Easy Trip Planners Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: May 31, 2025, 7:51 pm

Market Cap	3,976 Cr.
Current Price	11.2
High / Low	22.2/10.7
Stock P/E	37.0
Book Value	2.03
Dividend Yield	0.45 %
ROCE	20.9 %
ROE	16.2 %
Face Value	1.00
PEG Ratio	11.82

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for Easy Trip Planners Ltd

Competitors of Easy Trip Planners Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Growington Ventures India Ltd	134 Cr.	2.08	3.45/1.12	53.9	0.33	0.00 %	17.1 %	12.5 %	1.00
Easy Trip Planners Ltd	3,976 Cr.	11.2	22.2/10.7	37.0	2.03	0.45 %	20.9 %	16.2 %	1.00
Autoriders International Ltd	42.2 Cr.	727	727/0.00	5.03	854	0.07 %	21.9 %	20.5 %	10.0
Thomas Cook (India) Ltd	8,129 Cr.	173	264/118	31.4	48.0	0.23 %	18.6 %	12.0 %	1.00
Indian Railway Catering & Tourism Corporation Ltd (IRCTC)	60,480 Cr.	756	1,085/656	47.2	45.8	0.93 %	49.0 %	37.2 %	2.00
Industry Average	17,891.60 Cr	346.05		34.57	165.36	0.32%	26.73%	22.17%	2.67

All Competitor Stocks of Easy Trip Planners Ltd

Quarterly Result

Metric	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Sales	61	88	108	136	117	124	142	161	164	153	145	151	139
Expenses	31	46	72	81	74	89	77	100	115	106	108	103	126
Operating Profit	29	42	37	55	42	35	65	61	49	47	37	48	14
OPM %	48%	47%	34%	41%	36%	28%	46%	38%	30%	31%	26%	32%	10%
Other Income	5	4	4	4	4	3	3	5	-64	4	5	3	4
Interest	1	0	1	1	1	1	2	1	1	1	1	2	2
Depreciation	1	1	1	1	1	1	1	4	1	2	4	3	3
Profit before tax	32	44	39	57	44	35	65	60	-17	47	37	46	12
Tax %	28%	25%	27%	27%	30%	26%	27%	24%	-13%	28%	28%	26%	-13%
Net Profit	23	33	28	42	31	26	47	46	-15	34	27	34	14
EPS in Rs	0.07	0.10	0.08	0.12	0.09	0.07	0.13	0.13	-0.04	0.09	0.07	0.09	0.04

Last Updated: May 31, 2025, 6:12 am

Below is a detailed analysis of the quarterly data for Easy Trip Planners Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:

For Sales, as of Mar 2025, the value is 139.00 Cr.. The value appears to be declining and may need further review. It has decreased from 151.00 Cr. (Dec 2024) to 139.00 Cr., marking a decrease of 12.00 Cr..
For Expenses, as of Mar 2025, the value is 126.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 103.00 Cr. (Dec 2024) to 126.00 Cr., marking an increase of 23.00 Cr..
For Operating Profit, as of Mar 2025, the value is 14.00 Cr.. The value appears to be declining and may need further review. It has decreased from 48.00 Cr. (Dec 2024) to 14.00 Cr., marking a decrease of 34.00 Cr..
For OPM %, as of Mar 2025, the value is 10.00%. The value appears to be declining and may need further review. It has decreased from 32.00% (Dec 2024) to 10.00%, marking a decrease of 22.00%.
For Other Income, as of Mar 2025, the value is 4.00 Cr.. The value appears strong and on an upward trend. It has increased from 3.00 Cr. (Dec 2024) to 4.00 Cr., marking an increase of 1.00 Cr..
For Interest, as of Mar 2025, the value is 2.00 Cr.. The value remains steady. There is no change compared to the previous period (Dec 2024) which recorded 2.00 Cr..
For Depreciation, as of Mar 2025, the value is 3.00 Cr.. The value remains steady. There is no change compared to the previous period (Dec 2024) which recorded 3.00 Cr..
For Profit before tax, as of Mar 2025, the value is 12.00 Cr.. The value appears to be declining and may need further review. It has decreased from 46.00 Cr. (Dec 2024) to 12.00 Cr., marking a decrease of 34.00 Cr..
For Tax %, as of Mar 2025, the value is -13.00%. The value appears to be improving (decreasing) as expected. It has decreased from 26.00% (Dec 2024) to -13.00%, marking a decrease of 39.00%.
For Net Profit, as of Mar 2025, the value is 14.00 Cr.. The value appears to be declining and may need further review. It has decreased from 34.00 Cr. (Dec 2024) to 14.00 Cr., marking a decrease of 20.00 Cr..
For EPS in Rs, as of Mar 2025, the value is 0.04. The value appears to be declining and may need further review. It has decreased from 0.09 (Dec 2024) to 0.04, marking a decrease of 0.05.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 6, 2025, 1:17 pm

Metric	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Sales	141	138	235	449	591	612
Expenses	131	61	102	273	381	431
Operating Profit	10	78	133	176	210	181
OPM %	7%	56%	57%	39%	36%	30%
Other Income	40	12	14	15	-54	-52
Interest	3	6	3	3	6	5
Depreciation	1	1	1	3	7	10
Profit before tax	46	83	144	185	143	113
Tax %	28%	27%	26%	27%	27%
Net Profit	33	61	106	134	103	80
EPS in Rs	0.09	0.18	0.30	0.39	0.29	0.21
Dividend Payout %	0%	36%	21%	0%	17%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	84.85%	73.77%	26.42%	-23.13%
Change in YoY Net Profit Growth (%)	0.00%	-11.08%	-47.36%	-49.55%

Easy Trip Planners Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 4 years from 2020-2021 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	%
5 Years:	33%
3 Years:	36%
TTM:	-1%

Compounded Profit Growth
10 Years:	%
5 Years:	28%
3 Years:	0%
TTM:	-25%

Stock Price CAGR
10 Years:	%
5 Years:	%
3 Years:	-23%
1 Year:	-48%

Return on Equity
10 Years:	%
5 Years:	31%
3 Years:	26%
Last Year:	16%

Last Updated: Unknown

Balance Sheet

Last Updated: December 14, 2024, 1:48 pm

Month	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	22	22	43	174	177	177
Reserves	80	141	192	196	427	488
Borrowings	7	17	50	87	19	38
Other Liabilities	182	218	197	240	261	381
Total Liabilities	290	398	483	697	885	1,084
Fixed Assets	12	12	31	37	131	145
CWIP	0	0	0	0	0	3
Investments	1	1	1	0	40	50
Other Assets	277	385	451	660	715	887
Total Assets	290	398	483	697	885	1,084

Below is a detailed analysis of the balance sheet data for Easy Trip Planners Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

For Equity Capital, as of Sep 2024, the value is 177.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 177.00 Cr..
For Reserves, as of Sep 2024, the value is 488.00 Cr.. The value appears strong and on an upward trend. It has increased from 427.00 Cr. (Mar 2024) to 488.00 Cr., marking an increase of 61.00 Cr..
For Borrowings, as of Sep 2024, the value is 38.00 Cr.. The value appears to be increasing, which may not be favorable. Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has increased from 19.00 Cr. (Mar 2024) to 38.00 Cr., marking an increase of 19.00 Cr..
For Other Liabilities, as of Sep 2024, the value is 381.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 261.00 Cr. (Mar 2024) to 381.00 Cr., marking an increase of 120.00 Cr..
For Total Liabilities, as of Sep 2024, the value is 1,084.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 885.00 Cr. (Mar 2024) to 1,084.00 Cr., marking an increase of 199.00 Cr..
For Fixed Assets, as of Sep 2024, the value is 145.00 Cr.. The value appears strong and on an upward trend. It has increased from 131.00 Cr. (Mar 2024) to 145.00 Cr., marking an increase of 14.00 Cr..
For CWIP, as of Sep 2024, the value is 3.00 Cr.. The value appears strong and on an upward trend. It has increased from 0.00 Cr. (Mar 2024) to 3.00 Cr., marking an increase of 3.00 Cr..
For Investments, as of Sep 2024, the value is 50.00 Cr.. The value appears strong and on an upward trend. It has increased from 40.00 Cr. (Mar 2024) to 50.00 Cr., marking an increase of 10.00 Cr..
For Other Assets, as of Sep 2024, the value is 887.00 Cr.. The value appears strong and on an upward trend. It has increased from 715.00 Cr. (Mar 2024) to 887.00 Cr., marking an increase of 172.00 Cr..
For Total Assets, as of Sep 2024, the value is 1,084.00 Cr.. The value appears strong and on an upward trend. It has increased from 885.00 Cr. (Mar 2024) to 1,084.00 Cr., marking an increase of 199.00 Cr..

