Omnichannel edtech platform: online live classes plus offline Vidyapeeth/Pathshala coaching centres across 13 exam categories.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 6 | 6 | 6 | 218 | 219 | 286 |
| Reserves | 99 | 89 | -866 | 920 | 1.2k | 4.8k |
| Borrowings | 0 | 956 | 2.4k | 1.7k | 970 | 985 |
| Other Liabilities | 66 | 801 | 838 | 1.3k | 2.6k | 1.7k |
| Total Liabilities | 171 | 1.9k | 2.4k | 4.2k | 5.0k | 7.8k |
| AssetsFixed Assets | 13 | 585 | 935 | 1.1k | 1.7k | 1.2k |
| CWIP | 6 | 5 | 0 | 9 | 0 | 5 |
| Investments | 38 | 494 | 516 | 1.8k | 2.3k | 3.2k |
| Other Assets | 114 | 768 | 916 | 1.2k | 948 | 3.4k |
| Total Assets | 171 | 1.9k | 2.4k | 4.2k | 5.0k | 7.8k |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | 57 | 267 | 295 | 471 | 821 |
| Cash from Investing | -58 | -1.1k | -150 | -1.5k | -3.3k |
| Cash from Financing | 0 | 850 | -148 | 1.0k | 2.8k |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | 36 | 127 | 89 | 336 | 643 |
| FCF Margin | — | — | — | — | — |
This looks cyclical, and we don't have enough quarters to establish a through-cycle earnings base. Valuing it off the current point in the cycle would be misleading.
PWL · CYCLICAL_UNMODELABLE
Guides on how to read this kind of business and the numbers that matter.