WEBSITE BSE:544609 NSE: PWL Inc. Year: 2020 Industry: Educational Institutions My Bucket: Add Stock
Last updated: 15:57
Founded in 2016 by Alakh Pandey, PhysicsWallah Ltd is one of the rapidly-growing edtech companies in India. Initially, it started as a YouTube channel giving free Physics lessons for JEE and NEET aspirants. After attracting a substantial audience, the institution gained recognition for its content, an affordable fee structure and a strong focus on students. In 2020, PhysicsWallah launched its edtech ecosystem, which south lesson delivery via mobile apps and learning on the web, structured courses, study material, and test-prep modules for vario...Read More
Founded in 2016 by Alakh Pandey, PhysicsWallah Ltd is one of the rapidly-growing edtech companies in India. Initially, it started as a YouTube channel giving free Physics lessons for JEE and NEET aspirants. After attracting a substantial audience, the institution gained recognition for its content, an affordable fee structure and a strong focus on students. In 2020, PhysicsWallah launched its edtech ecosystem, which south lesson delivery via mobile apps and learning on the web, structured courses, study material, and test-prep modules for various national and state competitive exams. PhysicsWallah has also expanded its concept of learning in an offline model through its PW Vidyapeeth and Pathshala centers across India. This experience builds its hybrid model of education. PhysicsWallah now offers programs not only pertaining to JEE and NEET, but also other competitive exams like UPSC, GATE, CUET, education at the school level and skill development, catering to millions of learners. PhysicsWallah has built a robust brand, around the values of, trust, low cost of education, and teaching for results, establishing itself as one of few profitable edtech unicorns in India. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹31234 Cr.
Stock P/E -128.4
P/B 6.7
Current Price ₹109.2
Book Value ₹ 16.2
Face Value 1
52W High ₹162.1
Dividend Yield 0%
52W Low ₹ 77.8
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2024 | Dec 2024 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|
| Net Sales | 832 | 810 | 1051 | 1082 |
| Other Income | 31 | 40 | 47 | 65 |
| Total Income | 863 | 849 | 1098 | 1147 |
| Total Expenditure | 698 | 626 | 870 | 846 |
| Operating Profit | 165 | 223 | 228 | 301 |
| Interest | 13 | 19 | 25 | 21 |
| Depreciation | 89 | 93 | 105 | 113 |
| Exceptional Income / Expenses | 0 | 0 | 0 | -24 |
| Profit Before Tax | 62 | 111 | 99 | 144 |
| Provision for Tax | 21 | 34 | 29 | 41 |
| Profit After Tax | 41 | 77 | 70 | 102 |
| Adjustments | 3 | 15 | 3 | -2 |
| Profit After Adjustments | 45 | 92 | 72 | 101 |
| Adjusted Earnings Per Share | 0.2 | 0.4 | 0.3 | 0.4 |
| #(Fig in Cr.) | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|
| Net Sales | 744 | 1941 | 2887 | 3775 |
| Other Income | 28 | 75 | 152 | 183 |
| Total Income | 773 | 2015 | 3039 | 3957 |
| Total Expenditure | 759 | 2916 | 2813 | 3040 |
| Operating Profit | 14 | -901 | 226 | 917 |
| Interest | 21 | 65 | 85 | 78 |
| Depreciation | 83 | 298 | 366 | 400 |
| Exceptional Income / Expenses | 0 | 71 | -33 | -24 |
| Profit Before Tax | -89 | -1193 | -259 | 416 |
| Provision for Tax | -5 | -62 | -15 | 125 |
| Profit After Tax | -84 | -1131 | -243 | 290 |
| Adjustments | 3 | 91 | 27 | 19 |
| Profit After Adjustments | -81 | -1040 | -216 | 310 |
| Adjusted Earnings Per Share | -0.4 | -4.8 | -1 | 1.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 49% | 0% | 0% | 0% |
| Operating Profit CAGR | 0% | 0% | 0% | 0% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | NA% | NA% | NA% | NA% |
| ROE Average | 0% | 0% | 0% | 0% |
| ROCE Average | -18% | -71% | -71% | -71% |
| #(Fig in Cr.) | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| Shareholder's Funds | -183 | -1246 | 1525 |
| Minority's Interest | 132 | 74 | 29 |
| Borrowings | 925 | 1649 | 0 |
| Other Non-Current Liabilities | 692 | 857 | 1092 |
| Total Current Liabilities | 510 | 1082 | 1432 |
| Total Liabilities | 2076 | 2416 | 4077 |
| Fixed Assets | 1121 | 1464 | 1586 |
| Other Non-Current Assets | 143 | 237 | 254 |
| Total Current Assets | 812 | 715 | 2237 |
| Total Assets | 2076 | 2416 | 4077 |
| #(Fig in Cr.) | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| Opening Cash & Cash Equivalents | 7 | 49 | 53 |
| Cash Flow from Operating Activities | 270 | 212 | 507 |
| Cash Flow from Investing Activities | -1076 | -43 | -1513 |
| Cash Flow from Financing Activities | 848 | -165 | 1007 |
| Net Cash Inflow / Outflow | 42 | 4 | 0 |
| Closing Cash & Cash Equivalent | 49 | 53 | 54 |
| # | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| Earnings Per Share (Rs) | -0.38 | -4.82 | -0.99 |
| CEPS(Rs) | -0.01 | -3.86 | 0.56 |
| DPS(Rs) | 0 | 0 | 0 |
| Book NAV/Share(Rs) | -1.16 | -6.61 | 2.23 |
| Core EBITDA Margin(%) | -1.93 | -50.25 | 2.55 |
| EBIT Margin(%) | -9.23 | -58.1 | -6 |
| Pre Tax Margin(%) | -12.02 | -61.46 | -8.96 |
| PAT Margin (%) | -11.3 | -58.28 | -8.43 |
| Cash Profit Margin (%) | -0.2 | -42.91 | 4.27 |
| ROA(%) | -4.05 | -50.36 | -7.49 |
| ROE(%) | 0 | 0 | 0 |
| ROCE(%) | -8.89 | -185.71 | -17.62 |
| Receivable days | 6.21 | 3.77 | 4.36 |
| Inventory Days | 11.13 | 7.15 | 8.24 |
| Payable days | 496.9 | 364.72 | 469.51 |
| PER(x) | 0 | 0 | 0 |
| Price/Book(x) | 0 | 0 | 0 |
| Dividend Yield(%) | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.58 | 0.83 | 0.3 |
| EV/Core EBITDA(x) | 31.2 | -1.79 | 3.88 |
| Net Sales Growth(%) | 0 | 160.74 | 48.74 |
| EBIT Growth(%) | 0 | -1540.7 | 84.64 |
| PAT Growth(%) | 0 | -1245.38 | 78.49 |
| EPS Growth(%) | 0 | -1177.33 | 79.48 |
| Debt/Equity(x) | -3.81 | -1.18 | 0 |
| Current Ratio(x) | 1.59 | 0.66 | 1.56 |
| Quick Ratio(x) | 1.55 | 0.61 | 1.51 |
| Interest Cover(x) | -3.32 | -17.33 | -2.03 |
| Total Debt/Mcap(x) | 0 | 0 | 0 |
| # | Sep 2025 | Nov 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|
| Promoter | 72.3 | 72.3 | 72.3 | 72.3 |
| FII | 11.89 | 11.89 | 12.4 | 11.56 |
| DII | 12.83 | 12.83 | 12.74 | 13.46 |
| Public | 2.98 | 2.98 | 2.56 | 2.68 |
| Others | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 |
| # | Sep 2025 | Nov 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|
| Promoter | 206.75 | 206.75 | 206.75 | 206.75 |
| FII | 34 | 34 | 35.45 | 33.06 |
| DII | 36.68 | 36.68 | 36.44 | 38.49 |
| Public | 8.53 | 8.53 | 7.32 | 7.66 |
| Others | 0 | 0 | 0 | 0 |
| Total | 285.97 | 285.97 | 285.97 | 285.97 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
ChatGPT
Claude
Perplexity
