Data Quality Notice
Data quality observations on this stock — see hidden fields below.
Reported as ticker: VERANDA· We're continuously improving data quality. Contact support if this persists.
VERANDA LEARNING SOL LTD
VERANDA · General/Diversified · NSE
₹241
Current Market Price
Fair Value (DCF)
₹210
Discount to FV
-12.8%
Updated just now
YieldIQ Score
76/100
Piotroski F-Score
8/9
Economic Moat
Wide
Confidence
45%
ROE
-96.2%
Debt/Equity
2.57
WACC
11.1%
Market Cap
₹2,318 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
8.7%
Return on capital employed
EV / EBITDA
9.4×
Enterprise multiple
Debt / EBITDA
1.4×
Leverage vs earnings
Interest Coverage
-1.0×
EBIT covers interest
Current Ratio
0.40×
Short-term liquidity
Asset Turnover
0.27×
Revenue per ₹ of assets
Revenue CAGR (3Y)
44.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹240.99
Bear case
Margin of Safety —
Implied upside -125.8%
Base case
Margin of Safety -17.3%
Implied upside -14.7%
Bull case
Margin of Safety +3.4%
Implied upside +3.5%
Ratio Trends
VERANDA · last 4 annual periods
ROE
-96.2%
ROCE
8.7%
Operating Margin
—
Debt / Equity
2.57×
PE
—
EV / EBITDA
—
Historical Financials
VERANDA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹74.7 Cr | ₹161 Cr | ₹357 Cr | ₹358 Cr | ₹482 Cr | +59.4% |
| EBITDA | ₹-39.1 Cr | ₹-34.3 Cr | ₹52.4 Cr | ₹129 Cr | ₹293 Cr | — |
| EBIT | — | ₹-79.1 Cr | ₹-3.1 Cr | — | — | — |
| PAT | ₹-58.5 Cr | ₹-79.2 Cr | ₹-80.7 Cr | ₹-247 Cr | ₹106 Cr | — |
| EPS (diluted) | — | ₹-13.65 | ₹-12.05 | — | — | — |
| CFO | ₹-39.3 Cr | ₹14.9 Cr | ₹26.7 Cr | ₹31.7 Cr | ₹106 Cr | — |
| CapEx | ₹-3.6 Cr | ₹-90.7 Cr | ₹-13.3 Cr | ₹-15.0 Cr | ₹-14.1 Cr | — |
| FCF | ₹-42.9 Cr | ₹-75.7 Cr | ₹13.4 Cr | ₹16.7 Cr | ₹91.6 Cr | — |
| Total Assets | ₹381 Cr | ₹892 Cr | ₹1637 Cr | ₹1880 Cr | ₹1832 Cr | +48.1% |
| Total Debt | ₹203 Cr | ₹306 Cr | ₹583 Cr | ₹660 Cr | ₹382 Cr | +17.1% |
| Shareholders' Equity | ₹77.0 Cr | ₹306 Cr | ₹376 Cr | ₹257 Cr | ₹958 Cr | +87.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
VERANDA vs 2 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
CRIZAC CRIZAC | — | — | Pending | 37.5% | — |
NIITMTS NIIT LEARNING SYSTEMS LTD | +53.1%+113.3% upside | 40 | Below Fair Value | 18.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for VERANDA in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. VERANDA LEARNING SOL LTD (VERANDA.NS) trades at 240.99 vs a model fair value of 210.07, a gap of -12.8%. Piotroski F-score: 8/9. Moat lab...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of VERANDA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for VERANDA →
Compare
Head-to-head with peers
Compare VERANDA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse VERANDANow →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.