CL EDUCATE LIMITED
CLEDUCATE · General/Diversified · NSE
₹49
Current Market Price
Fair Value (DCF)
₹22
Margin of Safety
-54.0%
Updated 1d ago
YieldIQ Score
17/100
Piotroski F-Score
3/9
Economic Moat
None
Confidence
22%
ROE
—
Debt/Equity
1.04
WACC
11.1%
Market Cap
₹264 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
120.0%
Return on capital employed
EV / EBITDA
26.6×
Enterprise multiple
Debt / EBITDA
15.8×
Leverage vs earnings
Interest Coverage
1.0×
EBIT covers interest
Current Ratio
2.09×
Short-term liquidity
Asset Turnover
0.38×
Revenue per ₹ of assets
Revenue CAGR (3Y)
19.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹48.67
Bear case
₹15.25
MoS -219.1%
Base case
₹22.36
MoS -117.7%
Bull case
₹30.5
MoS -59.6%
Ratio Trends
CLEDUCATE · last 4 annual periods
ROE
-4.2%
ROCE
5.2%
Operating Margin
—
Debt / Equity
0.98×
PE
11.9×
EV / EBITDA
8.4×
Historical Financials
CLEDUCATE · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹200 Cr | ₹280 Cr | ₹296 Cr | ₹338 Cr | +19.1% |
| EBITDA | ₹28.5 Cr | ₹31.1 Cr | ₹40.0 Cr | ₹27.9 Cr | -0.7% |
| EBIT | — | — | — | — | — |
| PAT | ₹13.9 Cr | ₹22.5 Cr | ₹15.1 Cr | ₹-11.2 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹33.4 Cr | ₹23.3 Cr | ₹25.6 Cr | ₹16.4 Cr | -21.2% |
| CapEx | ₹-21.0 Cr | ₹-27.3 Cr | ₹-21.5 Cr | ₹-30.5 Cr | — |
| FCF | ₹12.4 Cr | ₹-4.0 Cr | ₹4.1 Cr | ₹-14.1 Cr | — |
| Total Assets | ₹348 Cr | ₹373 Cr | ₹388 Cr | ₹897 Cr | +37.1% |
| Total Debt | ₹22.1 Cr | ₹16.7 Cr | ₹32.0 Cr | ₹264 Cr | +128.4% |
| Shareholders' Equity | ₹262 Cr | ₹275 Cr | ₹279 Cr | ₹269 Cr | +1.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
CLEDUCATE vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| CPEDU CAREER POINT EDUTECH LTD | -4.7% | 58 | Near Fair Value | 32.7% | — |
| GLOBAL GLOBAL | — | — | Pending | 25.7% | — |
| APTECHT APTECH LIMITED | -20.6% | 46 | Above Fair Value | 7.6% | — |
| ZEELEARN ZEELEARN | — | — | Pending | 6.5% | — |
| COMPUSOFT COMPUSOFT | — | — | Pending | 1.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for CLEDUCATE in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of CLEDUCATE →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for CLEDUCATE →
Compare
Head-to-head with peers
Compare CLEDUCATE side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse CLEDUCATENow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.