Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:50 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 533540 | NSE: TREEHOUSE

Tree House Education & Accessories Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹47.61Undervalued by 504.19%vs CMP ₹7.88

P/E (15.0) × ROE (8.8%) × BV (₹44.40) × DY (2.00%)

Defaults: P/E=15

₹43.48Undervalued by 451.78%vs CMP ₹7.88
MoS: +81.9% (Strong)Confidence: 38/100 (Low)Models: 2 Under, 1 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹61.4749%Under (+680.1%)
Net Asset ValueAssets₹44.2529%Under (+461.5%)
Revenue MultipleRevenue₹2.4822%Over (-68.5%)
Consensus (3 models)₹43.48100%Undervalued
Key Drivers: EPS CAGR 29.1% lifts DCF — verify sustainability. | Wide model spread (₹2–₹61) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 29.1% · Defaults: P/E=15

*Investments are subject to market risks

Investment Snapshot

32
Tree House Education & Accessories Ltd scores 32/100 (Weak)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health37/100 · Weak
ROCE 1.6% WeakROE 8.8% AverageD/E 0.11 Low debtInterest Coverage 0.0x RiskyProfitable 0/5 years Inconsistent
Smart Money50/100 · Moderate
FII holding stable No changeDII holding down 5.24% MF sellingPromoter increased by 1.25% Positive
Earnings Quality30/100 · Weak
OPM contracting (-3% → -22%) DecliningWorking capital: 920 days Capital intensive
Quarterly Momentum25/100 · Weak
Revenue (4Q): -46% YoY DecliningOPM: -34.5% (down 46.7% YoY) Margin pressure
Industry Rank25/100 · Weak
ROCE 1.6% vs industry 12.8% Below peersROE 8.8% vs industry 24.8% Below peers3Y sales CAGR: 5% Slow

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, 3:50 am

Market Cap 33.3 Cr.
Current Price 7.88
Intrinsic Value₹43.48
High / Low 11.0/6.19
Stock P/E
Book Value 44.4
Dividend Yield0.00 %
ROCE1.55 %
ROE8.76 %
Face Value 10.0
PEG Ratio0.00

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

View Share Price Target for Tree House Education & Accessories Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
IEC Education Ltd 43.5 Cr. 28.5 46.6/14.2 19.60.00 %0.84 %0.90 % 10.0
Humming Bird Education Ltd 9.20 Cr. 15.0 102/15.023.6 5.060.00 %41.7 %26.9 % 1.00
Golden Crest Education & Services Ltd 168 Cr. 320 560/2251,198 20.80.00 %2.05 %1.49 % 10.0
DSJ Keep Learning Ltd 28.6 Cr. 1.84 4.75/1.48 0.480.00 %9.80 %8.93 % 1.00
Ascensive Educare Ltd 78.7 Cr. 19.3 23.0/14.118.5 4.370.00 %20.6 %18.7 % 1.00
Industry Average779.29 Cr65.57150.7368.790.57%12.81%24.78%5.06

All Competitor Stocks of Tree House Education & Accessories Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 1.415.211.952.092.191.942.182.091.881.001.441.060.87
Expenses 1.919.821.961.741.952.331.511.731.655.541.131.081.17
Operating Profit -0.50-4.61-0.010.350.24-0.390.670.360.23-4.540.31-0.02-0.30
OPM % -35.46%-88.48%-0.51%16.75%10.96%-20.10%30.73%17.22%12.23%-454.00%21.53%-1.89%-34.48%
Other Income 0.31-1.650.410.000.000.320.070.000.030.830.060.00-0.58
Interest 4.630.090.000.000.000.000.000.000.000.000.000.000.00
Depreciation 0.340.290.230.180.180.180.170.170.170.170.160.160.16
Profit before tax -5.16-6.640.170.170.06-0.250.570.190.09-3.880.21-0.18-1.04
Tax % 0.00%-111.75%588.24%588.24%1,483.33%400.00%161.40%468.42%944.44%296.13%23.81%-44.44%-4.81%
Net Profit -5.160.78-0.83-0.83-0.83-1.25-0.35-0.70-0.76-15.370.16-0.10-0.99
EPS in Rs -1.220.18-0.20-0.20-0.20-0.30-0.08-0.17-0.18-3.630.04-0.02-0.23

Last Updated: February 3, 2026, 7:46 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 26, 2026, 5:46 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 158207209597435610874
Expenses 6889143799457798109
Operating Profit 8911966-20-2-0-2-2-110-3-5
OPM % 57%57%32%-33%-32%-12%-79%-35%-13%8%2%-46%-104%
Other Income 1711-85-47-47-8-2-8110
Interest 8141711654566000
Depreciation 17274550533229251739111
Profit before tax 668516-165-107-42-29-40-26-520-3-5
Tax % 33%28%57%-1%-9%-0%-2%-0%3%-14%2,600%464%
Net Profit 44617-163-97-42-28-40-27-45-4-17-16
EPS in Rs 11.8214.391.64-38.51-22.93-9.94-6.65-9.52-6.43-10.56-0.88-4.06-3.84
Dividend Payout % 13%14%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)38.64%-88.52%-2428.57%40.49%56.70%33.33%-42.86%32.50%-66.67%91.11%-325.00%
Change in YoY Net Profit Growth (%)0.00%-127.16%-2340.05%2469.06%16.21%-23.37%-76.19%75.36%-99.17%157.78%-416.11%

Tree House Education & Accessories Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:-29%
5 Years:21%
3 Years:6%
TTM:-24%
Compounded Profit Growth
10 Years:%
5 Years:7%
3 Years:-13%
TTM:-411%
Stock Price CAGR
10 Years:-32%
5 Years:1%
3 Years:-19%
1 Year:-65%
Return on Equity
10 Years:-8%
5 Years:-8%
3 Years:-9%
Last Year:-9%

Last Updated: September 5, 2025, 1:46 pm

Balance Sheet

Last Updated: December 4, 2025, 2:08 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 37424242424242424242424242
Reserves 364602613451348306278241211166163145145
Borrowings 83106997780732933200000
Other Liabilities 4353403120211515108555
Total Liabilities 527803794601491443364331283217210193193
Fixed Assets 2473213723372602271551347915151010
CWIP 282550000001000
Investments 1111104111099999999
Other Assets 240446314253220207200188194192185173173
Total Assets 527803794601491443364331283217210193193

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 3559-148214-51310-1-0
Cash from Investing Activity + -97-108-9340448-01617-00
Cash from Financing Activity + 24200-32-33-2-12-48-1-20-2600
Net Cash Flow -38151-139-21-05-60-01-10
Free Cash Flow -65-53-1181121842129-1-0
CFO/OP 61%68%11%-48%-95%-3,307%247%-60%-391%1,265%-400%3%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow6.0013.00-33.00-97.00-82.00-73.00-31.00-35.00-21.001.000.00-3.00

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 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 67731001811,4161,9142,6911,3541,5266918581,089
Inventory Days
Days Payable
Cash Conversion Cycle 67731001811,4161,9142,6911,3541,5266918581,089
Working Capital Days -64-110-29-318-2,942-6,626-2,086-1,478176550775920
ROCE %16%16%4%-10%-10%-7%-6%-8%-2%-15%0%-2%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 20.54%20.54%20.54%20.54%20.54%20.54%20.54%20.54%20.54%21.72%22.29%23.54%
FIIs 7.14%7.14%7.14%7.14%7.14%7.14%7.14%7.14%7.14%7.14%7.14%7.14%
DIIs 0.00%0.00%0.00%0.00%0.00%0.00%5.75%5.75%5.24%2.19%0.00%0.00%
Public 72.33%72.33%72.32%72.32%72.33%72.33%66.58%66.57%67.08%68.97%70.58%69.32%
No. of Shareholders 16,03715,41015,20515,30716,20316,03816,05816,32316,34016,78817,47517,824

Shareholding Pattern Chart

No. of Shareholders

Tree House Education & Accessories 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 10.0010.0010.0010.0010.00
Basic EPS (Rs.) -4.06-0.90-10.56-6.43-9.52
Diluted EPS (Rs.) -4.06-0.90-10.56-6.43-9.52
Cash EPS (Rs.) -3.92-0.69-1.38-2.41-3.70
Book Value[Excl.RevalReserv]/Share (Rs.) 46.6650.7251.6262.1768.30
Book Value[Incl.RevalReserv]/Share (Rs.) 45.1549.2150.1060.6667.71
Revenue From Operations / Share (Rs.) 1.691.932.381.421.25
PBDIT / Share (Rs.) -0.580.22-1.17-1.65-0.35
PBIT / Share (Rs.) -0.740.04-10.35-5.67-6.18
PBT / Share (Rs.) -0.740.04-12.31-6.24-9.55
Net Profit / Share (Rs.) -4.08-0.87-10.56-6.43-9.52
NP After MI And SOA / Share (Rs.) -4.06-0.89-10.56-6.43-9.52
PBDIT Margin (%) -34.4111.74-49.42-116.55-28.16
PBIT Margin (%) -43.872.24-435.60-400.16-493.99
PBT Margin (%) -43.912.20-518.10-440.29-763.75
Net Profit Margin (%) -241.90-45.43-444.25-453.36-761.34
NP After MI And SOA Margin (%) -240.58-46.34-444.25-453.60-761.45
Return on Networth / Equity (%) -8.70-1.76-20.45-10.34-13.94
Return on Capital Employeed (%) -1.640.08-20.64-9.35-9.12
Return On Assets (%) -8.75-1.78-20.26-9.50-12.05
Total Debt / Equity (X) 0.000.000.000.070.11
Asset Turnover Ratio (%) 0.030.030.030.010.01
Current Ratio (X) 4.434.792.921.100.55
Quick Ratio (X) 4.434.792.921.080.54
Inventory Turnover Ratio (X) 610.680.000.000.000.00
Interest Coverage Ratio (X) -945.77299.94-0.77-1.12-0.27
Interest Coverage Ratio (Post Tax) (X) -6646.62-1159.47-5.70-3.97-4.76
Enterprise Value (Cr.) 37.9593.0857.6653.7063.18
EV / Net Operating Revenue (X) 5.3111.395.748.9511.94
EV / EBITDA (X) -15.4396.98-11.61-7.68-42.38
MarketCap / Net Operating Revenue (X) 5.3111.395.825.645.67
Price / BV (X) 0.190.430.260.120.10
Price / Net Operating Revenue (X) 5.3111.395.825.655.67
EarningsYield -0.45-0.04-0.76-0.80-1.34

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Tree House Education & Accessories Ltd. is a Public Limited Listed company incorporated on 10/07/2006 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L80101MH2006PLC163028 and registration number is 163028. Currently Company is involved in the business activities of Primary Education. Company's Total Operating Revenue is Rs. 7.15 Cr. and Equity Capital is Rs. 42.31 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Education - Coaching/Study Material/OthersShop No.4, Aasha Co-operative Housing Society Ltd, Mumbai Maharashtra 400052Contact not found
Management
NamePosition Held
Mr. Rajesh BhatiaChairman & Managing Director
Mr. Navin Kumar ManeExecutive Director
Mr. Dipen ShahNon Exe.Non Ind.Director
Mr. Milin RamaniInd. Non-Executive Director
Ms. Nidhi GroverInd. Non-Executive Woman Director
Mrs. Divya PunmiyaInd. Non-Executive Woman Director

FAQ

What is the intrinsic value of Tree House Education & Accessories Ltd and is it undervalued?

As of 17 April 2026, Tree House Education & Accessories Ltd's intrinsic value is ₹43.48, which is 451.78% higher than the current market price of ₹7.88, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (8.76 %), book value (₹44.4), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Tree House Education & Accessories Ltd?

Tree House Education & Accessories Ltd is trading at ₹7.88 as of 17 April 2026, with a FY2026-2027 high of ₹11.0 and low of ₹6.19. The stock is currently in the middle of its 52-week range. Market cap stands at ₹33.3 Cr..

How does Tree House Education & Accessories Ltd's P/E ratio compare to its industry?

Tree House Education & Accessories Ltd has a P/E ratio of , which is below the industry average of 150.73. This is broadly in line with or below the industry average.

Is Tree House Education & Accessories Ltd financially healthy?

Key indicators for Tree House Education & Accessories Ltd: ROCE of 1.55 % is on the lower side compared to the industry average of 12.81%. Dividend yield is 0.00 %.

Is Tree House Education & Accessories Ltd profitable and how is the profit trend?

Tree House Education & Accessories Ltd reported a net profit of ₹-17 Cr in Mar 2025 on revenue of ₹7 Cr. Compared to ₹-27 Cr in Mar 2022, the net profit shows a mixed trend.

Does Tree House Education & Accessories Ltd pay dividends?

Tree House Education & Accessories Ltd has a dividend yield of 0.00 % at the current price of ₹7.88. 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 Tree House Education & Accessories 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