Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹207 Cr.
Stock P/E
5.4
P/B
0.8
Current Price
₹6.3
Book Value
₹ 7.5
Face Value
1
52W High
₹10.1
52W Low
₹ 4.2
Dividend Yield
0%

Zee Learn Overview

Business

Zee Learn Ltd. is an Indian education company primarily engaged in providing educational services across various segments. Its core business model revolves around establishing and operating educational institutions, largely through a franchise model, as well as offering skill development and vocational training. The company makes money primarily through franchise fees, royalties from its franchisees, and student fees from directly operated institutes. Its portfolio includes preschools, K-12 schools, and vocational training centers.

Revenue Mix

Zee Learn operates through several well-known brands across different educational segments:

Kidzee: India's largest chain of preschools, operating primarily on a franchise model. This is a significant revenue contributor.

Mount Litera Zee Schools (MLZS): A chain of K-12 schools, also predominantly operating on a franchise model.

Zee Institute of Creative Art (ZICA): Offers professional training in animation, visual effects, and gaming.

Zee Institute of Media Arts (ZIMA): Provides training in film-making, acting, and other media-related fields.

Other Initiatives: Includes services like Digital Learn (e-learning solutions) and school management solutions.

Specific revenue contributions by segment are not consistently disclosed publicly in detail, but Kidzee and MLZS, through their extensive franchise networks, are generally understood to be the primary revenue drivers.

Industry

The Indian education sector is vast, highly fragmented, and characterized by a mix of public, private, and non-profit institutions. It is also subject to significant regulatory oversight. Zee Learn is positioned as one of the larger organized players in the branded preschool and K-12 segments, particularly through its extensive franchise network. It faces competition from other established educational chains (e.g., EuroKids, Podar Education Network) as well as numerous unorganized local players and emerging EdTech platforms. In vocational training, it competes with specialized institutes and broader skill development initiatives.

MOAT

Brand Recognition & Trust: Kidzee and Mount Litera Zee Schools have established brand recognition across India, built over years, which fosters trust among parents and prospective franchisees.

Extensive Franchise Network: The company boasts a large and widespread network of preschools and K-12 schools, providing significant geographic reach and economies of scale in terms of curriculum development, teacher training, and marketing.

Curriculum Development: Centralized curriculum development and pedagogical expertise for its branded schools provide a standardized quality offering that can be appealing to franchisees and parents.

Growth Drivers

Increasing Demand for Quality Education: Rising disposable incomes and growing aspirations for quality, branded education among Indian parents, even in Tier 2 and 3 cities.

Demographic Dividend: A large young population continues to drive demand for early childhood and K-12 education.

Expansion in Untapped Markets: Potential for further penetration into semi-urban and rural areas for both preschools and K-12 schools, leveraging the franchise model.

National Education Policy (NEP) 2020: Potential opportunities arising from reforms in early childhood care and education (ECCE) and skill development.

Digital Integration: Adoption of blended learning and digital tools can enhance reach and efficiency, especially post-pandemic.

Risks

Regulatory Changes: The education sector in India is heavily regulated. Any adverse changes in policies related to school fees, affiliations, or land requirements can impact operations and profitability.

Intense Competition: Competition from existing players, new entrants, and the growing EdTech sector can put pressure on student enrollment and pricing.

Franchisee Management: Reliance on a large franchise network introduces risks related to quality control, compliance, and managing franchisee relationships.

Financial Health & Debt: The company's financial leverage and past challenges related to the broader Essel Group's debt and governance issues remain a concern.

Economic Downturn: Education, especially private and branded, can be sensitive to economic slowdowns as it may be considered discretionary spending by some families.

Management & Ownership

Zee Learn Ltd. is part of the Essel Group, promoted by Subhash Chandra. The management team includes professionals overseeing various business units. The ownership structure includes the promoter group holding a significant stake, alongside institutional and public shareholders. The company's management and corporate governance practices have been under scrutiny in the past due to financial challenges and investigations involving the broader Essel Group.

Outlook

Zee Learn operates in a fundamentally growing sector driven by India's demographics and increasing focus on education. Its established brands like Kidzee and Mount Litera Zee Schools benefit from strong recall and a wide franchise network, providing a solid foundation for continued presence. However, the company faces significant headwinds including intense competition, the dynamic regulatory landscape of Indian education, and the need to address its financial health and improve corporate governance perceptions. Its ability to expand strategically, innovate with digital offerings, and effectively manage its large franchisee base while navigating financial constraints will be crucial for its future performance.

