Zee Learn Ltd

Zee Learn Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Zee Learn Ltd

₹ 7.82 1.56%
03 Jul 4:01 p.m.
zeelearn.com BSE: 533287 NSE: ZEELEARN
About

Incorporated in 2010, Zee Learn Ltd delivers learning solutions and training through its multiple products and services school infrastructure on long-term lease agreements. It also provides education support and coaching services for students[1]

Key Points

Business Overview:[1]
ZLL is a part of Essel Group. They operate K-12 school, pre schools and vocational academies. ZLL also acts as a consultant to local entrepreneurs who wish to set-up K-12 schools and the Kidzee pre-school and provides end-to-end education management and advisory services. The group follows a structure of Company- Owned and Company Operated (COCO) and franchisee models. It has 49 pre school centers under the COCO model (32 Kidzee,11 Mount Litera World Pre schools and 6 Mount Litera Zee schools Junior). Company also has 6K-12 COCO schools (5 Mount Litera Zee School and 1 Mount Litera Schools International), which operate under various trusts or societies

Website BSE NSE - BE
  • Market Cap ₹ 256 Cr.
  • Current Price ₹ 7.82
  • High / Low ₹ 9.78 / 2.67
  • Stock P/E 5.52
  • Book Value ₹ 5.60
  • Dividend Yield 0.00 %
  • ROCE 16.5 %
  • ROE 45.9 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has reduced debt.
  • Debtor days have improved from 73.3 to 38.6 days.

Cons

  • The company has delivered a poor sales growth of -7.19% over past five years.
  • Promoter holding is low: 15.0%
  • Company has a low return on equity of 0.10% over last 3 years.
  • Contingent liabilities of Rs.157 Cr.
  • Promoters have pledged 29.2% of their holding.
  • Earnings include an other income of Rs.146 Cr.
  • Promoter holding has decreased over last 3 years: -11.1%

* 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: Computer Education Industry: Computers - Education

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
47 65 54 52 78 86 72 55 111 106 66 68 116
53 47 40 43 71 68 55 45 131 86 63 45 65
Operating Profit -6 18 14 9 7 18 17 10 -20 19 3 22 51
OPM % -13% 28% 26% 17% 8% 21% 24% 19% -18% 18% 5% 33% 44%
15 10 6 5 14 5 3 -153 -257 11 -5 -5 145
Interest 14 11 11 10 12 11 11 11 11 12 9 11 10
Depreciation 10 10 10 10 6 8 8 8 8 7 7 6 4
Profit before tax -15 6 -1 -7 2 5 2 -163 -296 11 -17 0 182
Tax % -77% 76% 0% -34% 323% 109% 108% -0% -0% 42% -5% 688% 7%
-27 1 -1 -9 -5 -0 -0 -163 -298 7 -18 -2 169
EPS in Rs -0.46 0.05 0.01 -0.15 0.00 0.01 0.07 -4.94 -8.74 0.26 -0.50 0.03 5.19
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
101 121 128 152 180 269 517 515 257 248 324 356
109 109 97 108 121 166 359 346 214 197 293 260
Operating Profit -8 12 31 43 59 103 158 169 43 51 31 96
OPM % -8% 10% 24% 29% 33% 38% 31% 33% 17% 20% 10% 27%
1 3 4 2 4 3 32 10 56 31 -408 146
Interest 6 10 15 20 21 19 47 59 51 44 44 42
Depreciation 7 7 9 10 10 11 28 64 50 37 32 24
Profit before tax -20 -2 10 15 32 76 115 56 -2 1 -452 176
Tax % -7% 0% 0% 0% -3% 35% 27% 55% -947% 1,665% -2% 12%
-21 -2 10 15 34 49 83 25 -21 -13 -462 156
EPS in Rs -0.81 -0.06 0.31 0.47 1.04 1.51 2.33 1.34 -0.27 -0.08 -13.60 4.99
Dividend Payout % 0% 0% 0% 0% 10% 7% 4% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 11%
5 Years: -7%
3 Years: 11%
TTM: 10%
Compounded Profit Growth
10 Years: 41%
5 Years: -10%
3 Years: 90%
TTM: 203%
Stock Price CAGR
10 Years: -14%
5 Years: -20%
3 Years: -22%
1 Year: 141%
Return on Equity
10 Years: 7%
5 Years: 2%
3 Years: 0%
Last Year: 46%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 26 32 32 32 32 33 33 33 33 33 33 33
Reserves 93 191 202 218 260 321 399 438 432 430 -13 150
347 312 372 387 253 257 432 458 444 437 463 360
62 74 77 68 201 326 616 594 563 547 540 542
Total Liabilities 529 610 683 705 746 937 1,479 1,523 1,471 1,447 1,022 1,084
29 39 94 114 521 536 1,001 1,070 1,025 987 649 628
CWIP 302 432 444 478 93 84 56 59 53 53 53 0
Investments 0 5 4 10 6 14 2 11 0 0 0 0
198 133 140 104 126 303 419 382 394 407 320 456
Total Assets 529 610 683 705 746 937 1,479 1,523 1,471 1,447 1,022 1,084

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-5 55 33 47 189 249 21 122 12 62 42 50
-166 -114 -83 -40 -9 -227 -49 15 14 -6 -12 -5
172 64 43 -5 -173 -15 27 -150 -29 -37 -30 -51
Net Cash Flow 1 4 -7 2 6 7 -1 -13 -2 20 0 -6

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 38 39 46 72 101 20 37 47 130 152 30 39
Inventory Days 112 202 320 111 155 85 121 232 261 86 168 156
Days Payable 103 92 155 93 141 73 440 757 2,259 1,287 451 74
Cash Conversion Cycle 47 149 211 89 115 33 -282 -478 -1,868 -1,049 -253 121
Working Capital Days -492 -171 -198 -31 -46 -63 -49 -105 -53 -101 -144 -34
ROCE % -4% 2% 4% 6% 9% 16% 20% 14% 4% 4% 2%

Shareholding Pattern

Numbers in percentages

1 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
21.69% 18.62% 18.62% 18.62% 15.05% 15.05% 15.05% 15.05% 15.05% 15.05% 15.05% 15.05%
19.94% 18.88% 18.74% 15.15% 12.32% 12.32% 12.32% 11.41% 11.41% 10.59% 5.99% 5.99%
0.00% 0.00% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
0.00% 0.00% 0.00% 0.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
58.37% 62.49% 62.63% 66.21% 72.62% 72.63% 72.62% 73.53% 73.54% 74.34% 78.94% 78.95%
No. of Shareholders 1,19,1321,31,7361,33,5281,54,5511,64,6311,62,0721,58,5231,57,6291,55,9861,51,8471,48,6261,43,440

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls