Zee Learn Ltd: Fundamental Analysis, Share Price Insights & Intrinsic Value (2024)

Share Price and Basic Stock Data

Last Updated: December 21, 2024, 1:35 am

Market Cap	272 Cr.
Current Price	8.32
High / Low	11.5/5.60
Stock P/E	7.09
Book Value	5.58
Dividend Yield	0.00 %
ROCE	16.4 %
ROE	45.6 %
Face Value	1.00
PEG Ratio	0.16

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for

Competitors of

Stock Name	Market Cap	Current Price	High / Low	Stock P/E	Book Value	Dividend Yield	ROCE	ROE	Face Value
IEC Education Ltd	44.8 Cr.	29.4	29.4/1.69		19.7	0.00 %	1.88 %	2.00 %	10.0
Humming Bird Education Ltd	55.3 Cr.	90.2	120/36.0	98.8	4.46	0.00 %	5.80 %	2.11 %	1.00
Golden Crest Education & Services Ltd	273 Cr.	520	520/69.5	1,363	20.6	0.00 %	0.85 %	0.66 %	10.0
DSJ Keep Learning Ltd	81.6 Cr.	5.24	7.53/2.15	221	0.45	0.00 %	23.0 %	221 %	1.00
Ascensive Educare Ltd	50.5 Cr.	124	137/41.5	39.4	33.3	%	18.7 %	13.6 %
Industry Average	508.50 Cr	107.88		204.27	68.64	0.35%	11.51%	29.65%	5.57

All Competitor Stocks of

Quarterly Result

Month	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
Sales	64.68	53.68	51.94	77.58	85.92	72.49	54.73	111.03	105.63	66.44	67.73	116.47	80.33
Expenses	46.71	39.57	43.22	70.99	67.93	55.06	44.55	131.37	86.38	63.02	45.44	64.98	56.57
Operating Profit	17.97	14.11	8.72	6.59	17.99	17.43	10.18	-20.34	19.25	3.42	22.29	51.49	23.76
OPM %	27.78%	26.29%	16.79%	8.49%	20.94%	24.04%	18.60%	-18.32%	18.22%	5.15%	32.91%	44.21%	29.58%
Other Income	9.52	6.14	4.66	14.06	5.16	3.03	-152.94	-256.79	10.66	-5.28	-4.52	145.01	3.77
Interest	11.26	11.07	10.01	11.91	10.54	10.68	11.33	11.00	11.81	8.95	10.99	10.01	10.86
Depreciation	10.42	9.82	9.99	6.47	7.77	7.58	8.44	8.30	6.83	6.60	6.45	4.20	8.44
Profit before tax	5.81	-0.64	-6.62	2.27	4.84	2.20	-162.53	-296.43	11.27	-17.41	0.33	182.29	8.23
Tax %	76.25%	0.00%	33.53%	323.35%	109.30%	108.18%	0.50%	0.40%	41.70%	5.17%	687.88%	7.08%	55.77%
Net Profit	1.38	-0.64	-8.83	-5.06	-0.45	-0.18	-163.34	-297.63	6.56	-18.31	-1.94	169.38	3.64
EPS in Rs	0.05	0.01	-0.15	0.00	0.01	0.07	-4.94	-8.74	0.26	-0.50	0.03	5.19	0.11

Last Updated: October 7, 2024, 8:50 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: September 23, 2024, 3:13 pm

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Sales	101	121	128	152	180	269	517	515	257	248	324	356	331
Expenses	109	109	97	108	121	166	359	346	214	197	293	260	230
Operating Profit	-8	12	31	43	59	103	158	169	43	51	31	97	101
OPM %	-8%	10%	24%	29%	33%	38%	31%	33%	17%	20%	10%	27%	30%
Other Income	1	3	4	2	4	3	32	10	56	31	-408	146	139
Interest	6	10	15	20	21	19	47	59	51	44	44	42	41
Depreciation	7	7	9	10	10	11	28	64	50	37	32	24	26
Profit before tax	-20	-2	10	15	32	76	115	56	-2	1	-452	176	173
Tax %	7%	0%	0%	0%	-3%	35%	27%	55%	947%	1,665%	2%	12%
Net Profit	-21	-2	10	15	34	49	83	25	-21	-13	-462	156	153
EPS in Rs	-0.81	-0.06	0.31	0.47	1.04	1.51	2.33	1.34	-0.27	-0.08	-13.60	4.99	4.83
Dividend Payout %	0%	0%	0%	0%	10%	7%	4%	0%	0%	0%	0%	0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2013-2014	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	90.48%	600.00%	50.00%	126.67%	44.12%	69.39%	-69.88%	-184.00%	38.10%	-3453.85%	133.77%
Change in YoY Net Profit Growth (%)	0.00%	509.52%	-550.00%	76.67%	-82.55%	25.27%	-139.27%	-114.12%	222.10%	-3491.94%	3587.61%

has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	11%
5 Years:	-7%
3 Years:	11%
TTM:	-4%

Compounded Profit Growth
10 Years:	41%
5 Years:	-10%
3 Years:	90%
TTM:	197%

Stock Price CAGR
10 Years:	-12%
5 Years:	-15%
3 Years:	-17%
1 Year:	34%

Return on Equity
10 Years:	7%
5 Years:	2%
3 Years:	0%
Last Year:	46%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 6:32 pm

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	26	32	32	32	32	33	33	33	33	33	33	33	33
Reserves	93	191	202	218	260	321	399	438	432	430	-13	150	150
Borrowings	347	312	372	387	253	257	432	458	444	437	463	360	372
Other Liabilities	62	74	77	68	201	326	616	594	563	547	540	542	884
Total Liabilities	529	610	683	705	746	937	1,479	1,523	1,471	1,447	1,022	1,084	1,438
Fixed Assets	29	39	94	114	521	536	1,001	1,070	1,025	987	649	628	616
CWIP	302	432	444	478	93	84	56	59	53	53	53	0	0
Investments	0	5	4	10	6	14	2	11	0	0	0	0	0
Other Assets	198	133	140	104	126	303	419	382	394	407	320	456	822
Total Assets	529	610	683	705	746	937	1,479	1,523	1,471	1,447	1,022	1,084	1,438

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	-5	55	33	47	189	249	21	122	12	62	42	50
Cash from Investing Activity +	-166	-114	-83	-40	-9	-227	-49	15	14	-6	-12	-6
Cash from Financing Activity +	172	64	43	-5	-173	-15	27	-150	-29	-37	-30	-51
Net Cash Flow	1	4	-7	2	6	7	-1	-13	-2	20	0	-7

Free Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	-355.00	-300.00	-341.00	-344.00	-194.00	-154.00	-274.00	-289.00	-401.00	-386.00	-432.00	-263.00

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

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	38	39	46	72	101	20	37	47	130	152	30	39
Inventory Days	112	202	320	111	155	85	121	232	261	86	168	156
Days Payable	103	92	155	93	141	73	440	757	2,259	1,287	451	74
Cash Conversion Cycle	47	149	211	89	115	33	-282	-478	-1,868	-1,049	-253	121
Working Capital Days	-492	-171	-198	-31	-46	-63	-49	-105	-53	-101	-144	-34
ROCE %	-4%	2%	4%	6%	9%	16%	20%	14%	4%	4%	2%	16%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Promoters	18.62%	18.62%	18.62%	15.05%	15.05%	15.05%	15.05%	15.05%	15.05%	15.05%	15.05%	15.05%
FIIs	18.88%	18.74%	15.15%	12.32%	12.32%	12.32%	11.41%	11.41%	10.59%	5.99%	5.99%	5.99%
DIIs	0.00%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%
Government	0.00%	0.00%	0.01%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Public	62.49%	62.63%	66.21%	72.62%	72.63%	72.62%	73.53%	73.54%	74.34%	78.94%	78.95%	78.94%
No. of Shareholders	1,31,736	1,33,528	1,54,551	1,64,631	1,62,072	1,58,523	1,57,629	1,55,986	1,51,847	1,48,626	1,43,440	1,41,494

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20
FaceValue	1.00	1.00	1.00	1.00	1.00
Basic EPS (Rs.)	4.99	-13.60	-0.08	-0.27	1.34
Diluted EPS (Rs.)	4.99	-13.60	-0.08	-0.27	1.34
Cash EPS (Rs.)	5.51	-13.17	0.72	0.88	2.74
Book Value[Excl.RevalReserv]/Share (Rs.)	5.60	4.32	18.47	18.84	19.41
Book Value[Incl.RevalReserv]/Share (Rs.)	5.60	4.32	18.47	18.84	19.41
Revenue From Operations / Share (Rs.)	10.93	9.94	7.60	7.88	15.79
PBDIT / Share (Rs.)	3.63	1.40	2.51	3.05	6.44
PBIT / Share (Rs.)	2.89	0.41	1.38	1.52	4.47
PBT / Share (Rs.)	5.41	-13.86	0.02	-0.06	1.71
Net Profit / Share (Rs.)	4.77	-14.16	-0.40	-0.64	0.77
NP After MI And SOA / Share (Rs.)	4.99	-13.60	-0.08	-0.26	1.34
PBDIT Margin (%)	33.22	14.03	32.99	38.66	40.77
PBIT Margin (%)	26.46	4.13	18.18	19.24	28.32
PBT Margin (%)	49.53	-139.40	0.33	-0.78	10.80
Net Profit Margin (%)	43.70	-142.39	-5.30	-8.22	4.87
NP After MI And SOA Margin (%)	45.68	-136.78	-1.09	-3.41	8.48
Return on Networth / Equity (%)	89.09	-2304.89	-0.58	-1.89	9.28
Return on Capital Employeed (%)	16.31	2.25	4.34	4.52	12.41
Return On Assets (%)	15.01	-43.31	-0.18	-0.59	2.86
Long Term Debt / Equity (X)	1.18	12.91	0.49	0.53	0.58
Total Debt / Equity (X)	1.80	21.88	0.86	0.64	0.67
Asset Turnover Ratio (%)	0.33	0.26	0.09	0.07	0.16
Current Ratio (X)	0.74	0.37	0.47	0.53	0.45
Quick Ratio (X)	0.69	0.31	0.46	0.50	0.40
Interest Coverage Ratio (X)	2.83	1.04	1.85	1.93	3.56
Interest Coverage Ratio (Post Tax) (X)	1.76	0.08	0.70	0.58	1.95
Enterprise Value (Cr.)	506.02	614.19	913.24	774.99	862.59
EV / Net Operating Revenue (X)	1.42	1.89	3.68	3.01	1.68
EV / EBITDA (X)	4.28	13.50	11.17	7.79	4.11
MarketCap / Net Operating Revenue (X)	0.55	0.32	1.64	1.32	0.77
Price / BV (X)	1.09	5.54	0.87	0.72	0.84
Price / Net Operating Revenue (X)	0.55	0.32	1.64	1.32	0.77
EarningsYield	0.81	-4.16	-0.01	-0.02	0.10

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of as of December 21, 2024 is: 18.40

Calculation basis:

Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of December 21, 2024, is Undervalued by 121.15% compared to the current share price 8.32

Intrinsic Value of as of December 21, 2024 is: 26.42

Calculation basis:

Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of December 21, 2024, is Undervalued by 217.55% compared to the current share price 8.32

Last 5 Year EPS CAGR: 43.57%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock has a low average Working Capital Days of -123.92, which is a positive sign. The stock has a low average Cash Conversion Cycle of -20.83, which is a positive sign. The company has shown consistent growth in sales (269.15 cr) and profit (13.69 cr) over the years.	The stock has a low average ROCE of 7.75%, which may not be favorable. The company has higher borrowings (376.46) compared to reserves (251.62), which may suggest financial risk.

Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in :
1. Net Profit Margin: 43.7%
  - Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
2. ROCE: 16.31% (Industry Average ROCE: 11.51%)
  - ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
3. ROE%: 89.09% (Industry Average ROE: 29.65%)
  - ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
4. Interest Coverage Ratio (Post Tax): 1.76
  - Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
5. Quick Ratio: 0.69
  - Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
6. Stock P/E: 7.09 (Industry average Stock P/E: 204.27)
  - Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
7. Total Debt / Equity: 1.8
  - Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
Stock Rating:

About the Company - Qualitative Analysis

Zee Learn Ltd. is a Public Limited Listed company incorporated on 04/01/2010 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L80301MH2010PLC198405 and registration number is 198405. Currently company belongs to the Industry of Education - Coaching/Study Material/Others. Company’s Total Operating Revenue is Rs. 104.00 Cr. and Equity Capital is Rs. 32.61 Cr. for the Year ended 31/03/2022.

INDUSTRY	ADDRESS	CONTACT
Education - Coaching/Study Material/Others	Continental Building, Mumbai Maharashtra 400018	investor_relations@zeelearn.com http://www.zeelearn.com

Management
Name	Position Held
Mr. Manish Rastogi	WholeTime Director & CEO
Mr. Surender Singh	Non Executive Director
Ms. Nanette D'sa	Independent Woman Director
Mr. Karunn Kandoi	Independent Director
Mr. Roshan Lal Kamboj	Independent Director
Mr. Dattatraya Kelkar	Independent Director

FAQ

What is the latest intrinsic value of ?

The latest intrinsic value of as on 21 December 2024 is ₹18.40, which is 121.15% higher than the current market price of ₹8.32. The stock has a market capitalization of 272 Cr. and recorded a high/low of 11.5/5.60 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹150 Cr and total liabilities of ₹1,438 Cr.

What is the Market Cap of ?

The Market Cap of is 272 Cr..

What is the current Stock Price of as on 21 December 2024?

The current stock price of as on 21 December 2024 is 8.32.

What is the High / Low of stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of stocks is 11.5/5.60.

What is the Stock P/E of ?

The Stock P/E of is 7.09.

What is the Book Value of ?

The Book Value of is 5.58.

What is the Dividend Yield of ?

The Dividend Yield of is 0.00 %.

What is the ROCE of ?

The ROCE of is 16.4 %.

What is the ROE of ?

The ROE of is 45.6 %.

What is the Face Value of ?

The Face Value of is 1.00.