Zee Learn Share Price

Live · BSE / NSE · Inception: 2010
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Zee Learn Quarterly Results

#(Fig in Cr.) Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Net Sales 116 80 58 75 159 79 74 80 177 93
Other Income 7 4 6 7 4 4 5 4 5 4
Total Income 123 84 65 82 162 83 80 84 182 97
Total Expenditure 65 57 52 66 94 49 62 71 124 61
Operating Profit 58 28 13 15 68 34 17 13 58 37
Interest 10 11 8 10 10 13 13 1 11 8
Depreciation 4 8 8 9 10 11 11 10 12 12
Exceptional Income / Expenses 138 0 0 0 -16 -4 0 0 31 0
Profit Before Tax 182 8 -4 -3 32 7 -6 1 66 17
Provision for Tax 13 5 0 1 15 5 0 3 21 6
Profit After Tax 169 4 -4 -4 17 2 -6 -3 45 11
Adjustments 0 0 0 0 0 0 -0 0 0 -2
Profit After Adjustments 169 4 -4 -4 17 2 -6 -3 45 8
Adjusted Earnings Per Share 5.2 0.1 -0.1 -0.1 0.5 0.1 -0.2 -0.1 1.4 0.3

Zee Learn Profit & Loss

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 152 180 269 517 515 257 248 324 356 372 439 424
Other Income 9 4 4 32 42 56 34 20 22 21 18 18
Total Income 161 184 273 549 556 313 282 344 378 393 457 443
Total Expenditure 116 121 167 360 346 214 200 299 260 269 335 318
Operating Profit 45 63 106 190 210 99 82 46 118 124 122 125
Interest 20 21 19 47 59 51 44 44 42 39 38 33
Depreciation 10 10 11 28 64 50 37 32 24 36 44 45
Exceptional Income / Expenses 0 0 0 0 -31 0 0 -422 124 -16 27 31
Profit Before Tax 15 32 76 115 56 -2 1 -452 176 33 68 78
Provision for Tax 0 -1 26 31 31 19 14 10 21 20 29 30
Profit After Tax 15 34 49 83 25 -21 -13 -462 156 13 39 47
Adjustments 0 0 0 -7 19 12 10 18 7 0 0 -2
Profit After Adjustments 15 34 49 76 44 -9 -3 -443 163 13 39 44
Adjusted Earnings Per Share 0.5 1 1.5 2.3 1.3 -0.3 -0.1 -13.6 5 0.4 1.2 1.4

Zee Learn Balance Sheet

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 250 293 353 431 471 464 463 19 183 196 235
Minority's Interest 0 0 0 181 162 150 140 122 0 0 0
Borrowings 346 227 229 335 274 251 229 248 215 251 272
Other Non-Current Liabilities 9 110 249 143 181 150 129 122 173 175 170
Total Current Liabilities 100 106 101 296 348 378 410 430 506 877 908
Total Liabilities 705 736 932 1387 1436 1393 1369 941 1076 1500 1584
Fixed Assets 114 129 179 712 774 475 438 102 117 126 129
Other Non-Current Assets 509 511 674 462 502 716 734 678 580 575 540
Total Current Assets 82 96 80 213 159 202 197 160 379 799 915
Total Assets 705 736 932 1387 1436 1393 1369 941 1076 1500 1584

Zee Learn Cash Flow

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 12 9 15 22 21 8 6 26 26 19 26
Cash Flow from Operating Activities 47 189 249 21 122 12 63 42 60 83 108
Cash Flow from Investing Activities -42 -9 -227 -49 15 14 -6 -12 -5 -13 -6
Cash Flow from Financing Activities -5 -173 -15 27 -150 -29 -37 -30 -61 -63 -71
Net Cash Inflow / Outflow -0 6 7 -1 -13 -2 20 0 -6 7 31
Closing Cash & Cash Equivalent 12 15 22 21 8 6 26 26 19 26 57

Zee Learn Ratios

# Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 0.47 1.04 1.51 2.33 1.34 -0.27 -0.08 -13.6 4.99 0.39 1.18
CEPS(Rs) 0.79 1.34 1.85 3.41 2.74 0.88 0.72 -13.17 5.51 1.5 2.52
DPS(Rs) 0 0.1 0.1 0.1 0 0 0 0 0 0 0
Book NAV/Share(Rs) 7.8 8.89 10.68 13.06 14.29 14.05 14 0.42 5.43 5.97 7.17
Core EBITDA Margin(%) 23.76 32.76 37.97 30.49 32.71 16.76 19.12 7.79 27.07 27.78 23.66
EBIT Margin(%) 23.13 29.43 35.21 31.29 22.28 19.24 18.19 -125.97 61.25 19.24 24.12
Pre Tax Margin(%) 9.95 17.96 28.1 22.14 10.81 -0.79 0.34 -139.41 49.53 8.84 15.44
PAT Margin (%) 9.95 18.57 18.33 16.12 4.88 -8.23 -5.31 -142.39 43.7 3.42 8.77
Cash Profit Margin (%) 16.67 24 22.47 21.51 17.33 11.2 9.49 -132.49 50.46 13.21 18.77
ROA(%) 2.17 4.65 5.91 7.19 1.78 -1.5 -0.95 -39.96 15.44 0.99 2.5
ROE(%) 6.23 12.48 15.52 21.54 5.63 -4.58 -2.88 -196.35 163.26 6.83 17.93
ROCE(%) 5.64 8.99 16.38 21.96 13.47 5.85 5.26 -62.72 45.82 13.46 18.83
Receivable days 55.22 80.48 44.06 23.85 42.27 112.19 143.09 72.83 32.82 38.38 36.49
Inventory Days 46.17 24.87 15.61 7.93 10.93 20.13 11.47 17.52 27.38 26.15 22.03
Payable days 115.73 122.91 93.29 257.2 691.28 1837.32 1447.55 462.69 238.37 71.92 71.5
PER(x) 65.04 46.4 23.21 11.89 9.11 0 0 0 1.22 14.14 3.61
Price/Book(x) 3.92 5.42 3.29 2.13 0.85 0.74 0.89 7.81 1.13 0.92 0.59
Dividend Yield(%) 0 0.21 0.28 0.36 0 0 0 0 0 0 0
EV/Net Sales(x) 8.95 9.92 5.12 2.53 1.46 2.77 3.12 1.52 1.42 1.36 0.95
EV/Core EBITDA(x) 29.97 28.46 13.02 6.9 3.58 7.16 9.46 10.83 4.28 4.08 3.41
Net Sales Growth(%) 18.61 19.08 48.95 92.4 -0.47 -50.06 -3.59 30.78 9.9 4.4 18.05
EBIT Growth(%) 39.69 51.53 78.19 70.95 -29.13 -56.86 -8.87 -1005.78 153.44 -67.2 47.94
PAT Growth(%) 52.45 122.19 47.04 69.19 -69.88 -184.22 37.79 -3407.94 133.73 -91.83 202.79
EPS Growth(%) 52.17 120.77 45.58 54.34 -42.59 -120.12 69.03 0 136.7 -92.21 202.8
Debt/Equity(x) 1.55 0.88 0.74 1.01 0.79 0.84 0.88 30.83 1.86 1.82 1.44
Current Ratio(x) 0.83 0.9 0.79 0.72 0.46 0.54 0.48 0.37 0.75 0.91 1.01
Quick Ratio(x) 0.72 0.83 0.7 0.67 0.41 0.51 0.47 0.31 0.69 0.88 0.98
Interest Cover(x) 1.76 2.56 4.95 3.42 1.94 0.96 1.02 -9.38 5.23 1.85 2.78
Total Debt/Mcap(x) 0.39 0.16 0.23 0.48 0.93 1.14 0.98 3.95 1.65 1.97 2.43

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +18% +11% +11% +11%
Operating Profit CAGR -2% +38% +4% +10%
PAT CAGR +200% — — +10%
Share Price CAGR -33% -2% -15% -16%
ROE Average +18% +63% -2% +4%
ROCE Average +19% +26% +4% +8%

Zee Learn Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 14.98 %
FII 6.51 %
DII (MF + Insurance) 0.3 %
Public (retail) 78.21 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 15.0515.0515.0215.0115.0115.0115.0115.0115.0114.98
FII 5.995.995.986.386.416.456.576.396.386.51
DII 0.010.010.010.010000.170.220.3
Public 78.9478.947978.678.5878.5478.4278.4378.3978.21
Others 0000000000
Total 100100100100100100100100100100

Zee Learn Peer Comparison

Educational Institutions Edit Columns

Zee Learn Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Zee Learn Pros & Cons

Pros

  • Stock is trading at 0.8 times its book value
  • Company has a good return on equity (ROE) track record: 3 Years ROE 63%
  • Debtor days have improved from 71.92 to 71.5days.

Cons

  • Promoter holding is low: 14.98%.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp