Nifty
Sensex
:
:
24800.85
81343.46
187.85 (0.76%)
626.91 (0.78%)

Educational Institutions

Rating :
57/99

BSE: 533287 | NSE: ZEELEARN

7.90
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  8.10
  •  8.15
  •  7.90
  •  8.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  251600
  •  20.27
  •  9.70
  •  2.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 281.74
  • 1.73
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 588.52
  • N/A
  • 1.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 15.05%
  • 28.95%
  • 45.73%
  • FII
  • DII
  • Others
  • 5.99%
  • 0.01%
  • 4.27%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.33
  • -8.92
  • 8.03

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.60
  • -30.67
  • -10.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 72.15
  • -
  • 269.50

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.60
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -283.95
  • -451.96
  • -760.05

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.95
  • 7.65
  • 9.62

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
116.47
111.03
4.90%
67.73
54.73
23.75%
66.44
72.49
-8.35%
105.63
85.92
22.94%
Expenses
64.98
131.38
-50.54%
45.45
44.54
2.04%
63.02
55.06
14.46%
86.39
67.93
27.18%
EBITDA
51.48
-20.34
-
22.28
10.19
118.65%
3.41
17.43
-80.44%
19.24
17.99
6.95%
EBIDTM
44.21%
-18.32%
32.90%
18.61%
5.14%
24.05%
18.22%
20.94%
Other Income
6.55
8.38
-21.84%
-4.52
3.68
-
9.23
3.03
204.62%
10.66
5.15
106.99%
Interest
10.01
11.00
-9.00%
10.99
11.33
-3.00%
8.95
10.68
-16.20%
11.81
10.54
12.05%
Depreciation
4.20
8.30
-49.40%
6.45
8.44
-23.58%
6.60
7.58
-12.93%
6.83
7.77
-12.10%
PBT
182.29
-296.43
-
0.33
-162.53
-
-17.41
2.20
-
11.27
4.84
132.85%
Tax
12.91
1.20
975.83%
2.27
0.81
180.25%
0.90
2.38
-62.18%
4.70
5.28
-10.98%
PAT
169.38
-297.62
-
-1.94
-163.34
-
-18.31
-0.18
-
6.56
-0.45
-
PATM
145.43%
-268.05%
-2.86%
-298.46%
-27.56%
-0.24%
6.21%
-0.52%
EPS
5.19
-8.74
-
0.03
-4.94
-
-0.50
0.07
-
0.26
0.01
2,500.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
356.27
324.17
247.88
257.12
514.83
517.25
268.84
180.49
151.57
127.78
121.32
Net Sales Growth
9.90%
30.78%
-3.59%
-50.06%
-0.47%
92.40%
48.95%
19.08%
18.62%
5.32%
 