Notably, the Reserves (488.00 Cr.) exceed the Borrowings (38.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	27	74	20	-119	124
Cash from Investing Activity +	-55	-23	-56	83	-43
Cash from Financing Activity +	6	0	-31	4	56
Net Cash Flow	-21	51	-67	-33	137

Free Cash Flow

Month	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	3.00	61.00	83.00	89.00	191.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

Month	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	150	76	82	127	144
Inventory Days
Days Payable
Cash Conversion Cycle	150	76	82	127	144
Working Capital Days	-53	-147	-7	295	137
ROCE %		62%	63%	51%	40%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Promoters	74.90%	74.90%	74.90%	74.90%	74.90%	71.30%	65.54%	64.30%	64.30%	64.30%	50.38%	50.38%
FIIs	2.80%	3.44%	2.52%	2.31%	2.06%	2.54%	2.30%	2.18%	2.78%	2.57%	2.50%	2.98%
DIIs	1.09%	2.31%	2.44%	2.82%	2.98%	2.50%	2.42%	2.35%	2.45%	2.60%	2.64%	2.49%
Public	21.21%	19.35%	20.15%	19.97%	20.06%	23.66%	29.74%	31.16%	30.46%	30.54%	44.47%	44.14%
No. of Shareholders	1,16,957	1,16,761	1,29,646	2,32,458	2,59,695	2,87,396	3,76,620	4,63,094	7,47,766	7,44,165	9,22,939	9,99,502

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund Name	No of Shares	AUM (%)	Amount Invested (Cr)	Previous Number of Shares	Previous Date	Percentage Change
Nippon India Nifty Smallcap 250 Index Fund	487,754	0.16	2.05	487,754	2025-04-22 17:02:24	0%
SBI Nifty Smallcap 250 Index Fund	274,713	0.15	1.15	274,713	2025-04-22 17:02:24	0%
Motilal Oswal Nifty Smallcap 250 Index Fund	251,915	0.15	1.06	251,915	2025-04-22 17:02:24	0%
ICICI Prudential Nifty Smallcap 250 Index Fund	110,300	0.15	0.46	110,300	2025-04-22 17:02:24	0%
HDFC NIFTY Smallcap 250 ETF	106,064	0.15	0.44	106,064	2025-04-22 17:02:24	0%
HDFC Nifty Smallcap 250 Index Fund	65,680	0.15	0.28	65,680	2025-04-22 17:02:24	0%
Motilal Oswal Nifty 500 Index Fund	38,911	0.01	0.16	38,911	2025-04-22 17:02:24	0%
Edelweiss Nifty Smallcap 250 Index Fund	19,347	0.15	0.08	19,347	2025-04-22 17:02:24	0%
Bandhan Nifty Smallcap 250 Index Fund	10,699	0.15	0.04	10,699	2025-04-22 17:02:24	0%
ICICI Prudential BSE 500 ETF	7,111	0.01	0.03	7,111	2025-04-22 17:02:24	0%

