Vantage Knowledge Academy Ltd

Vantage Knowledg Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Vantage Knowledge Academy Ltd

₹ 85.2 2.00%
16 Sep 1:49 p.m.
vantagein.co.in BSE: 539761
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

Website BSE
  • Market Cap ₹ 885 Cr.
  • Current Price ₹ 85.2
  • High / Low ₹ 85.2 / 9.50
  • Stock P/E 602
  • Book Value ₹ 1.37
  • Dividend Yield 0.00 %
  • ROCE 20.5 %
  • ROE 14.8 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company is almost debt free.

Cons

  • Stock is trading at 62.0 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Promoter holding is low: 4.06%
  • Earnings include an other income of Rs.0.43 Cr.
  • Company has high debtors of 199 days.
  • Promoter holding has decreased over last 3 years: -8.50%

* 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

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024
0.01 0.08 0.18 0.20 0.13 0.33 0.17 1.42 0.92 0.70 0.68 2.01 0.50
0.05 0.03 0.12 0.18 0.06 0.16 0.12 0.39 0.16 0.31 0.11 2.19 0.13
Operating Profit -0.04 0.05 0.06 0.02 0.07 0.17 0.05 1.03 0.76 0.39 0.57 -0.18 0.37
OPM % -400.00% 62.50% 33.33% 10.00% 53.85% 51.52% 29.41% 72.54% 82.61% 55.71% 83.82% -8.96% 74.00%
0.00 0.00 0.00 0.19 0.02 0.00 0.00 0.07 0.02 0.00 0.01 0.37 0.05
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 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.01 0.00 0.00 0.00
Profit before tax -0.04 0.05 0.06 0.21 0.09 0.17 0.05 1.09 0.78 0.38 0.58 0.19 0.42
Tax % 0.00% 0.00% 0.00% 28.57% 22.22% 0.00% 0.00% 33.94% 25.64% 26.32% 0.00% 0.00% 0.00%
-0.05 0.05 0.06 0.15 0.07 0.17 0.05 0.72 0.58 0.28 0.58 0.19 0.42
EPS in Rs -0.01 0.01 0.02 0.04 0.02 0.05 0.01 0.21 0.17 0.08 0.06 0.02 0.04
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 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 3.89
0.00 0.32 0.29 0.33 0.25 0.19 0.46 0.34 0.31 0.71 2.80 2.74
Operating Profit 0.00 -0.11 -0.08 -0.11 -0.09 0.00 -0.15 0.04 0.06 1.33 1.52 1.15
OPM % -52.38% -38.10% -50.00% -56.25% 0.00% -48.39% 10.53% 16.22% 65.20% 35.19% 29.56%
0.00 0.00 0.00 0.08 0.04 0.19 0.15 0.05 0.28 0.08 0.41 0.43
Interest 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.03 0.00 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 0.01 0.01
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 1.57
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 1.47
EPS in Rs 0.00 -6.20 -0.08 -0.07 -0.07 0.00 -0.05 0.02 0.07 0.30 0.13 0.20
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: 37%
Compounded Profit Growth
10 Years: %
5 Years: 168%
3 Years: 171%
TTM: -3%
Stock Price CAGR
10 Years: %
5 Years: 181%
3 Years: 363%
1 Year: 534%
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
Equity Capital 0.05 0.05 3.36 3.36 3.36 3.36 3.36 3.36 3.36 3.36 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
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 1.17
Total Liabilities 0.05 4.36 4.06 3.80 3.64 3.67 3.50 3.69 4.02 5.91 15.44
0.00 0.93 0.73 0.55 0.35 0.18 0.01 0.00 0.00 0.37 0.36
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 15.02
Total Assets 0.05 4.36 4.06 3.80 3.64 3.67 3.50 3.69 4.02 5.91 15.44

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%

Shareholding Pattern

Numbers in percentages

Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
12.56% 12.56% 12.56% 12.56% 12.56% 12.56% 12.56% 12.56% 12.56% 12.56% 4.06% 4.06%
0.04% 0.04% 0.04% 0.04% 0.04% 0.04% 0.04% 0.04% 0.04% 0.04% 0.01% 0.01%
87.40% 87.40% 87.40% 87.40% 87.40% 87.40% 87.39% 87.40% 87.40% 87.40% 95.94% 95.93%
No. of Shareholders 8268308308318318309271,4671,1561,1941,1571,185

* 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