Cost Of Goods Sold
63.61
56.78
20.92
14.89
27.82
39.48
39.94
32.10
35.43
29.39
21.70
Gross Profit
292.66
267.39
226.97
242.24
487.02
477.77
228.89
148.39
116.13
98.39
99.62
GP Margin
82.14%
82.48%
91.56%
94.21%
94.60%
92.37%
85.14%
82.22%
76.62%
77.00%
82.11%
Total Expenditure
259.84
298.90
200.48
214.03
346.44
359.54
166.76
121.36
115.56
97.17
109.17
Power & Fuel Cost
-
0.04
0.10
0.33
0.33
6.17
0.43
0.36
0.46
0.29
0.32
% Of Sales
-
0.01%
0.04%
0.13%
0.06%
1.19%
0.16%
0.20%
0.30%
0.23%
0.26%
Employee Cost
-
103.82
94.17
103.55
141.38
139.81
75.50
26.97
24.65
24.60
30.93
% Of Sales
-
32.03%
37.99%
40.27%
27.46%
27.03%
28.08%
14.94%
16.26%
19.25%
25.49%
Manufacturing Exp.
-
41.09
34.27
42.36
109.73
70.63
5.12
3.28
3.00
3.20
3.69
% Of Sales
-
12.68%
13.83%
16.47%
21.31%
13.65%
1.90%
1.82%
1.98%
2.50%
3.04%
General & Admin Exp.
-
28.47
21.76
18.07
34.55
70.50
26.42
26.06
21.75
17.64
19.44
% Of Sales
-
8.78%
8.78%
7.03%
6.71%
13.63%
9.83%
14.44%
14.35%
13.80%
16.02%
Selling & Distn. Exp.
-
26.13
11.28
8.95
19.10
27.19
16.24
19.66
21.48
20.57
30.66
% Of Sales
-
8.06%
4.55%
3.48%
3.71%
5.26%
6.04%
10.89%
14.17%
16.10%
25.27%
Miscellaneous Exp.
-
42.57
17.98
25.87
13.53
5.77
3.09
12.93
8.79
1.49
30.66
% Of Sales
-
13.13%
7.25%
10.06%
2.63%
1.12%
1.15%
7.16%
5.80%
1.17%
1.99%
EBITDA
96.41
25.27
47.40
43.09
168.39
157.71
102.08
59.13
36.01
30.61
12.15
EBITDA Margin
27.06%
7.80%
19.12%
16.76%
32.71%
30.49%
37.97%
32.76%
23.76%
23.96%
10.01%
Other Income
21.92
20.24
34.38
56.33
41.55
32.00
3.70
3.79
9.24
3.84
3.02
Interest
41.76
43.55
44.25
51.49
59.05
47.31
19.11
20.72
19.98
15.20
9.75
Depreciation
24.08
32.09
36.69
49.95
64.11
27.89
11.12
9.80
10.19
9.35
7.36
PBT
176.48
-30.13
0.83
-2.02
86.79
114.52
75.56
32.41
15.08
9.89
-1.94
Tax
20.78
9.67
13.99
19.13
30.53
31.14
26.28
-1.10
0.00
0.00
0.00
Tax Rate
11.77%
-2.14%
1685.54%
-947.03%
54.87%
27.19%
34.78%
-3.39%
0.00%
0.00%
0.00%
PAT
155.69
-443.43
-2.73
-8.79
43.69
76.10
49.28
33.51
15.08
9.89
-1.94
PAT before Minority Interest
162.74
-461.59
-13.16
-21.15
25.11
83.37
49.28
33.51
15.08
9.89
-1.94
Minority Interest
7.05
18.16
10.43
12.36
18.58
-7.27
0.00
0.00
0.00
0.00
0.00
PAT Margin
43.70%
-136.79%
-1.10%
-3.42%
8.49%
14.71%
18.33%
18.57%
9.95%
7.74%
-1.60%
PAT Growth
133.73%
-
-
-
-42.59%
54.42%
47.06%
122.21%
52.48%
-
 
EPS
4.77
-13.60
-0.08
-0.27
1.34
2.33
1.51
1.03
0.46
0.30
-0.06

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
19.24
462.55
464.27
470.78
431.15
353.39
292.52
250.19
233.87
223.13
Share Capital
32.61
32.61
32.61
32.61
32.61
32.59
32.26
32.06
32.00
31.93
Total Reserves
-18.95
423.89
425.52
433.40
393.21
315.57
254.62
218.13
201.87
191.19
Non-Current Liabilities
370.33
357.31
400.82
454.80
478.87
477.88
337.25
355.14
297.88
284.60
Secured Loans
135.88
133.58
165.30
197.51
320.54
228.85
227.28
346.00
295.98
282.33
Unsecured Loans
112.45
94.98
85.37
76.61
14.86
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
3.09
5.39
6.46
6.36
5.13
1.60
1.55
1.49
1.52
1.47
Current Liabilities
429.64
409.86
377.74
347.63
296.22
101.22
106.28
99.76
151.20
101.85
Trade Payables
70.20
73.74
92.16
57.71
47.63
8.01
12.41
9.21
13.26
8.72
Other Current Liabilities
218.66
193.70
173.25
241.50
202.67
77.21
76.80
64.17
103.70
92.69
Short Term Borrowings
128.13
136.12
105.62
43.85
43.62
13.00
11.67
25.61
33.81
0.00
Short Term Provisions
12.64
6.29
6.71
4.57
2.31
3.01
5.39
0.78
0.43
0.44
Total Liabilities
940.74
1,369.41
1,392.92
1,435.52
1,387.28
932.49
736.05
705.09
682.95
609.58
Net Block
102.19
438.49
474.76
774.49
712.15
178.53
129.32
113.83
94.42
39.38
Gross Block
559.14
600.19
630.82
953.72
828.88
199.42
139.09
146.06
116.47
52.24
Accumulated Depreciation
133.80
161.71
156.06
179.23
116.73
20.89
9.77
32.23
22.04
12.86
Non Current Assets
780.55
1,172.69
1,190.59
1,276.27
1,174.26
852.73
640.46
622.67
615.58
543.04
Capital Work in Progress
374.17
365.22
52.58
59.46
56.44
84.30
92.75
477.82
444.48
432.18
Non Current Investment
0.00
0.00
0.00
295.54
289.29
357.95
392.03
0.00
0.00
0.00
Long Term Loans & Adv.
78.47
132.80
113.36
140.46
92.25
223.92
18.38
24.44
68.87
67.72
Other Non Current Assets
0.02
0.03
0.07
6.31
24.13
8.02
7.98
6.58
7.81
3.75
Current Assets
160.18
196.73
202.32
159.25
213.02
79.76
95.58
82.41
67.36
66.52
Current Investments
0.00
0.00
0.00
10.52
2.11
13.89
6.31
9.53
3.77
4.64
Inventories
26.20
4.93
10.66
17.70
13.14
9.34
13.66
10.94
27.41
19.24
Sundry Debtors
26.38
103.00
91.36
66.71
52.54
15.07
49.84
29.76
16.11
12.86
Cash & Bank
34.99
31.88
13.26
15.53
27.44
24.36
17.25
11.50
15.60
16.96
Other Current Assets
72.62
3.69
22.22
15.81
117.78
17.09
8.53
20.69
4.48
12.82
Short Term Loans & Adv.
62.79
53.23
64.81
32.98
109.59
12.80
2.71
4.13
2.25
11.32
Net Current Assets
-269.45
-213.13
-175.42
-188.38
-83.20
-21.46
-10.70
-17.35
-83.84
-35.33
Total Assets
940.73
1,369.42
1,392.91
1,435.52
1,387.28
932.49
736.04
705.08
682.95
609.58

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
41.98
62.50
12.43
121.74
20.67
248.60
188.69
47.45
32.88
55.19
PBT
-451.92
0.83
-2.02
55.64
114.52
75.56
32.41
15.08
9.89
-1.94
Adjustment
517.43
61.46
74.06
101.24
58.05
30.23
33.54
21.60
23.86
17.21
Changes in Working Capital
-12.68
10.41
-53.38
-7.75
-122.65
169.53
129.27
13.17
2.99
41.15
Cash after chg. in Working capital
52.83
72.71
18.65
149.13
49.92
275.32
195.23
49.86
36.74
56.42
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.85
-10.20
-6.22
-27.40
-29.25
-26.72
-6.54
-2.41
-3.86
-1.23
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
-12.02
-5.64
14.26
15.39
-48.83
-227.38
-9.46
-42.36
-83.45
-114.40
Net Fixed Assets
-0.11
11.98
2.81
-28.33
-5.18
-1.27
23.34
-2.38
-2.47
25.28
Net Investments
258.29
-0.01
-0.01
-0.01
-265.37
23.53
-5.40
-18.51
-129.62
-100.36
Others
-270.20
-17.61
11.46
43.73
221.72
-249.64
-27.40
-21.47
48.64
-39.32
Cash from Financing Activity
-29.88
-36.90
-29.12
-149.73
27.26
-14.54
-173.12
-5.47
43.32
63.50
Net Cash Inflow / Outflow
0.07
19.97
-2.43
-12.61
-0.91
6.67
6.11
-0.38
-7.25
4.29
Opening Cash & Equivalents
25.63
5.66
8.09
20.70
21.61
14.94
8.83
11.88
22.85
12.67
Closing Cash & Equivalent
25.71
25.63
5.66
8.09
20.70
21.61
14.94
11.50
15.60
16.96

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
0.42
14.00
14.05
14.29
13.06
10.68
8.89
7.80
7.31
6.99
ROA
-39.96%
-0.95%
-1.50%
1.78%
7.19%
5.91%
4.65%
2.17%
1.53%
-0.34%
ROE
-196.35%
-2.88%
-4.58%
5.63%
21.54%
15.52%
12.48%
6.23%
4.33%
-1.13%
ROCE
-62.72%
5.26%
5.85%
13.47%
21.96%
16.38%
8.99%
5.64%
4.40%
1.56%
Fixed Asset Turnover
0.56
0.40
0.32
0.58
1.20
1.59
1.27
1.15
1.51
2.66
Receivable days
72.83
143.09
112.19
42.27
23.85
44.06
80.48
55.22
41.37
35.31
Inventory Days
17.52
11.47
20.13
10.93
7.93
15.61
24.87
46.17
66.63
44.59
Payable days
462.69
1447.55
1837.32
52.28
32.16
25.21
40.35
51.57
41.73
32.15
Cash Conversion Cycle
-372.33
-1292.98
-1705.00
0.93
-0.37
34.46
65.00
49.83
66.27
47.75
Total Debt/Equity
30.83
0.88
0.84
0.79
1.01
0.74
0.88
1.55
1.59
1.40
Interest Cover
-9.38
1.02
0.96
1.94
3.42
4.95
2.56
1.76
1.65
0.80

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.