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20
FaceValue	1.00	1.00	2.00	2.00	2.00
Basic EPS (Rs.)	0.58	0.77	4.87	5.62	3.04
Diluted EPS (Rs.)	0.58	0.77	4.87	5.62	3.04
Cash EPS (Rs.)	0.62	0.78	4.94	5.68	3.10
Book Value[Excl.RevalReserv]/Share (Rs.)	3.52	2.13	10.85	14.97	9.32
Book Value[Incl.RevalReserv]/Share (Rs.)	3.52	2.13	10.85	14.97	9.32
Revenue From Operations / Share (Rs.)	3.33	2.58	10.83	9.82	13.01
PBDIT / Share (Rs.)	1.29	1.10	6.76	8.06	4.59
PBIT / Share (Rs.)	1.25	1.08	6.70	8.00	4.53
PBT / Share (Rs.)	0.80	1.06	6.61	7.67	4.22
Net Profit / Share (Rs.)	0.58	0.77	4.87	5.62	3.04
NP After MI And SOA / Share (Rs.)	0.58	0.77	4.87	5.62	3.04
PBDIT Margin (%)	38.63	42.61	62.39	82.07	35.29
PBIT Margin (%)	37.42	41.96	61.82	81.45	34.79
PBT Margin (%)	24.15	41.20	60.99	78.14	32.45
Net Profit Margin (%)	17.51	29.87	45.00	57.17	23.33
NP After MI And SOA Margin (%)	17.45	29.89	45.00	57.17	23.33
Return on Networth / Equity (%)	17.05	36.27	44.90	37.50	32.57
Return on Capital Employeed (%)	34.06	49.86	60.92	46.79	34.71
Return On Assets (%)	11.53	19.25	21.92	15.34	11.37
Long Term Debt / Equity (X)	0.01	0.00	0.00	0.00	0.00
Total Debt / Equity (X)	0.02	0.22	0.21	0.10	0.06
Asset Turnover Ratio (%)	0.74	0.74	0.53	0.31	0.00
Current Ratio (X)	2.29	2.03	1.32	1.74	1.71
Quick Ratio (X)	2.29	2.03	1.32	1.74	1.71
Dividend Payout Ratio (NP) (%)	17.18	0.00	30.77	0.00	0.00
Dividend Payout Ratio (CP) (%)	16.06	0.00	30.38	0.00	0.00
Earning Retention Ratio (%)	82.82	0.00	69.23	0.00	0.00
Cash Earning Retention Ratio (%)	83.94	0.00	69.62	0.00	0.00
Interest Coverage Ratio (X)	38.25	56.15	75.42	24.78	15.11
Interest Coverage Ratio (Post Tax) (X)	30.48	40.37	55.40	18.26	10.99
Enterprise Value (Cr.)	7531.69	7601.60	7332.70	2065.52	0.00
EV / Net Operating Revenue (X)	12.75	16.94	31.15	19.36	0.00
EV / EBITDA (X)	33.01	39.75	49.93	23.58	0.00
MarketCap / Net Operating Revenue (X)	12.87	16.86	31.50	21.33	0.00
Retention Ratios (%)	82.81	0.00	69.22	0.00	0.00
Price / BV (X)	12.57	20.45	31.44	14.00	0.00
Price / Net Operating Revenue (X)	12.87	16.86	31.50	21.34	0.00
EarningsYield	0.01	0.01	0.01	0.02	0.00

After reviewing the key financial ratios for Easy Trip Planners Ltd, here is a detailed analysis based on the latest available data and recent trends:

For FaceValue, as of Mar 24, the value is 1.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 1.00.
For Basic EPS (Rs.), as of Mar 24, the value is 0.58. This value is below the healthy minimum of 5. It has decreased from 0.77 (Mar 23) to 0.58, marking a decrease of 0.19.
For Diluted EPS (Rs.), as of Mar 24, the value is 0.58. This value is below the healthy minimum of 5. It has decreased from 0.77 (Mar 23) to 0.58, marking a decrease of 0.19.
For Cash EPS (Rs.), as of Mar 24, the value is 0.62. This value is below the healthy minimum of 3. It has decreased from 0.78 (Mar 23) to 0.62, marking a decrease of 0.16.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 3.52. It has increased from 2.13 (Mar 23) to 3.52, marking an increase of 1.39.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 3.52. It has increased from 2.13 (Mar 23) to 3.52, marking an increase of 1.39.
For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 3.33. It has increased from 2.58 (Mar 23) to 3.33, marking an increase of 0.75.
For PBDIT / Share (Rs.), as of Mar 24, the value is 1.29. This value is below the healthy minimum of 2. It has increased from 1.10 (Mar 23) to 1.29, marking an increase of 0.19.
For PBIT / Share (Rs.), as of Mar 24, the value is 1.25. This value is within the healthy range. It has increased from 1.08 (Mar 23) to 1.25, marking an increase of 0.17.
For PBT / Share (Rs.), as of Mar 24, the value is 0.80. This value is within the healthy range. It has decreased from 1.06 (Mar 23) to 0.80, marking a decrease of 0.26.
For Net Profit / Share (Rs.), as of Mar 24, the value is 0.58. This value is below the healthy minimum of 2. It has decreased from 0.77 (Mar 23) to 0.58, marking a decrease of 0.19.
For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is 0.58. This value is below the healthy minimum of 2. It has decreased from 0.77 (Mar 23) to 0.58, marking a decrease of 0.19.
For PBDIT Margin (%), as of Mar 24, the value is 38.63. This value is within the healthy range. It has decreased from 42.61 (Mar 23) to 38.63, marking a decrease of 3.98.
For PBIT Margin (%), as of Mar 24, the value is 37.42. This value exceeds the healthy maximum of 20. It has decreased from 41.96 (Mar 23) to 37.42, marking a decrease of 4.54.
For PBT Margin (%), as of Mar 24, the value is 24.15. This value is within the healthy range. It has decreased from 41.20 (Mar 23) to 24.15, marking a decrease of 17.05.
For Net Profit Margin (%), as of Mar 24, the value is 17.51. This value exceeds the healthy maximum of 10. It has decreased from 29.87 (Mar 23) to 17.51, marking a decrease of 12.36.
For NP After MI And SOA Margin (%), as of Mar 24, the value is 17.45. This value is within the healthy range. It has decreased from 29.89 (Mar 23) to 17.45, marking a decrease of 12.44.
For Return on Networth / Equity (%), as of Mar 24, the value is 17.05. This value is within the healthy range. It has decreased from 36.27 (Mar 23) to 17.05, marking a decrease of 19.22.
For Return on Capital Employeed (%), as of Mar 24, the value is 34.06. This value is within the healthy range. It has decreased from 49.86 (Mar 23) to 34.06, marking a decrease of 15.80.
For Return On Assets (%), as of Mar 24, the value is 11.53. This value is within the healthy range. It has decreased from 19.25 (Mar 23) to 11.53, marking a decrease of 7.72.
For Long Term Debt / Equity (X), as of Mar 24, the value is 0.01. This value is below the healthy minimum of 0.2. It has increased from 0.00 (Mar 23) to 0.01, marking an increase of 0.01.
For Total Debt / Equity (X), as of Mar 24, the value is 0.02. This value is within the healthy range. It has decreased from 0.22 (Mar 23) to 0.02, marking a decrease of 0.20.
For Asset Turnover Ratio (%), as of Mar 24, the value is 0.74. There is no change compared to the previous period (Mar 23) which recorded 0.74.
For Current Ratio (X), as of Mar 24, the value is 2.29. This value is within the healthy range. It has increased from 2.03 (Mar 23) to 2.29, marking an increase of 0.26.
For Quick Ratio (X), as of Mar 24, the value is 2.29. This value exceeds the healthy maximum of 2. It has increased from 2.03 (Mar 23) to 2.29, marking an increase of 0.26.
For Dividend Payout Ratio (NP) (%), as of Mar 24, the value is 17.18. This value is below the healthy minimum of 20. It has increased from 0.00 (Mar 23) to 17.18, marking an increase of 17.18.
For Dividend Payout Ratio (CP) (%), as of Mar 24, the value is 16.06. This value is below the healthy minimum of 20. It has increased from 0.00 (Mar 23) to 16.06, marking an increase of 16.06.
For Earning Retention Ratio (%), as of Mar 24, the value is 82.82. This value exceeds the healthy maximum of 70. It has increased from 0.00 (Mar 23) to 82.82, marking an increase of 82.82.
For Cash Earning Retention Ratio (%), as of Mar 24, the value is 83.94. This value exceeds the healthy maximum of 70. It has increased from 0.00 (Mar 23) to 83.94, marking an increase of 83.94.
For Interest Coverage Ratio (X), as of Mar 24, the value is 38.25. This value is within the healthy range. It has decreased from 56.15 (Mar 23) to 38.25, marking a decrease of 17.90.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 30.48. This value is within the healthy range. It has decreased from 40.37 (Mar 23) to 30.48, marking a decrease of 9.89.
For Enterprise Value (Cr.), as of Mar 24, the value is 7,531.69. It has decreased from 7,601.60 (Mar 23) to 7,531.69, marking a decrease of 69.91.
For EV / Net Operating Revenue (X), as of Mar 24, the value is 12.75. This value exceeds the healthy maximum of 3. It has decreased from 16.94 (Mar 23) to 12.75, marking a decrease of 4.19.
For EV / EBITDA (X), as of Mar 24, the value is 33.01. This value exceeds the healthy maximum of 15. It has decreased from 39.75 (Mar 23) to 33.01, marking a decrease of 6.74.
For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 12.87. This value exceeds the healthy maximum of 3. It has decreased from 16.86 (Mar 23) to 12.87, marking a decrease of 3.99.
For Retention Ratios (%), as of Mar 24, the value is 82.81. This value exceeds the healthy maximum of 70. It has increased from 0.00 (Mar 23) to 82.81, marking an increase of 82.81.
For Price / BV (X), as of Mar 24, the value is 12.57. This value exceeds the healthy maximum of 3. It has decreased from 20.45 (Mar 23) to 12.57, marking a decrease of 7.88.
For Price / Net Operating Revenue (X), as of Mar 24, the value is 12.87. This value exceeds the healthy maximum of 3. It has decreased from 16.86 (Mar 23) to 12.87, marking a decrease of 3.99.
For EarningsYield, as of Mar 24, the value is 0.01. This value is below the healthy minimum of 5. There is no change compared to the previous period (Mar 23) which recorded 0.01.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Easy Trip Planners Ltd as of June 2, 2025 is: 9.78

