VERANDA LEARNING SOL LTD
VERANDA · General/Diversified · NSE
₹161
Current Market Price
Fair Value (DCF)
₹208
Margin of Safety
+28.8%
Updated 2d ago
YieldIQ Score
56/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
37%
ROE
—
Debt/Equity
0.42
WACC
11.1%
Market Cap
₹1,546 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
6.4×
Enterprise multiple
Debt / EBITDA
2.3×
Leverage vs earnings
Interest Coverage
-1.0×
EBIT covers interest
Current Ratio
0.40×
Short-term liquidity
Asset Turnover
0.25×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹161.47
Bear case
₹21.66
MoS -645.5%
Base case
₹207.97
MoS +22.4%
Bull case
₹218.37
MoS +26.1%
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 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹74.7 Cr | ₹48.4 Cr | ₹103 Cr | ₹463 Cr | +83.8% |
| EBITDA | ₹-39.1 Cr | ₹-34.3 Cr | ₹52.4 Cr | ₹79.3 Cr | — |
| EBIT | — | ₹-37.9 Cr | ₹0.2 Cr | — | — |
| PAT | ₹-58.5 Cr | ₹-38.7 Cr | ₹-38.5 Cr | ₹-247 Cr | — |
| EPS (diluted) | — | ₹-6.28 | ₹-5.93 | — | — |
| CFO | ₹-39.3 Cr | ₹14.9 Cr | ₹26.7 Cr | ₹31.7 Cr | — |
| CapEx | ₹-3.6 Cr | — | — | ₹-15.0 Cr | — |
| FCF | ₹-42.9 Cr | — | — | ₹16.7 Cr | — |
| Total Assets | ₹381 Cr | ₹892 Cr | ₹1633 Cr | ₹1880 Cr | +70.2% |
| Total Debt | ₹203 Cr | ₹9.6 Cr | ₹305 Cr | ₹660 Cr | +48.1% |
| Shareholders' Equity | ₹77.0 Cr | ₹306 Cr | ₹377 Cr | ₹257 Cr | +49.4% |
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
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.NS has a fair value of 207.97 and current price of 161.47, with a margin of safety of 28.8% and debt-to-equity ratio of 0.42. Its...
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.