Educomp Solutions Ltd
NSE:EDUCOMP

Watchlist Manager
Educomp Solutions Ltd Logo
Educomp Solutions Ltd
NSE:EDUCOMP
Watchlist
Price: 1.13 INR -0.88% Market Closed
Market Cap: 138.4m INR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-
5Y
-
10Y
-99%
Operating Income
+
3Y
-
5Y
-
10Y
+96%
Net Income
+
3Y
-
5Y
-
10Y
+98%

Earnings Waterfall
Educomp Solutions Ltd

Revenue
36.2m INR
Cost of Revenue
-458k INR
Gross Profit
35.8m INR
Operating Expenses
-72m INR
Operating Income
-36.2m INR
Other Expenses
-285.2m INR
Net Income
-321.4m INR

Income Statement
Educomp Solutions Ltd

Rotate your device to view
Income Statement
Currency: INR
Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2023 Sep-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025
Revenue
Interest Expense
0
0
289
0
0
0
539
0
0
0
908
0
0
0
1 293
0
0
0
2 273
0
0
0
0
0
0
0
3 639
0
0
0
3 907
0
0
0
0
0
0
0
Revenue
2 182
N/A
4 077
+87%
6 371
+56%
7 449
+17%
8 662
+16%
9 368
+8%
10 395
+11%
10 735
+3%
10 968
+2%
11 942
+9%
13 509
+13%
14 154
+5%
14 584
+3%
14 664
+1%
14 913
+2%
15 242
+2%
15 065
-1%
13 881
-8%
12 109
-13%
11 160
-8%
9 753
-13%
8 835
-9%
6 348
-28%
5 481
-14%
5 173
-6%
4 865
-6%
5 182
+7%
5 178
0%
5 148
-1%
5 063
-2%
4 947
-2%
14
-100%
27
+93%
41
+55%
67
+62%
65
-3%
73
+12%
36
-51%
Gross Profit
Cost of Revenue
(159)
(546)
(1 110)
(1 486)
(1 859)
(1 720)
(1 750)
(2 016)
(2 148)
(2 633)
(3 328)
(3 308)
(3 437)
(3 840)
(4 474)
(4 797)
(4 921)
(4 429)
(3 952)
(3 634)
(3 000)
(2 423)
(1 243)
(666)
(468)
(440)
(415)
(366)
(448)
(468)
(539)
0
0
0
0
(0)
(0)
(0)
Gross Profit
2 023
N/A
3 532
+75%
5 260
+49%
5 963
+13%
6 804
+14%
7 648
+12%
8 645
+13%
8 720
+1%
8 820
+1%
9 309
+6%
10 181
+9%
10 846
+7%
11 147
+3%
10 824
-3%
10 439
-4%
10 445
+0%
10 144
-3%
9 452
-7%
8 157
-14%
7 526
-8%
6 754
-10%
6 412
-5%
5 105
-20%
4 816
-6%
4 705
-2%
4 425
-6%
4 767
+8%
4 812
+1%
4 700
-2%
4 596
-2%
4 408
-4%
14
-100%
27
+93%
41
+55%
67
+62%
65
-3%
73
+12%
36
-51%
Operating Income
Operating Expenses
(1 120)
(1 955)
(3 009)
(3 495)
(4 151)
(4 644)
(4 939)
(5 051)
(5 065)
(5 148)
(5 465)
(5 921)
(6 248)
(6 688)
(6 873)
(7 178)
(7 397)
(7 465)
(7 754)
(7 648)
(7 417)
(7 110)
(6 367)
(6 227)
(6 260)
(5 985)
(5 801)
(5 823)
(5 575)
(5 464)
(6 991)
(26)
(51)
(339)
(378)
(367)
(382)
(72)
Selling, General & Administrative
(486)
(815)
(2 194)
(1 303)
(1 462)
(1 602)
(3 797)
(1 970)
(2 161)
(2 343)
(4 560)
(2 775)
(2 956)
(3 182)
(5 767)
(3 372)
(3 443)
(3 510)
(6 444)
(3 460)
(3 286)
(3 010)
(2 718)
(2 602)
(2 521)
(2 449)
(4 683)
(2 483)
(2 428)
(2 340)
(6 298)
(11)
(19)
(24)
(38)
(37)
(42)
(30)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(47)
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
(310)
(520)
(814)
(964)
(1 104)
(1 232)
(1 142)
(1 047)
(949)
(812)
(841)
(894)
(946)
(1 029)
(1 070)
(1 120)
(1 167)
(1 206)
(1 218)
(1 174)
(1 145)
(1 103)
(1 084)
(1 089)
(1 053)
(982)
(949)
(887)
(848)
(825)
(694)
(1)
(1)
(3)
(6)
(7)
(9)
(9)
Other Operating Expenses
(324)
(621)
0
(1 228)
(1 585)
(1 810)
0
(2 034)
(1 955)
(1 993)
(64)
(2 252)
(2 346)
(2 478)
(37)
(2 686)
(2 787)
(2 750)
(91)
(3 014)
(2 986)
(2 997)
(2 566)
(2 535)
(2 685)
(2 554)
(122)
(2 452)
(2 300)
(2 299)
0
(14)
(31)
(313)
(335)
(323)
(330)
(33)
Operating Income
903
N/A
1 576
+75%
2 252
+43%
2 468
+10%
2 652
+7%
3 004
+13%
3 706
+23%
3 669
-1%
3 755
+2%
4 162
+11%
4 716
+13%
4 925
+4%
4 900
-1%
4 136
-16%
3 566
-14%
3 267
-8%
2 747
-16%
1 987
-28%
403
-80%
(123)
N/A
(663)
-441%
(698)
-5%
(1 262)
-81%
(1 411)
-12%
(1 555)
-10%
(1 559)
0%
(1 034)
+34%
(1 011)
+2%
(875)
+13%
(868)
+1%
(2 583)
-198%
(12)
+100%
(24)
-105%
(298)
-1 138%
(311)
-4%
(302)
+3%
(309)
-2%
(36)
+88%
Pre-Tax Income
Interest Income Expense
(213)
(427)
(161)
(328)
(367)
(320)
(267)
(624)
(662)
(756)
(597)
(1 100)
(1 600)
(1 684)
(1 447)
(2 174)
(1 874)
(2 208)
(1 877)
(2 765)
(3 175)
(3 124)
(2 650)
(2 791)
(3 070)
(3 501)
(3 845)
(4 219)
(4 139)
(4 058)
(4 252)
(15)
(142)
(58)
(203)
(137)
(354)
(299)
Non-Reccuring Items
0
0
(3)
0
0
0
0
0
0
0
0
0
5
27
0
0
(1)
(39)
(455)
(501)
(502)
(675)
(1 604)
(4 100)
(8 780)
(13 600)
(12 593)
(10 360)
(5 820)
(940)
(829)
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
(2)
0
0
0
(4)
0
0
0
(33)
0
0
0
(6)
0
0
0
0
0
0
0
7
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
104
120
99
350
1 126
1 269
984
1 202
437
365
(31)
394
387
365
(140)
374
433
1 216
402
1 505
1 474
713
899
454
559
772
468
1 013
900
996
1 269
14
18
18
23
18
20
14
Pre-Tax Income
794
N/A
1 269
+60%
2 187
+72%
2 490
+14%
3 411
+37%
3 953
+16%
4 421
+12%
4 247
-4%
3 530
-17%
3 771
+7%
4 083
+8%
4 219
+3%
3 692
-12%
2 844
-23%
1 945
-32%
1 467
-25%
1 306
-11%
956
-27%
(1 533)
N/A
(1 884)
-23%
(2 867)
-52%
(3 783)
-32%
(4 617)
-22%
(7 848)
-70%
(12 845)
-64%
(17 887)
-39%
(16 998)
+5%
(14 577)
+14%
(9 934)
+32%
(4 870)
+51%
(6 395)
-31%
(13)
+100%
(148)
-1 082%
(338)
-128%
(492)
-45%
(421)
+14%
(643)
-53%
(321)
+50%
Net Income
Tax Provision
(256)
(435)
(770)
(899)
(1 009)
(1 205)
(1 584)
(1 398)
(1 269)
(1 148)
(678)
(779)
(704)
(596)
(575)
(450)
(380)
(213)
104
155
266
227
758
769
629
631
11
149
156
158
140
0
0
0
0
0
0
0
Income from Continuing Operations
538
834
1 417
1 591
2 403
2 748
2 837
2 849
2 261
2 624
3 405
3 440
2 989
2 248
1 371
1 017
926
743
(1 429)
(1 730)
(2 600)
(3 557)
(3 859)
(7 079)
(12 216)
(17 256)
(16 987)
(14 428)
(9 778)
(4 712)
(6 256)
(13)
(148)
(338)
(492)
(421)
(643)
(321)
Income to Minority Interest
(77)
(55)
(68)
(70)
(18)
(70)
(58)
(42)
(41)
(41)
(49)
(83)
(63)
(42)
(16)
18
8
4
104
114
122
153
254
278
573
694
575
604
340
230
0
0
0
0
0
0
0
0
Equity Earnings Affiliates
(8)
(8)
(8)
0
0
0
0
(6)
(12)
(17)
(22)
(22)
(25)
(28)
(16)
(13)
(4)
4
(3)
(1)
(2)
(1)
(3)
(5)
(9)
(12)
(10)
(11)
(12)
(12)
0
0
0
0
0
0
0
0
Net Income (Common)
454
N/A
772
+70%
1 329
+72%
1 506
+13%
2 373
+58%
2 667
+12%
2 759
+3%
2 781
+1%
2 204
-21%
2 559
+16%
3 367
+32%
3 368
+0%
2 918
-13%
2 197
-25%
1 355
-38%
1 038
-23%
947
-9%
766
-19%
(1 328)
N/A
(1 617)
-22%
(2 480)
-53%
(3 405)
-37%
(3 608)
-6%
(6 807)
-89%
(11 652)
-71%
(16 574)
-42%
(16 422)
+1%
(13 836)
+16%
(9 450)
+32%
(4 494)
+52%
(6 256)
-39%
(13)
+100%
(148)
-1 082%
(338)
-128%
(492)
-45%
(421)
+14%
(643)
-53%
(321)
+50%
EPS (Diluted)
4.92
N/A
8.7
+77%
14.93
+72%
16.71
+12%
21.22
+27%
26.5
+25%
27.31
+3%
28.11
+3%
20.85
-26%
24.42
+17%
33
+35%
33.08
+0%
31.44
-5%
16.61
-47%
14.11
-15%
10.83
-23%
8.32
-23%
6.18
-26%
-11.75
N/A
-13.24
-13%
-20.03
-51%
-27.77
-39%
-29.57
-6%
-55.6
-88%
-95.11
-71%
-135.29
-42%
-134.6
+1%
-112.96
+16%
-77.15
+32%
-36.69
+52%
-51.27
-40%
-0.1
+100%
-1.21
-1 110%
-2.76
-128%
-4.08
-48%
-3.44
+16%
-5.25
-53%
-2.62
+50%

See Also

Summary
EDUCOMP intrinsic value, competitors valuation, and company profile.
DCF Valuation
EDUCOMP stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EDUCOMP stock valuation using valuation multiples.
Wall Street Estimates
EDUCOMP price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
EDUCOMP stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 307,400+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.