Vantage Knowledge Academy Ltd
₹ 20.8
5.00%
04 Apr
- close price
About
Incorporated in 2013, Vantage Knowledge Academy Ltd is in the business of Education and Publication[1]
Key Points
- Market Cap ₹ 710 Cr.
- Current Price ₹ 20.8
- High / Low ₹ 90.2 / 6.40
- Stock P/E 366
- Book Value ₹ 0.46
- Dividend Yield 0.16 %
- ROCE 20.5 %
- ROE 14.8 %
- Face Value ₹ 1.00
Pros
Cons
- Stock is trading at 44.8 times its book value
- Promoter holding is low: 3.70%
- Company might be capitalizing the interest cost
- Company has high debtors of 199 days.
- Promoter holding has decreased over last 3 years: -8.86%
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Education Industry: Miscellaneous
Loading peers table ...
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2014 6m | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
0.00 | 0.21 | 0.21 | 0.22 | 0.16 | 0.19 | 0.31 | 0.38 | 0.37 | 2.04 | 4.32 | 4.70 | |
0.00 | 0.32 | 0.29 | 0.33 | 0.25 | 0.19 | 0.46 | 0.34 | 0.31 | 0.71 | 2.80 | 2.55 | |
Operating Profit | 0.00 | -0.11 | -0.08 | -0.11 | -0.09 | 0.00 | -0.15 | 0.04 | 0.06 | 1.33 | 1.52 | 2.15 |
OPM % | -52.38% | -38.10% | -50.00% | -56.25% | 0.00% | -48.39% | 10.53% | 16.22% | 65.20% | 35.19% | 45.74% | |
0.00 | 0.00 | 0.00 | 0.08 | 0.04 | 0.19 | 0.15 | 0.05 | 0.28 | 0.08 | 0.41 | 0.57 | |
Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.03 | 0.00 | 0.00 | 0.05 |
Depreciation | 0.00 | 0.21 | 0.20 | 0.21 | 0.20 | 0.17 | 0.17 | 0.01 | 0.00 | 0.01 | 0.01 | 0.02 |
Profit before tax | 0.00 | -0.32 | -0.28 | -0.24 | -0.25 | 0.01 | -0.17 | 0.08 | 0.31 | 1.40 | 1.92 | 2.65 |
Tax % | -3.12% | -3.57% | 0.00% | -4.00% | 0.00% | 0.00% | 25.00% | 29.03% | 27.86% | 27.60% | ||
0.00 | -0.31 | -0.28 | -0.23 | -0.24 | 0.01 | -0.17 | 0.07 | 0.22 | 1.01 | 1.39 | 1.94 | |
EPS in Rs | 0.00 | -1.55 | -0.03 | -0.02 | -0.02 | 0.00 | -0.02 | 0.01 | 0.02 | 0.10 | 0.04 | 0.05 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 87% |
3 Years: | 125% |
TTM: | 26% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 168% |
3 Years: | 171% |
TTM: | 4% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 146% |
3 Years: | % |
1 Year: | 216% |
Return on Equity | |
---|---|
10 Years: | 4% |
5 Years: | 11% |
3 Years: | 16% |
Last Year: | 15% |
Balance Sheet
Figures in Rs. Crores
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 0.05 | 0.05 | 3.36 | 3.36 | 3.36 | 3.36 | 3.36 | 3.36 | 3.36 | 3.36 | 10.38 | 10.38 |
Reserves | 0.00 | 4.02 | 0.43 | 0.20 | -0.05 | -0.03 | -0.21 | -0.14 | 0.08 | 1.09 | 3.89 | 5.46 |
0.00 | 0.00 | 0.01 | 0.08 | 0.15 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 25.00 | |
0.00 | 0.29 | 0.26 | 0.16 | 0.18 | 0.34 | 0.35 | 0.47 | 0.58 | 1.46 | 1.17 | 2.96 | |
Total Liabilities | 0.05 | 4.36 | 4.06 | 3.80 | 3.64 | 3.67 | 3.50 | 3.69 | 4.02 | 5.91 | 15.44 | 43.80 |
0.00 | 0.93 | 0.73 | 0.55 | 0.35 | 0.18 | 0.01 | 0.00 | 0.00 | 0.37 | 0.36 | 7.15 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 2.26 |
0.05 | 3.43 | 3.33 | 3.25 | 3.29 | 3.43 | 3.43 | 3.63 | 3.96 | 5.48 | 15.02 | 34.39 | |
Total Assets | 0.05 | 4.36 | 4.06 | 3.80 | 3.64 | 3.67 | 3.50 | 3.69 | 4.02 | 5.91 | 15.44 | 43.80 |
Cash Flows
Figures in Rs. Crores
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|
0.00 | -0.02 | -3.34 | -0.05 | 0.21 | 0.28 | 0.18 | -0.16 | -0.16 | -0.54 | -99.92 | |
0.00 | 0.02 | 0.00 | -0.03 | -0.03 | 0.00 | 0.00 | 0.00 | 0.00 | -0.29 | 5.09 | |
0.05 | 0.00 | 3.31 | 0.07 | 0.07 | -0.30 | -0.30 | 0.10 | 0.17 | 0.99 | 6.82 | |
Net Cash Flow | 0.05 | 0.00 | -0.03 | 0.00 | 0.25 | -0.02 | -0.12 | -0.06 | 0.01 | 0.17 | -88.01 |
Ratios
Figures in Rs. Crores
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 34.76 | 34.76 | 16.59 | 0.00 | 38.42 | 270.81 | 595.53 | 1,085.14 | 635.17 | 199.40 | |
Inventory Days | 929.79 | ||||||||||
Days Payable | 19.21 | ||||||||||
Cash Conversion Cycle | 34.76 | 34.76 | 16.59 | 0.00 | 38.42 | 270.81 | 595.53 | 1,085.14 | 635.17 | 1,109.98 | |
Working Capital Days | -451.90 | -399.76 | 265.45 | 1,003.75 | 2,478.16 | 2,778.71 | 2,497.37 | 2,772.03 | 629.80 | 666.63 | |
ROCE % | -15.53% | -7.12% | -6.45% | -7.04% | 0.59% | -5.25% | 2.51% | 10.21% | 35.49% | 20.51% |
Documents
Announcements
- Closure of Trading Window 27 Mar
-
Announcement under Regulation 30 (LODR)-Resignation of Company Secretary / Compliance Officer
17 Mar - Resignation of Company Secretary & Compliance Officer effective April 17, 2025.
-
General Announcement Regarding Entering Into The Memorandum Of Understanding With Neev Credit Limited.
15 Mar - Company enters MOU for student loan program with Neev.
-
Announcement under Regulation 30 (LODR)-Allotment
6 Mar - Allotment of 22.76 crore bonus equity shares.
- Record Date And Deemed Date Of Allotment Of Bonus Equity Shatres Of Vantage Knowledge Academy Limited 27 Feb
Business Overview:[1]
Company runs an education institution in Finance and Banking. It runs programs for commerce graduates seeking a career in finance domain