Zee Learn (ZEELEARN)₹6.18+1.64%Education
In the Sep 2026 quarter (consolidated), Zee Learn reported sales of ₹54.85 Cr, up 22.3% from Sep 2025, and net profit of −₹1.73 Cr. For the year to Mar 2026, sales were ₹440 Cr and net profit ₹39.17 Cr.
Company filings, consolidated accounts; latest reported quarter Sep 2026
| Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 68.03 | 117 | 80.68 | 58.40 | 74.99 | 159 | 79.42 | 44.86 | 79.91 | 160 | 93.66 | 54.85 |
| Expenses | 45.48 | 65.08 | 56.67 | 51.76 | 66.27 | 94.33 | 49.20 | 32.75 | 71.06 | 107 | 60.83 | 37.94 |
| Operating Profit | 22.28 | 51.47 | 23.75 | 6.51 | 8.53 | 64.47 | 30.00 | 12.03 | 8.75 | 52.85 | 32.57 | 16.74 |
| OPM % | 32.9% | 44.2% | 29.6% | 11.2% | 11.4% | 40.7% | 37.9% | 27.0% | 11.0% | 33.2% | 34.9% | 30.7% |
| Other Income | −4.54 | 145 | 3.78 | 6.36 | 6.94 | −12.42 | 0.34 | 5.47 | 3.87 | 36.29 | 1.74 | 4.83 |
| Interest | 10.98 | 10.00 | 10.84 | 8.26 | 9.53 | 9.99 | 12.50 | 12.72 | 1.38 | 11.45 | 8.05 | 9.09 |
| Depreciation | 6.46 | 4.19 | 8.45 | 8.49 | 9.01 | 10.49 | 11.01 | 10.58 | 10.49 | 11.87 | 11.58 | 11.99 |
| Profit before tax | 0.34 | 183 | 8.26 | −3.90 | −3.11 | 31.73 | 6.81 | −5.83 | 0.73 | 65.93 | 14.73 | 0.49 |
| Tax % | 687.8% | 7.1% | 55.7% | 3.8% | 21.2% | 46.6% | 72.1% | 5.8% | 468.0% | 30.9% | 42.6% | 456.2% |
| Exceptional items | 0.00 | 129 | 0.00 | 0.00 | 0.00 | −9.01 | −0.99 | 1.01 | 0.00 | 19.99 | −2.01 | −1.01 |
| Net Profit | −1.95 | 170 | 3.65 | −4.04 | −3.77 | 16.94 | 1.91 | −6.16 | −2.66 | 45.61 | 8.45 | −1.73 |
| EPS (Rs) | 0.04 | 5.20 | 0.10 | −0.11 | −0.10 | 0.51 | 0.05 | −0.18 | −0.09 | 1.40 | 0.25 | −0.04 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 153 | 181 | 270 | 519 | 517 | 258 | 249 | 325 | 357 | 374 | 440 | 388 |
| Expenses | 108 | 121 | 166 | 359 | 347 | 214 | 197 | 293 | 260 | 269 | 336 | 276 |
| Operating Profit | 42.98 | 58.94 | 103 | 158 | 169 | 42.96 | 50.98 | 30.99 | 96.96 | 103 | 104 | 111 |
| OPM % | 29.0% | 33.0% | 38.0% | 31.0% | 33.0% | 17.0% | 20.0% | 10.0% | 27.0% | 28.0% | 24.0% | 28.6% |
| Other Income | 2.01 | 4.01 | 3.01 | 32.10 | 10.03 | 56.16 | 31.13 | −409 | 146 | 5.01 | 46.13 | 46.73 |
| Interest | 19.96 | 20.96 | 18.99 | 46.96 | 58.93 | 50.93 | 43.91 | 43.94 | 41.97 | 38.92 | 37.98 | 29.97 |
| Depreciation | 10.01 | 10.01 | 11.01 | 27.99 | 64.03 | 50.06 | 37.04 | 32.02 | 23.99 | 36.04 | 44.02 | 45.93 |
| Profit before tax | 15.04 | 32.07 | 76.22 | 115 | 56.14 | −2.01 | 1.01 | −453 | 177 | 33.10 | 68.20 | 81.88 |
| Tax % | 0.0% | −3.0% | 35.0% | 26.9% | 55.0% | 946.9% | 1,665.0% | 2.0% | 12.0% | 60.9% | 42.9% | — |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | −13.99 | 1.99 | −11.01 | −415 | 110 | −6.01 | 38.99 | 16.97 |
| Net Profit | 15.05 | 34.10 | 49.17 | 83.34 | 25.07 | −21.09 | −13.04 | −464 | 157 | 13.06 | 39.17 | 49.67 |
| EPS (Rs) | 0.48 | 1.03 | 1.50 | 2.34 | 1.33 | −0.26 | −0.09 | −13.61 | 5.00 | 0.38 | 1.19 | 1.52 |
| Dividend payout % | 0.0% | 9.9% | 7.0% | 4.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 32.01 | 32.03 | 31.99 | 32.99 | 32.99 | 32.97 | 32.98 | 32.99 | 33.01 | 33.01 | 32.97 | 32.99 |
| Reserves | 202 | 218 | 259 | 320 | 398 | 437 | 431 | 429 | −12.96 | 150 | 163 | 201 |
| Borrowings | 372 | 386 | 253 | 256 | 431 | 457 | 443 | 436 | 462 | 359 | 398 | 378 |
| Other Liabilities | 77.37 | 68.33 | 200 | 326 | 615 | 593 | 563 | 547 | 539 | 542 | 916 | 981 |
| Total Liabilities | 683 | 704 | 744 | 936 | 1,475 | 1,519 | 1,468 | 1,445 | 1,020 | 1,082 | 1,509 | 1,593 |
| Fixed Assets | 93.57 | 114 | 519 | 534 | 996 | 1,065 | 1,021 | 984 | 646 | 625 | 613 | 591 |
| CWIP | 444 | 478 | 93.04 | 83.93 | 56.02 | 59.01 | 53.01 | 52.98 | 52.94 | 0.00 | 0.00 | 0.00 |
| Investments | 4.01 | 10.01 | 6.01 | 14.01 | 2.01 | 11.02 | 0.00 | 0.00 | 0.00 | 0.00 | 6.01 | 6.01 |
| Other Assets | 140 | 104 | 126 | 304 | 420 | 383 | 395 | 408 | 321 | 457 | 890 | 996 |
| Inventories | 27.04 | 11.02 | 14.02 | 9.01 | 13.02 | 18.03 | 11.02 | 5.01 | 26.06 | 27.04 | 26.03 | 27.06 |
| Trade receivables | 15.99 | 30.01 | 49.95 | 15.01 | 52.96 | 67.03 | 90.94 | 103 | 25.99 | 38.01 | 40.99 | 46.95 |
| Cash & equivalents | 16.05 | 12.04 | 17.04 | 24.06 | 27.06 | 16.04 | 13.04 | 32.10 | 35.11 | 23.05 | 30.07 | 60.20 |
| Total Assets | 683 | 704 | 744 | 936 | 1,475 | 1,519 | 1,468 | 1,445 | 1,020 | 1,082 | 1,509 | 1,593 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 33.01 | 47.08 | 189 | 249 | 21.01 | 122 | 12.02 | 62.10 | 42.02 | 60.06 | 83.04 | 108 |
| Cash from investing activity | −82.83 | −39.94 | −8.99 | −226 | −48.90 | 14.96 | 13.97 | −5.99 | −11.98 | −5.99 | −12.98 | −5.99 |
| Cash from financing activity | 43.10 | −5.01 | −173 | −15.03 | 27.07 | −150 | −29.08 | −37.07 | −30.07 | −61.10 | −63.10 | −71.14 |
| Net cash flow | −7.03 | 2.01 | 6.02 | 7.02 | −1.01 | −13.06 | −2.01 | 20.06 | 0.00 | −7.02 | 7.03 | 31.13 |
| Capex | 76.43 | 42.80 | 15.57 | 13.58 | 65.07 | 8.81 | 1.35 | 1.12 | 4.19 | 2.73 | 11.12 | 12.90 |
| Free cash flow | −42.12 | 5.01 | 173 | 236 | −44.13 | 113 | 12.04 | 62.12 | 38.09 | 58.18 | 72.22 | 95.22 |
| CFO / OP % | 120.0% | 115.0% | 330.0% | 269.0% | 32.0% | 88.0% | 43.0% | 143.0% | 168.0% | 88.0% | 105.0% | 129.0% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 47 | 73 | 102 | 21 | 38 | 48 | 131 | 153 | 31 | 40 | 41 | 40 |
| Inventory days | 320 | 111 | 155 | 85 | 121 | 232 | 261 | 86 | 168 | — | 150 | 136 |
| Days payable | 155 | 93 | 141 | 73 | 440 | 757 | 2,259 | 1,287 | 451 | — | 70 | 82 |
| Cash conversion cycle | 210 | 88 | 114 | 32 | −283 | −479 | −1,869 | −1,050 | −254 | 38 | 119 | 93 |
| Working capital days | −295 | −92 | −69 | −81 | −80 | −152 | −268 | −361 | −343 | −154 | −107 | −44 |
| ROCE % | 4.0% | 6.0% | 8.9% | 15.9% | 20.0% | 13.9% | 4.0% | 4.0% | 2.0% | 15.9% | 14.9% | 13.0% |
For the Sep 2026 quarter, Zee Learn reported sales of ₹54.85 Cr, up 22.3% year on year and net profit of −₹1.73 Cr. The operating margin was 30.7%.
Zee Learn's sales for the year to Mar 2026 were ₹440 Cr; over the last twelve months they were ₹388 Cr.
Net profit for the year to Mar 2026 was ₹39.17 Cr, and ₹49.67 Cr over the last twelve months. Earnings per share over the same trailing period were ₹1.52.
Zee Learn reported borrowings of ₹378 Cr at Mar 2026, against cash and equivalents of ₹60.20 Cr.
Cash from operations was ₹108 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹95.22 Cr.