.95
Non-Current Liabilities
478.87
477.88
337.25
355.14
297.88
284.60
248.97
132.22
Secured Loans
320.54
228.85
227.28
346.00
295.98
282.33
239.72
120.00
Unsecured Loans
14.86
0.00
0.00
0.00
0.00
0.00
0.00
12.28
Long Term Provisions
5.13
1.60
1.55
1.49
1.52
1.47
1.23
0.96
Current Liabilities
296.22
101.22
106.28
99.76
151.20
101.85
160.08
79.15
Trade Payables
47.63
8.01
12.41
9.21
13.26
8.72
9.61
4.90
Other Current Liabilities
202.67
77.21
76.80
64.17
103.70
92.69
150.07
73.87
Short Term Borrowings
43.62
13.00
11.67
25.61
33.81
0.00
0.00
0.00
Short Term Provisions
2.31
3.01
5.39
0.78
0.43
0.44
0.40
0.38
Total Liabilities
1,387.28
932.49
736.05
705.09
682.95
609.58
528.52
351.60
Net Block
443.90
23.41
17.73
113.83
94.42
39.38
28.62
17.29
Gross Block
537.47
31.91
22.20
146.06
116.47
52.24
38.86
21.03
Accumulated Depreciation
93.57
8.50
4.47
32.23
22.04
12.86
10.24
3.74
Non Current Assets
1,174.26
852.73
640.46
622.67
615.58
543.04
489.73
320.69
Capital Work in Progress
56.44
84.30
92.75
477.82
444.48
432.18
301.50
193.73
Non Current Investment
557.53
513.07
503.62
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
92.25
23.92
18.38
24.44
68.87
67.72
159.57
107.38
Other Non Current Assets
24.13
208.02
7.98
6.58
7.81
3.75
0.05
2.30
Current Assets
213.02
79.76
95.58
82.41
67.36
66.52
38.78
30.87
Current Investments
2.11
13.89
6.31
9.53
3.77
4.64
0.00
0.00
Inventories
13.14
9.34
13.66
10.94
27.41
19.24
10.40
8.73
Sundry Debtors
52.54
15.07
49.84
29.76
16.11
12.86
10.61
4.28
Cash & Bank
27.44
24.36
17.25
11.50
15.60
16.96
14.64
14.43
Other Current Assets
117.78
4.29
5.82
16.56
4.48
12.82
3.13
3.43
Short Term Loans & Adv.
103.89
12.80
2.71
4.13
2.25
11.32
2.05
3.11
Net Current Assets
-83.20
-21.46
-10.70
-17.35
-83.84
-35.33
-121.30
-48.29
Total Assets
1,387.28
932.49
736.04
705.08
682.95
609.58
528.51
351.60

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
20.67
248.60
188.69
47.45
32.88
55.19
-4.86
-32.59
PBT
114.53
75.56
32.41
15.08
9.89
-1.94
-20.00
-27.45
Adjustment
43.54
30.23
33.54
21.60
23.86
17.21
15.89
5.22
Changes in Working Capital
-108.16
169.53
129.27
13.17
2.99
41.15
0.36
-9.78
Cash after chg. in Working capital
49.92
275.32
195.23
49.86
36.74
56.42
-3.75
-32.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-29.25
-26.72
-6.54
-2.41
-3.86
-1.23
-1.11
-0.58
Other Direct Exp. Paid
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
Cash From Investing Activity
-48.83
-227.38
-9.46
-42.36
-83.45
-114.40
-168.28
-35.18
Net Fixed Assets
-5.19
-1.27
23.40
-2.38
-2.47
25.28
-20.11
Net Investments
-265.37
23.53
-5.46
-18.51
-129.62
-100.36
-106.00
Others
221.73
-249.64
-27.40
-21.47
48.64
-39.32
-42.17
Cash from Financing Activity
27.26
-14.54
-173.12
-5.47
43.32
63.50
171.96
78.12
Net Cash Inflow / Outflow
-0.91
6.67
6.11
-0.38
-7.25
4.29
-1.19
10.35
Opening Cash & Equivalents
21.61
14.94
8.83
11.88
22.85
12.67
15.83
4.09
Closing Cash & Equivalent
20.70
21.61
14.94
11.50
15.60
16.96
14.64
14.43

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
13.06
10.68
8.89
7.80
7.31
6.99
4.54
5.34
ROA
7.19%
5.91%
4.65%
2.17%
1.53%
-0.34%
-4.87%
-7.85%
ROE
21.55%
15.52%
12.48%
6.23%
4.33%
-1.13%
-16.49%
-19.70%
ROCE
21.97%
16.38%
8.99%
5.64%
4.40%
1.56%
-3.56%
-7.78%
Fixed Asset Turnover
1.82
9.94
2.15
1.15
1.51
2.66
3.37
2.90
Receivable days
23.85
44.06
80.48
55.22
41.37
35.31
26.95
25.59
Inventory Days
7.93
15.61
24.87
46.17
66.63
44.59
34.63
52.23
Payable days
31.98
25.64
40.35
51.57
41.73
32.15
27.85
23.99
Cash Conversion Cycle
-0.20
34.03
65.00
49.83
66.27
47.75
33.74
53.83
Total Debt/Equity
1.01
0.74
0.88
1.55
1.59
1.40
2.91
1.22
Interest Cover
3.42
4.95
2.56
1.76
1.65
0.80
-2.24
-7.40

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.