Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:08 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 543443 | NSE: ASCENSIVE

Ascensive Educare Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹12.34Overvalued by 36.06%vs CMP ₹19.30

P/E (18.5) × ROE (18.7%) × BV (₹4.37) × DY (2.00%)

₹11.33Overvalued by 41.30%vs CMP ₹19.30
MoS: -70.3% (Negative)Confidence: 63/100 (Moderate)Models: 1 Under, 8 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹16.2823%Over (-15.6%)
Graham NumberEarnings₹10.1117%Over (-47.6%)
Earnings PowerEarnings₹0.7111%Over (-96.3%)
DCFCash Flow₹23.2111%Under (+20.3%)
Net Asset ValueAssets₹4.377%Over (-77.4%)
EV/EBITDAEnterprise₹7.139%Over (-63.1%)
Earnings YieldEarnings₹10.407%Over (-46.1%)
ROCE CapitalReturns₹11.709%Over (-39.4%)
Revenue MultipleRevenue₹8.676%Over (-55.1%)
Consensus (9 models)₹11.33100%Overvalued
Key Drivers: EPS CAGR 32.0% lifts DCF — verify sustainability. | Wide model spread (₹1–₹23) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 32.0%

*Investments are subject to market risks

Investment Snapshot

72
Ascensive Educare Ltd scores 72/100 (Strong)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health77/100 · Strong
ROCE 20.6% ExcellentROE 18.7% ExcellentD/E 1.45 High debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
Promoter holding at 52.2% StableShareholders up 59% Retail surge
Earnings Quality50/100 · Moderate
OPM stable around 11% Steady
Quarterly Momentum90/100 · Strong
Revenue (4Q): +120% YoY AcceleratingProfit (4Q): +119% YoY Strong
Industry Rank90/100 · Strong
P/E 18.5 vs industry 150.7 Cheaper than peersROCE 20.6% vs industry 12.8% Above peers3Y sales CAGR: 39% High growth

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:08 am

Market Cap 78.7 Cr.
Current Price 19.3
Intrinsic Value₹11.33
High / Low 23.0/14.1
Stock P/E18.5
Book Value 4.37
Dividend Yield0.00 %
ROCE20.6 %
ROE18.7 %
Face Value 1.00
PEG Ratio0.58

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Ascensive Educare Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Ascensive Educare Ltd 78.7 Cr. 19.3 23.0/14.118.5 4.370.00 %20.6 %18.7 % 1.00
NIIT Learning Systems Ltd 3,749 Cr. 273 444/26017.0 97.41.10 %28.2 %21.5 % 2.00
Global Education Ltd 487 Cr. 95.8 112/41.622.8 22.71.57 %35.9 %26.7 % 2.00
Humming Bird Education Ltd 9.20 Cr. 15.0 102/15.023.6 5.060.00 %41.7 %26.9 % 1.00
S Chand & Company Ltd (SCHAND) 494 Cr. 140 258/1309.94 2582.86 %9.45 %6.37 % 5.00
Industry Average779.29 Cr65.57150.7368.790.57%12.81%24.78%5.06

All Competitor Stocks of Ascensive Educare Ltd

Quarterly Result

MetricMar 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Sales 7.334.418.835.0611.228.7912.1112.4722.8727.23
Expenses 6.333.897.434.549.697.6610.7011.4620.2223.59
Operating Profit 1.000.521.400.521.531.131.411.012.653.64
OPM % 13.64%11.79%15.86%10.28%13.64%12.86%11.64%8.10%11.59%13.37%
Other Income 0.240.070.090.170.050.010.060.120.410.07
Interest 0.390.380.320.260.210.170.210.230.360.58
Depreciation 0.150.140.130.120.120.100.120.100.110.10
Profit before tax 0.700.071.040.311.250.871.140.802.593.03
Tax % 27.14%28.57%26.92%41.94%26.40%25.29%42.11%22.50%23.17%25.74%
Net Profit 0.500.050.770.190.920.650.660.621.992.26
EPS in Rs 0.210.020.240.060.290.160.160.150.490.55

Last Updated: December 28, 2025, 1:36 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: December 15, 2025, 4:11 am

MetricMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 3.115.079.089.5410.0413.2416.2820.9035.3550.10
Expenses 2.874.598.007.988.6111.3214.2218.3631.6843.81
Operating Profit 0.240.481.081.561.431.922.062.543.676.29
OPM % 7.72%9.47%11.89%16.35%14.24%14.50%12.65%12.15%10.38%12.55%
Other Income 0.010.020.100.070.240.160.230.070.530.48
Interest 0.070.190.600.730.760.700.480.380.590.94
Depreciation 0.070.080.200.300.310.270.230.220.200.21
Profit before tax 0.110.230.380.600.601.111.582.013.415.62
Tax % 36.36%34.78%26.32%26.67%26.67%27.03%29.75%34.33%23.46%
Net Profit 0.080.150.280.430.440.821.111.322.614.25
EPS in Rs 0.210.200.220.330.190.260.350.320.641.04
Dividend Payout % 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)87.50%86.67%53.57%2.33%86.36%35.37%18.92%97.73%
Change in YoY Net Profit Growth (%)0.00%-0.83%-33.10%-51.25%84.04%-51.00%-16.45%78.81%

Ascensive Educare Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 8 years from 2017-2018 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:%
5 Years:30%
3 Years:39%
TTM:69%
Compounded Profit Growth
10 Years:%
5 Years:43%
3 Years:47%
TTM:98%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:96%
1 Year:94%
Return on Equity
10 Years:%
5 Years:17%
3 Years:17%
Last Year:19%

Last Updated: September 5, 2025, 2:26 pm

Balance Sheet

Last Updated: December 4, 2025, 2:25 am

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 0.380.741.301.302.343.213.214.094.594.59
Reserves 0.300.450.681.110.572.773.878.2610.9913.25
Borrowings 1.043.075.366.135.674.153.652.478.399.62
Other Liabilities 0.580.950.882.113.797.908.376.906.038.93
Total Liabilities 2.305.218.2210.6512.3718.0319.1021.7230.0036.39
Fixed Assets 0.290.621.301.311.091.010.820.980.930.85
CWIP 0.000.000.000.000.000.000.000.004.464.46
Investments 0.000.000.000.000.000.000.000.000.000.00
Other Assets 2.014.596.929.3411.2817.0218.2820.7424.6131.08
Total Assets 2.305.218.2210.6512.3718.0319.1021.7230.0036.39

Reserves and Borrowings Chart

Cash Flow

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 0.06-0.24-1.74-0.01-0.610.660.19-1.10-2.64
Cash from Investing Activity + -0.07-0.40-0.85-0.260.09-0.020.08-0.34-4.52
Cash from Financing Activity + 0.142.252.280.110.98-0.06-0.912.426.14
Net Cash Flow 0.131.62-0.30-0.160.460.57-0.630.97-1.02
Free Cash Flow -0.01-0.65-2.61-0.32-0.700.470.15-1.48-7.25
CFO/OP 25%-50%-149%3%-30%51%29%-17%-54%

Free Cash Flow

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-0.80-2.59-4.28-4.57-4.24-2.23-1.590.07-4.72

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 206.56181.42175.67222.29179.59309.59341.68285.89222.72
Inventory Days
Days Payable
Cash Conversion Cycle 206.56181.42175.67222.29179.59309.59341.68285.89222.72
Working Capital Days 145.53132.4796.4889.9199.98162.38170.39188.44100.47
ROCE %14.05%16.90%16.75%15.89%19.35%19.75%18.71%20.62%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Promoters 72.73%72.98%72.98%57.33%57.33%52.24%52.24%52.24%
Public 27.27%27.03%27.02%42.67%42.67%47.76%47.75%47.77%
No. of Shareholders 123113126147132124109173

Shareholding Pattern Chart

No. of Shareholders

Ascensive Educare Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 1.0010.0010.0010.0010.00
Basic EPS (Rs.) 0.603.483.443.221.88
Diluted EPS (Rs.) 0.603.303.443.221.88
Cash EPS (Rs.) 0.613.764.173.383.19
Book Value[Excl.RevalReserv]/Share (Rs.) 3.4030.2222.0618.6312.15
Book Value[Incl.RevalReserv]/Share (Rs.) 3.4030.2222.0618.6312.15
Revenue From Operations / Share (Rs.) 7.7151.1550.7341.2642.87
PBDIT / Share (Rs.) 0.916.397.126.487.12
PBIT / Share (Rs.) 0.875.856.405.655.81
PBT / Share (Rs.) 0.744.924.913.492.55
Net Profit / Share (Rs.) 0.563.233.462.551.88
PBDIT Margin (%) 11.8812.4914.0315.7116.60
PBIT Margin (%) 11.3011.4412.6113.7013.54
PBT Margin (%) 9.629.619.678.445.95
Net Profit Margin (%) 7.386.306.816.184.38
Return on Networth / Equity (%) 16.7510.6715.6613.7015.48
Return on Capital Employeed (%) 23.0716.8820.9919.4920.85
Return On Assets (%) 8.696.065.804.543.56
Long Term Debt / Equity (X) 0.090.110.330.501.20
Total Debt / Equity (X) 0.530.200.510.681.45
Asset Turnover Ratio (%) 1.371.020.870.870.87
Current Ratio (X) 1.822.631.891.821.75
Quick Ratio (X) 1.822.631.891.821.75
Interest Coverage Ratio (X) 7.096.854.782.992.19
Interest Coverage Ratio (Post Tax) (X) 5.414.463.322.181.58
Enterprise Value (Cr.) 85.6727.8612.828.470.00
EV / Net Operating Revenue (X) 2.421.330.780.640.00
EV / EBITDA (X) 20.4010.675.614.070.00
MarketCap / Net Operating Revenue (X) 2.211.290.600.420.00
Price / BV (X) 5.002.181.390.930.00
Price / Net Operating Revenue (X) 2.211.290.600.420.00
EarningsYield 0.030.040.110.140.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Ascensive Educare Ltd. is a Public Limited Listed company incorporated on 26/12/2012 and has its registered office in the State of West Bengal, India. Company's Corporate Identification Number(CIN) is U80901WB2012PLC189500 and registration number is 189500. Currently company belongs to the Industry of Education - Coaching/Study Material/Others. Company's Total Operating Revenue is Rs. 35.35 Cr. and Equity Capital is Rs. 4.59 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Education - Coaching/Study Material/OthersAscent Enclave, Hooghly West Bengal 712136Contact not found
Management
NamePosition Held
Mr. Abhijit ChatterjeeChairman,WTD & CEO
Mrs. Sayani ChatterjeeManaging Director
Mr. Soumya Ranjan SahooNon Executive Director
Mr. Tanmoy Shankar BhattacharyeaNon Exe.Non Ind.Director
Mr. Ravi Surendrakumar AroraInd. Non-Executive Director
Mr. Akshat Ketankumar ShahInd. Non-Executive Director

FAQ

What is the intrinsic value of Ascensive Educare Ltd and is it undervalued?

As of 09 April 2026, Ascensive Educare Ltd's intrinsic value is ₹11.33, which is 41.30% lower than the current market price of ₹19.30, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (18.7 %), book value (₹4.37), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Ascensive Educare Ltd?

Ascensive Educare Ltd is trading at ₹19.30 as of 09 April 2026, with a FY2026-2027 high of ₹23.0 and low of ₹14.1. The stock is currently in the middle of its 52-week range. Market cap stands at ₹78.7 Cr..

How does Ascensive Educare Ltd's P/E ratio compare to its industry?

Ascensive Educare Ltd has a P/E ratio of 18.5, which is below the industry average of 150.73. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Ascensive Educare Ltd financially healthy?

Key indicators for Ascensive Educare Ltd: ROCE of 20.6 % indicates efficient capital utilization; ROE of 18.7 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is Ascensive Educare Ltd profitable and how is the profit trend?

Ascensive Educare Ltd reported a net profit of ₹3 Cr in Mar 2025 on revenue of ₹35 Cr. Compared to ₹1 Cr in Mar 2022, the net profit shows an improving trend.

Does Ascensive Educare Ltd pay dividends?

Ascensive Educare Ltd has a dividend yield of 0.00 % at the current price of ₹19.30. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Ascensive Educare Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports