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

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,008.44
987.92
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,024.01
N/A
119.27

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

50.75
66.10
70.59

P:BV (Average)

8 Years
5 Years
3 Years

16.28
16.28
17.40

EV:EBITDA (Average)

8 Years
5 Years
3 Years

128.61
151.46
167.08

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 1.17 0.70 67.14% 0.50 0.92 -45.65% 2.01 1.42 41.55% 0.68 0.17 300.00%
Expenses 0.07 0.31 -77.42% 0.13 0.16 -18.75% 2.20 0.38 478.95% 0.12 0.11 9.09%
EBITDA 1.10 0.39 182.05% 0.37 0.76 -51.32% -0.19 1.04 - 0.56 0.05 1,020.00%
EBIDTM 94.10% 55.40% 73.40% 82.08% -9.47% 73.32% 82.28% 33.13%
Other Income 0.09 0.00 0 0.05 0.02 150.00% 0.38 0.07 442.86% 0.01 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 0.01 0.01 0.00% 0.00 0.00 0 0.00 0.01 -100.00% 0.00 0.00 0
PBT 1.18 0.38 210.53% 0.42 0.78 -46.15% 0.19 1.09 -82.57% 0.58 0.06 866.67%
Tax 0.32 0.10 220.00% 0.00 0.20 -100.00% 0.00 0.37 -100.00% 0.00 0.00 0
PAT 0.86 0.28 207.14% 0.42 0.58 -27.59% 0.19 0.72 -73.61% 0.58 0.06 866.67%
PATM 73.16% 40.34% 83.20% 62.65% 9.22% 50.81% 84.33% 33.13%
EPS 0.08 0.02 300.00% 0.04 0.05 -20.00% 0.02 0.06 -66.67% 0.05 0.00 0

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 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 4.36 4.32 2.04 0.37 0.38 0.31 0.19 0.16 0.22 0.21 0.21 Net Sales Growth 35.83% 111.76% 451.35% -2.63% 22.58% 63.16% 18.75% -27.27% 4.76% 0% Cost Of Goods Sold 0.86 0.95 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 3.50 3.36 2.04 0.37 0.38 0.31 0.19 0.16 0.22 0.21 0.21 GP Margin 80.23% 77.78% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 2.52 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 1.84 1.53 1.34 0.05 0.04 -0.15 0.01 -0.09 -0.11 -0.08 -0.11 EBITDA Margin 42.20% 35.42% 65.69% 13.51% 10.53% -48.39% 5.26% -56.25% -50.0% -38.10% -52.38% Other Income 0.53 0.41 0.08 0.28 0.05 0.15 0.19 0.04 0.08 0.00 0.00 Interest 0.00 0.00 0.00 0.03 0.00 0.00 0.01 0.00 0.00 0.00 0.00 Depreciation 0.01 0.01 0.01 0.00 0.01 0.17 0.17 0.20 0.21 0.20 0.21 PBT 2.37 1.92 1.40 0.31 0.09 -0.17 0.01 -0.25 -0.24 -0.29 -0.32 Tax 0.32 0.53 0.40 0.09 0.02 0.00 0.00 -0.01 0.00 -0.01 -0.01 Tax Rate 13.50% 27.60% 28.57% 29.03% 22.22% 0.00% 0.00% 4.00% 0.00% 3.45% 3.13% PAT 2.05 1.39 1.01 0.22 0.07 -0.17 0.01 -0.24 -0.23 -0.28 -0.31 PAT before Minority Interest 2.05 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 47.02% 32.18% 49.51% 59.46% 18.42% -54.84% 5.26% -150.0% -104.55% -133.33% -147.62% PAT Growth 25.00% 37.62% 359.09% 214.29% - - - - - - EPS 0.18 0.12 0.09 0.02 0.01 -0.01 0.00 -0.02 -0.02 -0.02 -0.03

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.) 1.37 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 enters into agreement with Ryan Innovative Education
19th Nov 2024, 14:24 PM

This tie-up will enable the training for above programs to be delivered across India, enhancing access to world-class professional education with global opportunities
Read More
Vantage Knowledge Academy inks pact with Veena College of Commerce & Science
23rd Oct 2024, 16:00 PM

This agreement aims to collaboratively offer a range of innovative educational programs on its upcoming eLearning platform Vantage Pro
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: