Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹1,893Cr
Rev Gr TTM
Revenue Growth TTM
8.61%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

VERANDA
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 66.2 | 144.4 | 166.7 | 91.8 | 112.0 | 72.7 | 7.6 | 8.0 | 11.2 | -11.2 | 19.7 | 17.8 |
| 69 | 65 | 84 | 78 | 81 | 99 | 78 | 132 | 94 | 74 | 81 | 75 |
Operating Profit Operating ProfitCr |
| -42.5 | 5.9 | 15.1 | 14.9 | 20.9 | 16.9 | 26.3 | -32.9 | 17.3 | 29.8 | 36.4 | 36.0 |
Other Income Other IncomeCr | 0 | 2 | 2 | 4 | 1 | 7 | 2 | -1 | 39 | 17 | 92 | 6 |
Interest Expense Interest ExpenseCr | 5 | 8 | 10 | 20 | 40 | 30 | 33 | 33 | 36 | 31 | 19 | 13 |
Depreciation DepreciationCr | 18 | 19 | 6 | 18 | 23 | 22 | 20 | 140 | 18 | 14 | 14 | 15 |
| -43 | -22 | 0 | -20 | -39 | -25 | -24 | -206 | 5 | 4 | 105 | 20 |
| -4 | -2 | 2 | -4 | -1 | 1 | 4 | -3 | -3 | 2 | 7 | 7 |
|
Growth YoY PAT Growth YoY% | -84.7 | 3.7 | 92.8 | -2,631.8 | 0.4 | -30.2 | -2,001.3 | -1,114.5 | 121.7 | 123.7 | 397.5 | 106.2 |
| -79.9 | -28.1 | -1.6 | -18.2 | -37.6 | -21.1 | -30.4 | -204.7 | 7.3 | 5.7 | 75.5 | 10.8 |
| -6.3 | -3.1 | -0.2 | -2.5 | -5.9 | -3.8 | -4.5 | -27.1 | 0.7 | -0.1 | 10.6 | 1.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | | | 2,855.1 | 115.0 | 124.2 | 30.2 | -1.6 |
| 0 | 0 | 10 | 115 | 234 | 308 | 435 | 324 |
Operating Profit Operating ProfitCr |
| | | -300.4 | -52.8 | -44.8 | 14.9 | 7.6 | 30.1 |
Other Income Other IncomeCr | 0 | 0 | 0 | 1 | 39 | 8 | 47 | 155 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 8 | 10 | 78 | 132 | 99 |
Depreciation DepreciationCr | 0 | 0 | 1 | 14 | 45 | 67 | 206 | 61 |
| 0 | 0 | -8 | -61 | -89 | -83 | -255 | 134 |
| 0 | 0 | 0 | -3 | -10 | -5 | -3 | 13 |
|
| | -100.0 | -4,122.6 | -606.8 | -35.4 | 2.7 | -226.4 | 148.7 |
| | | -325.9 | -77.9 | -49.1 | -21.3 | -53.4 | 26.4 |
| -245.9 | -489.7 | -7.3 | -17.0 | -13.7 | -12.1 | -34.7 | 12.3 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 0 | 0 | 7 | 41 | 62 | 69 | 74 | 96 |
| 0 | 0 | -7 | -11 | 229 | 292 | 175 | 755 |
Current Liabilities Current LiabilitiesCr | 0 | 0 | 12 | 135 | 105 | 564 | 575 | 336 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 0 | 0 | 169 | 481 | 698 | 1,048 | 716 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 0 | 0 | 5 | 121 | 136 | 161 | 228 | 119 |
Non Current Assets Non Current AssetsCr | 0 | 0 | 6 | 260 | 756 | 1,476 | 1,651 | 1,785 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 0 | 0 | -5 | -39 | 15 | 27 | 32 |
Investing Cash Flow Investing Cash FlowCr | 0 | 0 | -6 | -226 | -424 | -232 | -66 |
Financing Cash Flow Financing Cash FlowCr | 0 | 0 | 12 | 313 | 363 | 139 | 51 |
|
Free Cash Flow Free Cash FlowCr | 0 | 0 | -5 | -39 | 16 | 27 | 35 |
| 54.1 | 32.1 | 63.0 | 67.2 | -18.9 | -34.6 | -12.6 |
CFO To EBITDA CFO To EBITDA% | 54.1 | 32.1 | 68.4 | 99.2 | -20.7 | 49.4 | 88.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | | | 0 | 0 | 1,254 | 1,235 | 1,578 |
Price To Earnings Price To Earnings | | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | | | 0.0 | 0.0 | 7.6 | 3.4 | 3.4 |
Price To Book Price To Book | | | 0.0 | 0.0 | 4.3 | 3.4 | 6.3 |
| | | -0.8 | -3.2 | -20.4 | 33.1 | 60.2 |
Profitability Ratios Profitability Ratios |
| | | 89.8 | 96.3 | 97.9 | 98.1 | 97.9 |
| | | -300.4 | -52.8 | -44.8 | 14.9 | 7.6 |
| | | -325.9 | -77.9 | -49.1 | -21.3 | -53.4 |
| 222.7 | 110.7 | -120.2 | -22.6 | -13.3 | -0.5 | -13.5 |
| 101.0 | 66.9 | 13,909.8 | -193.5 | -27.3 | -21.4 | -100.7 |
| -192.2 | -19,600.0 | -71.8 | -15.3 | -8.9 | -4.7 | -13.4 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Veranda Learning Solutions (VLS) is a diversified, publicly listed Indian education platform providing end-to-end solutions across the entire learner lifecycle. The company has transitioned from an aggressive acquisition-led growth phase (**Veranda 1.0**) to a phase of operational consolidation, deleveraging, and value unlocking (**Veranda 2.0**). VLS operates a **technology-driven, asset-light, and scalable** business model, delivering content through **online, offline, hybrid, and blended** formats.
---
### I. Strategic Architecture: The "Veranda 2.0" Pivot
The company is currently executing a restructuring plan designed to streamline operations, standardize delivery, and enhance shareholder transparency.
* **Vertical Unbundling:** VLS is unbundling mature verticals into independent entities to sharpen execution.
* **The Commerce Demerger:** Shareholders approved the demerger of the commerce vertical into **J.K. Shah Commerce Education Limited (JSCEL)** in **April 2026**. This will create a **debt-free**, standalone listed entity with a **1:1 share entitlement ratio**.
* **Vocational Realignment:** The vocational segment (including **Edureka**) has been moved into a **50:50 joint venture** with **SNVA Veranda**, expanding the footprint to **60+ countries**.
* **Asset-Light Expansion:** Future growth focuses on **Management Contracts** for schools and **FOCO (Franchise Owned Company Operated)** models for test prep centers, minimizing capital expenditure.
---
### II. Core Business Verticals & Brand Portfolio
Effective **April 01, 2025**, VLS evaluates performance across four primary strategic pillars:
| Vertical | Key Brands | Focus Areas & Market Position |
| :--- | :--- | :--- |
| **Commerce** | **JK Shah Classes, BB Virtuals, Navkar Digital, Tapasya, Logic School of Management** | Test prep for **CA, CS, CMA, ACCA, CFA**. Achieved **154 All-India Ranks** in Sept 2025 CA exams. |
| **Academics** | **Veranda K-12, BVM Global** | Management services for **5 CBSE** and **2 Cambridge** schools; curriculum design and teacher training. |
| **Govt. Test Prep** | **Veranda RACE, Veranda IAS, Talent Academy, Sreedhar’s CCE** | Coaching for **Banking, SSC, RRB, UPSC, TNPSC, KPSC**, and Judiciary exams. |
| **Vocational** | **Edureka, Veranda HigherEd, BAssure, Phire** | Software upskilling (**AI/ML, Data Science**), BFSI recruitment training, and corporate training. |
---
### III. Operational Infrastructure & Reach
VLS has built a massive physical and digital funnel to capture learners at various life stages.
* **Physical Footprint:** **200+ physical centers** across **15+ states** in India.
* **Learner Base:** Reached **~4.3 lakh total learners** in FY25; targeting **8 lakh+ enrollments** by **FY30**.
* **Digital Funnel:** **0.5 crore+** monthly website traffic and **0.4 crore+** YouTube subscribers.
* **Preferred Delivery Centres (PDCs):** Strategic hubs used to scale reach into **Tier 2 and Tier 3** cities using localized, vernacular content.
* **Institutional Partnerships:** Associate Partner for **Cambridge University Press & Assessment**; collaborations with **IIMs, IIT Madras (SWAYAM Plus), IIT Guwahati, and XLRI**.
---
### IV. Financial Performance & Turnaround Metrics
VLS has demonstrated a significant financial turnaround, moving from operating losses in **FY23** to consistent **PAT** positivity by **FY26**.
#### Consolidated Financials
| Metric (INR Cr) | 9M FY26 | FY25 | FY24 | FY23 |
| :--- | :--- | :--- | :--- | :--- |
| **Revenue from Operations** | **349.0** | **502.0** | **361.7** | **161.4** |
| **EBITDA** | **150.0** | **99.2** | **62.3** | **(33.7)** |
| **EBITDA Margin** | **43.0%** | **19.8%** | **17.2%** | **Negative** |
| **PAT** | **43.0** | **(Loss)** | **(Loss)** | **(Loss)** |
#### Key Financial Targets & Guidance
* **FY26 EBITDA Guidance:** Expected **60-65% growth** in Schools and Commerce segments post-restructuring.
* **Commerce Vertical (FY26E):** Targeted Revenue of **INR 340 Cr** and EBITDA of **INR 169 Cr**.
* **ROCE Target:** Management aims to scale **ROCE** from **13%** to **35% by FY30**.
* **Customer Lifetime Value (LTV):** Ranges from **3-6 months** (Govt Prep) to **14 years** (K-12 Managed Schools).
---
### V. Capital Structure & Deleveraging
A primary focus of **Veranda 2.0** is the optimization of the balance sheet.
* **QIP Success:** Completed a **INR 357.42 crore QIP** in **July 2025** at **INR 225.20 per share**.
* **Debt Retirement:** Utilized **INR 346.15 crore** of QIP proceeds to redeem **Non-Convertible Debentures (NCDs)**. Full redemption was completed on **February 26, 2026**.
* **Refinancing:** Transitioning from high-cost acquisition debt (**17.2%**) to lower-coupon instruments (target **single or low double-digits**) by **March 2026**.
* **Promoter Pledges:** Entire promoter pledge related to NCDs was released in **February 2027**, though new pledges exist for working capital facilities with **Union Bank**.
---
### VI. Technology & AI Integration
VLS is pivoting toward an AI-first delivery model to drive margins and student outcomes.
* **Agentic AI:** Implementing AI for telecalling, customer support, and student mentorship.
* **Multilingual Dubbing:** Piloting AI-driven dubbing for faculty lectures to scale localized content rapidly.
* **Course Evolution:** **Edureka** now generates **35%–40%** of its revenue from **AI-specific courses**.
* **Content Monetization:** Transitioning the internal R&D wing into a national **Publication Business** to create a new revenue stream.
---
### VII. Risk Factors & Mitigation
Despite the turnaround, the company manages several high-impact risks:
* **Liquidity & Going Concern:** As of **March 31, 2025**, current liabilities exceeded current assets. Management relies on promoter support and the **Veranda 2.0** divestment strategy to bridge the gap.
* **Regulatory Matters:** The company has applied for an **RBI waiver** regarding **NBFC registration** criteria met in FY23.
* **Acquisition Integration:** The company recently disengaged from the **Sreedhar CCE** acquisition due to integration friction, highlighting the risks of a multi-brand strategy.
* **Key Person Risk:** Heavy reliance on the founders of acquired brands (e.g., JK Shah). Mitigation includes a **3-4 year** succession plan managed by Group HR.
* **Market Volatility:** **Q3FY25** was impacted by a **67.5%** drop in CA foundation pass rates, illustrating the sensitivity of the commerce vertical to exam results and government notifications.
---
### VIII. Governance & Professionalization
VLS has taken steps to institutionalize its operations:
* **Auditor Alignment:** Appointed **Deloitte Haskins & Sells** as the common statutory auditor across all material subsidiaries.
* **Board Strength:** Inducted industry veterans to professionalize oversight.
* **Compliance:** Addressing past lapses in **Structured Digital Databases (SDD)** for insider trading and **SEBI LODR** shareholder approval delays.