Vantage Knowledge Academy Ltd

Vantage Knowledge Academy Ltd

₹ 241 0.04%
23 Apr - close price
About

Incorporated in 2013, Vantage Knowledge Academy Ltd is in the business of Education and Publication[1]

Key Points

Business Overview:[1]
Company runs an education institution in Finance and Banking. It runs programs for commerce graduates seeking a career in finance domain

  • Market Cap 250 Cr.
  • Current Price 241
  • High / Low 395 / 95.0
  • Stock P/E 116
  • Book Value 7.15
  • Dividend Yield 0.00 %
  • ROCE 35.5 %
  • ROE 25.6 %
  • Face Value 10.0

Pros

  • Company is almost debt free.

Cons

  • Stock is trading at 33.9 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Promoter holding is low: 12.6%
  • Company has a low return on equity of 12.4% over last 3 years.
  • Company has high debtors of 635 days.

* 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

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
0.17 0.21 0.01 0.08 0.18 0.20 0.13 0.33 0.17 1.42 0.92 0.70 0.68
0.03 0.30 0.05 0.03 0.12 0.18 0.06 0.16 0.12 0.39 0.16 0.31 0.11
Operating Profit 0.14 -0.09 -0.04 0.05 0.06 0.02 0.07 0.17 0.05 1.03 0.76 0.39 0.57
OPM % 82.35% -42.86% -400.00% 62.50% 33.33% 10.00% 53.85% 51.52% 29.41% 72.54% 82.61% 55.71% 83.82%
0.02 0.03 0.00 0.00 0.00 0.19 0.02 0.00 0.00 0.07 0.02 0.00 0.01
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.01 0.00
Profit before tax 0.16 -0.07 -0.04 0.05 0.06 0.21 0.09 0.17 0.05 1.09 0.78 0.38 0.58
Tax % 18.75% 14.29% 0.00% 0.00% 0.00% 28.57% 22.22% 0.00% 0.00% 33.94% 25.64% 26.32% 0.00%
0.12 -0.06 -0.05 0.05 0.06 0.15 0.07 0.17 0.05 0.72 0.58 0.28 0.58
EPS in Rs 0.36 -0.18 -0.15 0.15 0.18 0.45 0.21 0.51 0.15 2.14 1.73 0.83 0.56
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
0.00 0.21 0.21 0.22 0.16 0.19 0.31 0.38 0.37 2.04 3.72
0.00 0.32 0.29 0.33 0.25 0.19 0.46 0.34 0.31 0.71 0.97
Operating Profit 0.00 -0.11 -0.08 -0.11 -0.09 0.00 -0.15 0.04 0.06 1.33 2.75
OPM % -52.38% -38.10% -50.00% -56.25% 0.00% -48.39% 10.53% 16.22% 65.20% 73.92%
0.00 0.00 0.00 0.08 0.04 0.19 0.15 0.05 0.28 0.08 0.10
Interest 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.03 0.00 0.00
Depreciation 0.00 0.21 0.20 0.21 0.20 0.17 0.17 0.01 0.00 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 2.83
Tax % 3.12% 3.57% 0.00% 4.00% 0.00% 0.00% 25.00% 29.03% 27.86%
0.00 -0.31 -0.28 -0.23 -0.24 0.01 -0.17 0.07 0.22 1.01 2.16
EPS in Rs 0.00 -62.00 -0.83 -0.69 -0.71 0.03 -0.51 0.21 0.66 3.01 5.26
Dividend Payout % 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: 66%
3 Years: 87%
TTM: 348%
Compounded Profit Growth
10 Years: %
5 Years: 44%
3 Years: 100%
TTM: 391%
Stock Price CAGR
10 Years: %
5 Years: 119%
3 Years: 233%
1 Year: 154%
Return on Equity
10 Years: %
5 Years: 7%
3 Years: 12%
Last Year: 26%

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 Sep 2023
Equity Capital 0.05 0.05 3.36 3.36 3.36 3.36 3.36 3.36 3.36 3.36 3.36
Reserves 0.00 4.02 0.43 0.20 -0.05 -0.03 -0.21 -0.14 0.08 1.09 4.06
0.00 0.00 0.01 0.08 0.15 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.29 0.26 0.16 0.18 0.34 0.35 0.47 0.58 1.46 2.22
Total Liabilities 0.05 4.36 4.06 3.80 3.64 3.67 3.50 3.69 4.02 5.91 9.64
0.00 0.93 0.73 0.55 0.35 0.18 0.01 0.00 0.00 0.37 0.37
CWIP 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
0.05 3.43 3.33 3.25 3.29 3.43 3.43 3.63 3.96 5.48 9.21
Total Assets 0.05 4.36 4.06 3.80 3.64 3.67 3.50 3.69 4.02 5.91 9.64

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
0.00 -0.02 -3.34 -0.05 0.21 0.28 0.18 -0.16 -0.16 -0.54
0.00 0.02 0.00 -0.03 -0.03 0.00 0.00 0.00 0.00 -0.37
0.05 0.00 3.31 0.07 0.07 -0.30 -0.30 0.10 0.17 0.99
Net Cash Flow 0.05 0.00 -0.03 0.00 0.25 -0.02 -0.12 -0.06 0.01 0.08

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
Debtor Days 34.76 34.76 16.59 0.00 38.42 270.81 595.53 1,085.14 635.17
Inventory Days
Days Payable
Cash Conversion Cycle 34.76 34.76 16.59 0.00 38.42 270.81 595.53 1,085.14 635.17
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
ROCE % -15.53% -7.12% -6.45% -7.04% 0.59% -5.25% 2.51% 10.21% 35.49%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
12.56% 12.56% 12.56% 12.56% 12.56% 12.56% 12.56% 12.56% 12.56% 12.56% 12.56% 4.06%
0.04% 0.04% 0.04% 0.04% 0.04% 0.04% 0.04% 0.04% 0.04% 0.04% 0.04% 0.01%
87.40% 87.40% 87.40% 87.40% 87.40% 87.40% 87.40% 87.39% 87.40% 87.40% 87.40% 95.94%
No. of Shareholders 8128268308308318318309271,4671,1561,1941,157

* 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