Veranda Learning Solutions, 543514, VERANDA Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,557.86
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,977.95
N/A
6.07

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

-
-
4.54

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-5.50

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 10.67 13.83 -22.85% 11.28 8.03 40.47% 9.54 4.82 97.93% 12.72 4.92 158.54%
Expenses 16.11 5.35 201.12% 6.22 4.53 37.31% 5.87 5.58 5.20% 6.42 10.30 -37.67%
EBITDA -5.44 8.48 - 5.06 3.50 44.57% 3.68 -0.76 - 6.31 -5.38 -
EBIDTM -50.96% 61.34% 44.89% 43.61% 38.52% -15.75% 49.56% -109.27%
Other Income 7.51 4.90 53.27% 6.79 3.20 112.19% 5.90 1.95 202.56% 8.69 1.63 433.13%
Interest 8.09 4.56 77.41% 6.53 1.39 369.78% 6.13 1.31 367.94% 5.99 1.19 403.36%
Depreciation 6.99 0.62 1,027.42% 2.15 0.20 975.00% 1.74 0.20 770.00% 1.50 0.37 305.41%
PBT -13.01 8.20 - 3.17 5.11 -37.96% 1.70 -0.32 - 7.50 -5.29 -
Tax 0.81 -0.11 - 2.53 -0.02 - -0.08 -0.02 - -2.69 -0.03 -
PAT -13.81 8.31 - 0.64 5.13 -87.52% 1.78 -0.30 - 10.19 -5.27 -
PATM -129.49% 60.09% 5.66% 63.85% 18.64% -6.30% 80.12% -107.07%
EPS -1.93 1.16 - 0.09 0.72 -87.50% 0.25 -0.04 - 1.43 -0.74 -

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 99.15 91.84 7.96% 138.62 98.37 40.92% 118.99 68.90 72.70% 102.61 48.41 111.96%
Expenses 131.78 78.17 68.58% 110.04 83.52 31.75% 98.81 64.84 52.39% 81.20 69.00 17.68%
EBITDA -32.63 13.67 - 28.58 14.85 92.46% 20.17 4.06 396.80% 21.42 -20.59 -
EBIDTM -32.91% 14.89% 20.62% 15.10% 16.95% 5.89% 20.87% -42.54%
Other Income -0.77 3.51 - 1.83 1.90 -3.68% 7.43 1.58 370.25% 1.29 0.39 230.77%
Interest 33.20 19.91 66.75% 33.23 10.31 222.31% 29.92 8.45 254.08% 39.51 5.15 667.18%
Depreciation 139.54 17.70 688.36% 24.22 6.17 292.54% 22.33 18.96 17.77% 22.55 17.67 27.62%
PBT -206.14 -20.42 - -27.05 0.27 - -24.65 -21.76 - -39.34 -43.02 -
Tax -3.21 -3.71 - 3.32 1.80 84.44% 0.51 -2.44 - -0.80 -4.34 -
PAT -202.94 -16.71 - -30.37 -1.53 - -25.16 -19.33 - -38.54 -38.68 -
PATM -204.68% -18.20% -21.91% -1.55% -21.14% -28.05% -37.56% -79.90%
EPS -27.15 -2.49 - -4.21 -0.31 - -3.75 -3.14 - -5.93 -6.28 -

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Net Sales 44.21 39.41 17.14 12.15 2.97 0.00 Net Sales Growth 39.91% 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 44.21 39.41 17.14 12.15 2.97 0.00 GP Margin 100.00% 100% 100% 100% 100% 0 Total Expenditure 34.62 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 9.61 17.54 -27.00 -5.50 -1.17 -0.20 EBITDA Margin 21.74% 44.51% -157.53% -45.27% -39.39% 0 Other Income 28.89 18.74 37.91 1.38 0.08 0.00 Interest 26.74 13.25 3.38 8.21 0.00 0.00 Depreciation 12.38 2.53 0.51 0.37 0.17 0.00 PBT -0.64 20.50 7.02 -12.70 -1.26 -0.20 Tax 0.57 -2.83 0.04 -0.05 -0.01 0.00 Tax Rate -89.06% -13.80% 0.57% 0.39% 0.79% 0.00% PAT -1.20 23.33 6.98 -12.65 -1.25 -0.20 PAT before Minority Interest -1.20 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 -2.71% 59.20% 40.72% -104.12% -42.09% 0 PAT Growth -115.25% 234.24% - - - EPS -0.17 3.27 0.98 -1.77 -0.18 -0.03

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Net Sales 459.37 361.73 161.36 75.05 2.54 0.00 Net Sales Growth 49.38% 124.18% 115.00% 2854.72% 0 Cost Of Goods Sold 7.59 6.80 3.26 2.70 0.26 0.00 Gross Profit 451.78 354.93 158.09 72.35 2.29 0.00 GP Margin 98.35% 98.12% 97.97% 96.40% 90.16% 0 Total Expenditure 421.83 307.25 233.19 114.42 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 37.54 54.48 -71.83 -39.37 -7.62 -0.20 EBITDA Margin 8.17% 15.06% -44.52% -52.46% -300% 0 Other Income 9.78 8.29 38.56 0.55 0.00 0.00 Interest 135.86 78.65 10.70 8.57 0.03 0.00 Depreciation 208.64 65.37 45.46 13.82 0.63 0.00 PBT -297.18 -81.26 -89.43 -61.21 -8.28 -0.20 Tax -0.18 -5.15 -10.22 -2.71 -0.01 0.00 Tax Rate 0.06% 6.34% 11.43% 4.43% 0.12% 0.00% PAT -297.01 -79.71 -79.21 -58.49 -8.28 -0.20 PAT before Minority Interest -291.62 -76.11 -79.21 -58.49 -8.28 -0.20 Minority Interest 5.39 -3.60 0.00 0.00 0.00 0.00 PAT Margin -64.66% -22.04% -49.09% -77.93% -325.98% 0 PAT Growth 0.00% - - - - EPS -41.60 -11.16 -11.09 -8.19 -1.16 -0.03

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

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

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

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

gkk capital markets private limited

k venkatesh

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
Veranda Learning Solutions inks MoU with IIT Madras
7th Mar 2025, 09:09 AM

This partnership aims to deliver high-quality, accessible, and affordable education to aspirants for skill building
Read More
Veranda Learning Solutions acquires 40.41% stake in BB Publication
25th Feb 2025, 11:30 AM

Consequently, BB Publication has become an Associate Company of VLS
Read More
Veranda Learning Solutions acquires stake in BB Virtuals, Navkar Digital
24th Feb 2025, 10:59 AM

Veranda Learning will acquire an additional 10.59% stake in BB Virtuals by June 2025
Read More
Veranda Learning Sln - Quarterly Results
13th Feb 2025, 16:41 PM

Read More
Veranda Learning Solutions partners with Nursing Europe AS
29th Jan 2025, 14:51 PM

This partnership is projected to generate significant revenue, with estimates of over Rs 200 crore in the next 3-5 years by placing more than 2000 students
Read More

Veranda Learning Solutions Ltd.

Educational Institutions

BSE: 543514 | NSE: VERANDA

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

Consolidated 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:

Veranda Learning Solutions Ltd.

Educational Institutions

BSE: 543514 | NSE: VERANDA

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

Consolidated 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: