Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Educational Institutions

Rating :
32/99

BSE: 533287 | NSE: ZEELEARN

15.85
26-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  14.85
  •  16.20
  •  14.50
  •  14.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6111026
  •  969.70
  •  20.15
  •  9.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 516.86
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 870.59
  • N/A
  • 1.11

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 26.17%
  • 30.61%
  • 18.26%
  • FII
  • DII
  • Others
  • 21.6%
  • 0.01%
  • 3.35%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.35
  • 27.71
  • 24.18

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 44.74
  • 36.14
  • 10.53

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 43.53
  • 23.71
  • -3.93

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.51
  • 19.50
  • 8.34

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.61
  • 2.74
  • 1.56

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.85
  • 14.85
  • 6.00

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
46.99
105.63
-55.51%
51.19
117.84
-56.56%
76.27
136.60
-44.17%
82.67
154.76
-46.58%
Expenses
52.91
88.04
-39.90%
43.79
73.61
-40.51%
56.34
84.78
-33.55%
60.98
100.00
-39.02%
EBITDA
-5.92
17.59
-
7.41
44.23
-83.25%
19.93
51.82
-61.54%
21.69
54.75
-60.38%
EBIDTM
-12.60%
16.65%
14.47%
37.53%
26.13%
37.93%
26.24%
35.38%
Other Income
15.03
9.75
54.15%
17.93
8.48
111.44%
13.40
11.81
13.46%
9.97
11.52
-13.45%
Interest
14.10
12.99
8.55%
12.28
15.30
-19.74%
12.69
15.96
-20.49%
12.43
14.80
-16.01%
Depreciation
10.28
19.28
-46.68%
12.68
15.05
-15.75%
13.20
14.83
-10.99%
13.79
14.95
-7.76%
PBT
-15.26
-36.08
-
0.38
22.35
-98.30%
7.43
32.84
-77.38%
5.44
36.53
-85.11%
Tax
11.70
6.14
90.55%
0.16
6.03
-97.35%
5.18
8.44
-38.63%
2.08
9.91
-79.01%
PAT
-26.96
-42.22
-
0.21
16.32
-98.71%
2.25
24.40
-90.78%
3.36
26.62
-87.38%
PATM
-57.38%
-39.97%
0.42%
13.85%
2.94%
17.86%
4.06%
17.20%
EPS
-0.46
-0.55
-
-0.01
0.45
-
0.07
0.68
-89.71%
0.13
0.76
-82.89%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
257.12
514.83
517.25
268.84
180.49
151.57
127.78
121.32
100.81
61.00
Net Sales Growth
-50.06%
-0.47%
92.40%
48.95%
19.08%
18.62%
5.32%
20.35%
65.26%
 
Cost Of Goods Sold
14.88
27.82
39.48
39.94
32.10
35.43
29.39
21.70
18.23
14.21
Gross Profit
242.24
487.02
477.77
228.89
148.39
116.13
98.39
99.62
82.58
46.80
GP Margin
94.21%
94.60%
92.37%
85.14%
82.22%
76.62%
77.00%
82.11%
81.92%
76.72%
Total Expenditure
214.02
346.44
359.54
166.76
121.36
115.56
97.17
109.17
108.64
85.56
Power & Fuel Cost
-
0.33
6.17
0.43
0.36
0.46
0.29
0.32
0.31
0.51
% Of Sales
-
0.06%
1.19%
0.16%
0.20%
0.30%
0.23%
0.26%
0.31%
0.84%
Employee Cost
-
139.47
139.81
75.50
26.97
24.65
24.60
30.93
33.11
24.09
% Of Sales
-
27.09%
27.03%
28.08%
14.94%
16.26%
19.25%
25.49%
32.84%
39.49%
Manufacturing Exp.
-
109.73
70.63
5.12
3.28
3.00
3.20
3.69
4.32
2.70
% Of Sales
-
21.31%
13.65%
1.90%
1.82%
1.98%
2.50%
3.04%
4.29%
4.43%
General & Admin Exp.
-
36.46
70.50
26.42
26.06
21.75
17.64
19.44
17.35
13.21
% Of Sales
-
7.08%
13.63%
9.83%
14.44%
14.35%
13.80%
16.02%
17.21%
21.66%
Selling & Distn. Exp.
-
19.10
27.19
16.24
19.66
21.48
20.57
30.66
30.79
24.85
% Of Sales
-
3.71%
5.26%
6.04%
10.89%
14.17%
16.10%
25.27%
30.54%
40.74%
Miscellaneous Exp.
-
13.53
5.77
3.09
12.93
8.79
1.49
2.42
4.53
6.00
% Of Sales
-
2.63%
1.12%
1.15%
7.16%
5.80%
1.17%
1.99%
4.49%
9.84%
EBITDA
43.11
168.39
157.71
102.08
59.13
36.01
30.61
12.15
-7.83
-24.56
EBITDA Margin
16.77%
32.71%
30.49%
37.97%
32.76%
23.76%
23.96%
10.01%
-7.77%
-40.26%
Other Income
56.33
41.55
32.00
3.70
3.79
9.24
3.84
3.02
0.62
3.40
Interest
51.50
59.05
47.31
19.11
20.72
19.98
15.20
9.75
6.16
3.27
Depreciation
49.95
64.11
27.89
11.12
9.80
10.19
9.35
7.36
6.63
3.02
PBT
-2.01
86.79
114.52
75.56
32.41
15.08
9.89
-1.94
-20.00
-27.45
Tax
19.12
30.53
31.14
26.28
-1.10
0.00
0.00
0.00
1.42
0.17
Tax Rate
-951.24%
54.87%
27.19%
34.78%
-3.39%
0.00%
0.00%
0.00%
-7.10%
-0.62%
PAT
-21.14
43.69
76.10
49.28
33.51
15.08
9.89
-1.94
-21.41
-27.62
PAT before Minority Interest
-8.78
25.11
83.37
49.28
33.51
15.08
9.89
-1.94
-21.41
-27.62
Minority Interest
12.36
18.58
-7.27
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-8.22%
8.49%
14.71%
18.33%
18.57%
9.95%
7.74%
-1.60%
-21.24%
-45.28%
PAT Growth
-184.16%
-42.59%
54.42%
47.06%
122.21%
52.48%
-
-
-
 
EPS
-0.65
1.34
2.33
1.51
1.03
0.46
0.30
-0.06
-0.66
-0.85

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
470.78
431.15
353.39
292.52
250.19
233.87
223.13
119.47
140.23
Share Capital
32.61
32.61
32.59
32.26
32.06
32.00
31.93
26.30
26.27
Total Reserves
433.40
393.21
315.57
254.62
218.13
201.87
191.19
93.16
113.95
Non-Current Liabilities
454.80
478.87
477.88
337.25
355.14
297.88
284.60
248.97
132.22
Secured Loans
197.51
320.54
228.85
227.28
346.00
295.98
282.33
239.72
120.00
Unsecured Loans
76.61
14.86
0.00
0.00
0.00
0.00
0.00
0.00
12.28
Long Term Provisions
6.36
5.13
1.60
1.55
1.49
1.52
1.47
1.23
0.96
Current Liabilities
347.63
296.22
101.22
106.28
99.76
151.20
101.85
160.08
79.15
Trade Payables
51.93
47.63
8.01
12.41
9.21
13.26
8.72
9.61
4.90
Other Current Liabilities
247.29
202.67
77.21
76.80
64.17
103.70
92.69
150.07
73.87
Short Term Borrowings
43.85
43.62
13.00
11.67
25.61
33.81
0.00
0.00
0.00
Short Term Provisions
4.57
2.31
3.01
5.39
0.78
0.43
0.44
0.40
0.38
Total Liabilities
1,435.52
1,387.28
932.49
736.05
705.09
682.95
609.58
528.52
351.60
Net Block
774.49
712.15
178.53
129.32
113.83
94.42
39.38
28.62
17.29
Gross Block
953.72
828.88
199.42
139.09
146.06
116.47
52.24
38.86
21.03
Accumulated Depreciation
179.23
116.73
20.89
9.77
32.23
22.04
12.86
10.24
3.74
Non Current Assets
1,276.27
1,174.26
852.73
640.46
622.67
615.58
543.04
489.73
320.69
Capital Work in Progress
59.46
56.44
84.30
92.75
477.82
444.48
432.18
301.50
193.73
Non Current Investment
295.54
289.29
357.95
392.03
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
140.46
92.25
223.92
18.38
24.44
68.87
67.72
159.57
107.38
Other Non Current Assets
6.31
24.13
8.02
7.98
6.58
7.81
3.75
0.05
2.30
Current Assets
159.25
213.02
79.76
95.58
82.41
67.36
66.52
38.78
30.87
Current Investments
10.52
2.11
13.89
6.31
9.53
3.77
4.64
0.00
0.00
Inventories
17.70
13.14
9.34
13.66
10.94
27.41
19.24
10.40
8.73
Sundry Debtors
66.71
52.54
15.07
49.84
29.76
16.11
12.86
10.61
4.28
Cash & Bank
15.53
27.44
24.36
17.25
11.50
15.60
16.96
14.64
14.43
Other Current Assets
48.79
8.19
4.29
5.82
20.69
4.48
12.82
3.13
3.43
Short Term Loans & Adv.
32.98
109.59
12.80
2.71
4.13
2.25
11.32
2.05
3.11
Net Current Assets
-188.38
-83.20
-21.46
-10.70
-17.35
-83.84
-35.33
-121.30
-48.29
Total Assets
1,435.52
1,387.28
932.49
736.04
705.08
682.95
609.58
528.51
351.60

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
121.74
20.67
248.60
188.69
47.45
32.88
55.19
-4.86
-32.59
PBT
55.64
114.52
75.56
32.41
15.08
9.89
-1.94
-20.00
-27.45
Adjustment
134.13
58.05
30.23
33.54
21.60
23.86
17.21
15.89
5.22
Changes in Working Capital
-40.64
-122.65
169.53
129.27
13.17
2.99
41.15
0.36
-9.78
Cash after chg. in Working capital
149.13
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
0.00
Tax Paid
-27.40
-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
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
15.39
-48.83
-227.38
-9.46
-42.36
-83.45
-114.40
-168.28
-35.18
Net Fixed Assets
-28.33
-5.18
-1.27
23.34
-2.38
-2.47
25.28
-20.11
Net Investments
-0.01
-265.37
23.53
-5.40
-18.51
-129.62
-100.36
-106.00
Others
43.73
221.72
-249.64
-27.40
-21.47
48.64
-39.32
-42.17
Cash from Financing Activity
-149.73
27.26
-14.54
-173.12
-5.47
43.32
63.50
171.96
78.12
Net Cash Inflow / Outflow
-12.61
-0.91
6.67
6.11
-0.38
-7.25
4.29
-1.19
10.35
Opening Cash & Equivalents
20.70
21.61
14.94
8.83
11.88
22.85
12.67
15.83
4.09
Closing Cash & Equivalent
8.09
20.70
21.61
14.94
11.50
15.60
16.96
14.64
14.43

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
14.29
13.06
10.68
8.89
7.80
7.31
6.99
4.54
5.34
ROA
1.78%
7.19%
5.91%
4.65%
2.17%
1.53%
-0.34%
-4.87%
-7.85%
ROE
5.63%
21.54%
15.52%
12.48%
6.23%
4.33%
-1.13%
-16.49%
-19.70%
ROCE
13.47%
21.96%
16.38%
8.99%
5.64%
4.40%
1.56%
-3.56%
-7.78%
Fixed Asset Turnover
0.58
1.20
1.59
1.27
1.15
1.51
2.66
3.37
2.90
Receivable days
42.27
23.85
44.06
80.48
55.22
41.37
35.31
26.95
25.59
Inventory Days
10.93
7.93
15.61
24.87
46.17
66.63
44.59
34.63
52.23
Payable days
49.41
32.16
25.21
40.35
51.57
41.73
32.15
27.85
23.99
Cash Conversion Cycle
3.80
-0.37
34.46
65.00
49.83
66.27
47.75
33.74
53.83
Total Debt/Equity
0.79
1.01
0.74
0.88
1.55
1.59
1.40
2.91
1.22
Interest Cover
1.94
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.