MarketFriction

Vantage Knowledge Academy Ltd

BSE 539761 · Education
₹0.72 -4.00%
BSE close2026-10-01
Market cap₹25.6 Cr.

Price

Drag to pan, scroll or pinch to zoom. Ruler (or Shift + drag) measures a move.Dashed lines: 52 week high and low. Prices adjusted for splits and bonuses.

Financials

Standalone, Rs crore
Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Sales0.700.682.010.501.171.020.800.930.450.440.090.46
Expenses0.310.312.190.130.070.162.310.470.200.290.330.29
Operating Profit0.390.37-0.180.371.100.86-1.510.460.250.15-0.240.17
OPM %55.71%54.41%-8.96%74.00%94.02%84.31%-188.75%49.46%55.56%34.09%-266.67%36.96%
Other Income0.000.010.370.050.090.060.080.010.010.050.310.00
Interest0.000.000.000.000.000.050.000.000.000.000.000.00
Depreciation0.010.010.000.000.010.010.010.050.060.090.560.06
Profit before tax0.380.370.190.421.180.86-1.440.420.200.11-0.490.11
Tax %26.32%27.03%0.00%0.00%27.12%45.35%-25.69%0.00%0.00%0.00%24.49%0.00%
Net Profit0.280.280.190.420.850.48-1.060.420.190.11-0.600.10
EPS in Rs0.030.010.010.010.020.01-0.030.010.010.00-0.020.00
Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Sales0.210.220.160.190.310.380.372.044.323.491.911.44
Expenses0.290.330.250.190.460.340.310.711.532.671.291.11
Operating Profit-0.08-0.11-0.090.00-0.150.040.061.332.790.820.620.33
OPM %-38.10%-50.00%-56.25%0.00%-48.39%10.53%16.22%65.20%64.58%23.50%32.46%22.92%
Other Income0.000.080.040.190.150.050.280.080.410.280.380.37
Interest0.000.000.000.010.000.000.030.000.000.050.000.00
Depreciation0.200.210.200.170.170.010.000.010.010.030.760.77
Profit before tax-0.28-0.24-0.250.01-0.170.080.311.403.191.020.24-0.07
Tax %-3.57%0.00%-4.00%0.00%0.00%25.00%29.03%27.86%16.61%33.33%50.00%
Net Profit-0.28-0.23-0.240.01-0.170.070.221.012.660.690.12-0.20
EPS in Rs-0.03-0.02-0.020.00-0.020.010.020.100.090.020.00-0.01
Dividend Payout %0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%494.93%0.00%
10 Years5 Years3 YearsTTM1 YearLast Year
Compounded Sales Growth25%38%-2%-63%
Compounded Profit Growth9%11%-51%-129%
Stock Price CAGR13%21%-43%-75%
Return on Equity4%6%5%0%
Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital0.053.363.363.363.363.363.363.363.3610.3834.1534.15
Reserves4.020.430.20-0.05-0.03-0.21-0.140.081.093.894.674.79
Borrowings0.000.010.080.150.000.000.000.000.000.000.000.00
Other Liabilities0.290.260.160.180.340.350.470.581.461.171.551.33
Total Liabilities4.364.063.803.643.673.503.694.025.9115.4440.3740.27
Fixed Assets0.930.730.550.350.180.010.000.000.370.365.455.25
CWIP0.000.000.000.000.000.000.000.000.000.000.000.00
Investments0.000.000.000.000.060.060.060.060.060.0613.6315.55
Other Assets3.433.333.253.293.433.433.633.965.4815.0221.2919.47
Total Assets4.364.063.803.643.673.503.694.025.9115.4440.3740.27
Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Cash from Operating Activity-0.02-3.34-0.050.210.280.18-0.16-0.16-0.54-98.65-1.643.57
Cash from Investing Activity0.020.00-0.03-0.030.000.000.000.00-0.2996.92-18.69-2.49
Cash from Financing Activity0.003.310.070.07-0.30-0.300.100.170.996.8216.33-1.86
Net Cash Flow0.00-0.030.000.25-0.02-0.12-0.060.010.175.09-3.99-0.78
Free Cash Flow-0.02-3.34-0.080.180.280.18-0.16-0.16-0.91-98.65-6.753.00
CFO/OP18%4,175%45%-233%-127%-350%-117%-11%-3,517%-206%563%
Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Debtor Days34.7634.7616.590.0038.42270.81595.531,085.14635.17199.40252.05859.95
Inventory Days929.791,243.70
Days Payable19.21797.59
Cash Conversion Cycle34.7634.7616.590.0038.42270.81595.531,085.14635.171,109.98252.051,306.06
Working Capital Days-451.90-417.14132.73661.562,478.162,778.712,497.372,772.03629.80666.631,939.003,399.66
ROCE %-15.53%-7.12%-6.45%-7.04%0.59%-5.25%2.51%10.21%35.49%34.08%4.03%0.62%
Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Promoters12.56%12.56%4.06%4.06%3.70%3.70%3.70%3.70%3.70%3.70%3.70%3.70%
DIIs0.04%0.04%0.01%0.01%0.01%0.01%0.01%0.01%0.01%0.01%0.01%0.01%
Public87.40%87.40%95.94%95.93%96.28%96.28%96.28%96.29%96.28%96.29%96.28%96.28%
No. of Shareholders1,1561,1941,1571,1851,6413,2968,1739,05315,17319,68021,68721,687

Fundamentals

Market Cap₹ 25.6 Cr.
Current Price₹ 0.75
Book Value₹ 1.14
ROCE0.62 %
ROE0.31 %
Dividend Yield4.45 %
Face Value₹ 1.00
Compounded Sales Growth (TTM)-63%
Compounded Profit Growth (TTM)-129%
Standalone figures.
Valuation
Market capRs 25 Cr
Enterprise valueRs 24 Cr
Price to book0.63x
Price to sales17.07x
EV / EBITDA34.45x
EV / sales16.75x
Price to cash flow6.89x
Earnings yield-0.81%
P/E, 3-year average417.73x
P/B, 3-year average6.51x
P/E, 5-year average250.84x
P/B, 5-year average3.94x
Profitability
Operating margin (excl. other income)32.46%
Operating margin (incl. other income)52.36%
EBITDA margin48.61%
Pre-tax margin-4.86%
Net profit margin-13.89%
Net margin, latest quarter21.74%
ROE0.31%
ROCE0.62%
ROA0.30%
ROE, 3-year average10.44%
ROCE, 3-year average12.91%
ROA, 3-year average9.23%
ROE, 5-year average12.71%
ROCE, 5-year average16.89%
ROA, 5-year average10.75%
ROIC (approx.)-0.09%
Tax rate50.00%
Other income / net worth0.98%
Growth
Sales growth (latest year)-45.27%
Profit growth (latest year)-82.61%
Sales CAGR, 3 years-2.17%
Sales CAGR, 5 years38.12%
Profit CAGR, 3 years-50.84%
Profit CAGR, 5 years11.38%
Sales growth QoQ411.11%
Sales growth YoY (latest quarter)-50.54%
Profit growth YoY (latest quarter)-76.19%
Per share
EPS (TTM)Rs -0.01
EPS (latest year)Rs 0.00
EPS (latest quarter)Rs 0.00
EPS, 3-year averageRs 0.86
EPS, 5-year averageRs 1.25
Book value per shareRs 1.14
Sales per shareRs 0.04
Cash flow per shareRs 0.10
Free cash flow per shareRs 0.09
Dividend per share, 3-year averageRs 0.10
Dividend per share, 5-year averageRs 0.10
Dividends
Dividend payout, 3-year average495.65%
Dividend payout, 5-year average495.65%
Efficiency
Asset turnover0.05x
Fixed asset turnover0.36x
Inventory turnover0.30x
Inventory days1199 days
Debtor days860 days
Debtors turnover0.42x
Creditor days798 days
Cash conversion cycle1306 days
Working capital days3400 days
Leverage
Cash and bankRs 0 Cr
Net debtRs -0 Cr
Net debt / EBITDA-0.67x
Owners' fund to total sources96.70%
Cash flow
Cash from Operating Activity (latest year)Rs 4 Cr
Cash from Investing Activity (latest year)Rs -2 Cr
Cash from Financing Activity (latest year)Rs -2 Cr
Net Cash Flow (latest year)Rs -1 Cr
Free cash flow (latest year)Rs 3 Cr
Cash from ops / profit, 5 years-20.73x
Sales to cash flow0.54x
Statement figures
Net sales (TTM)Rs 1 Cr
Net sales (latest year)Rs 2 Cr
Sales (latest quarter)Rs 0 Cr
Operating profit excl. other income (latest year)Rs 1 Cr
Operating profit (latest quarter)Rs 0 Cr
Other income (TTM)Rs 0 Cr
EBITDA (TTM)Rs 1 Cr
PBDT (TTM)Rs 1 Cr
Profit before tax (TTM)Rs -0 Cr
Tax (latest year)Rs 0 Cr
Net profit (TTM)Rs -0 Cr
Net profit (latest year)Rs 0 Cr
Net profit (latest quarter)Rs 0 Cr
Depreciation (TTM)Rs 1 Cr
Depreciation (latest quarter)Rs 0 Cr
Cost of goods sold (latest year)Rs 0 Cr
Total expenditure (latest year)Rs 1 Cr
Total income (latest year)Rs 2 Cr
Share capitalRs 34 Cr
ReservesRs 5 Cr
Shareholders' fundsRs 39 Cr
Total assetsRs 40 Cr
Net blockRs 5 Cr
InvestmentsRs 16 Cr
ReceivablesRs 4 Cr
InventoryRs 1 Cr
Other liabilitiesRs 1 Cr
Shares outstanding (crore)34.15
Ownership
Promoter holding3.70% (+0.00 in a year)
Computed by MarketFriction from the standalone statements. Returns use average balances.
P/B 0.63 is the lowest in 6.3 years (median 2.36).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
Period539761Nifty 50Difference
1 week-5.3%-2.8% -2.5 pts
1 month-15.3%-6.8% -8.5 pts
3 months-23.4%-7.6% -15.8 pts
3 years-82.7%+14.2% -96.8 pts
5 years+148.3%+27.9% +120.4 pts

Red flags

F-score 6 of 8
explainWeak cash conversion Cash from operations was -2787% of net profit over the last 3 years
explainReceivables outrunning sales Receivables grew 87% vs sales -45% in 2026
explainShare dilution Share count up 0% in a year, 238% in three
lookProfit leans on other income Other income was 158% of pre-tax profit in 2026
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.

Latest quarter

Jun 2026
Sales ₹0 Cr -50.5% vs Jun 2025. Net profit ₹0 Cr -76.2%.

Activity

Compare
CompanyMcap (Cr)P/EROCE
Shanti Educational Initiatives Ltd3,04452410.3 %
NIIT Learning Systems Ltd2,83212.320.9 %
NIIT Ltd1,18584.42.24 %
Vinsys IT Services India Ltd85128.621.4 %
Global Education Ltd67727.429.2 %
Aptech Ltd51119.715.4 %
Career Point Edutech Ltd32413.947.8 %
CL Educate Ltd3005.30 %
Arihant Academy Ltd29732.442.7 %
Zee Learn Ltd2057.6012.6 %
Flywings Simulator Training Centre Ltd19417.420.1 %
Golden Crest Education & Services Ltd1707102.20 %
VJTF Eduservices Ltd121-1.07 %
Compucom Software Ltd1061.90 %
Moxsh Overseas Educon Ltd9041.823.7 %
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.

Quick answers

What is the market cap of Vantage Knowledge Academy Ltd?

Vantage Knowledge Academy Ltd (539761) has a market capitalisation of Rs 25.6 Cr. at the 2026-10-01 close.

What were Vantage Knowledge Academy Ltd's latest quarterly results?

In the Jun 2026 quarter, Vantage Knowledge Academy Ltd sales was Rs 0 Cr (-50.5% vs Jun 2025) and net profit was Rs 0 Cr.

Data: NSE and BSE daily reports, company filings. Numbers only, not investment advice, not a SEBI-registered research service.AboutMethodologyFAQResearchContactTermsPrivacyDisclaimerUpdated 2026-10-03