Calculation basis:

Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of June 2, 2025, Easy Trip Planners Ltd is Overvalued by 12.68% compared to the current share price 11.20

Intrinsic Value of Easy Trip Planners Ltd as of June 2, 2025 is: 10.09

Calculation basis:

Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of June 2, 2025, Easy Trip Planners Ltd is Overvalued by 9.91% compared to the current share price 11.20

Last 5 Year EPS CAGR: 3.13%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock has a high average ROCE of 43.20%, which is a positive sign. The company has higher reserves (254.00 cr) compared to borrowings (36.33 cr), indicating strong financial stability. The company has shown consistent growth in sales (361.00 cr) and profit (119.00 cr) over the years.	The stock has a high average Working Capital Days of 45.00, which may not be favorable. The stock has a high average Cash Conversion Cycle of 115.80, which may not be favorable.

Stock Analysis

Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Easy Trip Planners Ltd:
1. Net Profit Margin: 17.51%
  - Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
2. ROCE: 34.06% (Industry Average ROCE: 26.73%)
  - ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
3. ROE%: 17.05% (Industry Average ROE: 22.17%)
  - ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
4. Interest Coverage Ratio (Post Tax): 30.48
  - Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
5. Quick Ratio: 2.29
  - Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
6. Stock P/E: 37 (Industry average Stock P/E: 34.57)
  - Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
7. Total Debt / Equity: 0.02
  - Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
Stock Rating:

About the Company - Qualitative Analysis

Easy Trip Planners Ltd. is a Public Limited Listed company incorporated on 04/06/2008 and has its registered office in the State of Delhi, India. Company's Corporate Identification Number(CIN) is L63090DL2008PLC179041 and registration number is 179041. Currently Company is involved in the business activities of Travel agency activities. Company's Total Operating Revenue is Rs. 481.53 Cr. and Equity Capital is Rs. 177.20 Cr. for the Year ended 31/03/2024.

INDUSTRY	ADDRESS	CONTACT
Travel/Tourism/Amusement Park	Building No. - 223, FIE Patparganj Industrial Area, Delhi Delhi 110092	emt.secretarial@easemytrip.com http://www.easemytrip.com

Management
Name	Position Held
Mr. Nishant Pitti	Chairman & CEO
Mr. Prashant Pitti	Managing Director
Mr. Rikant Pittie	Executive Director
Justice(Retd) Usha Mehra	Independent Director
Mr. Satya Prakash	Independent Director
Mr. Vinod Kumar Tripathi	Independent Director

FAQ

What is the intrinsic value of Easy Trip Planners Ltd?

Easy Trip Planners Ltd's intrinsic value (as of 01 June 2025) is ₹9.78 — 12.68% lower the current market price of 11.20, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 3,976 Cr. market cap, FY2025-2026 high/low of ₹22.2/10.7, reserves of 488 Cr, and liabilities of 1,084 Cr.

What is the Market Cap of Easy Trip Planners Ltd?

The Market Cap of Easy Trip Planners Ltd is 3,976 Cr..

What is the current Stock Price of Easy Trip Planners Ltd as on 01 June 2025?

The current stock price of Easy Trip Planners Ltd as on 01 June 2025 is 11.2.

What is the High / Low of Easy Trip Planners Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Easy Trip Planners Ltd stocks is ₹22.2/10.7.

What is the Stock P/E of Easy Trip Planners Ltd?

The Stock P/E of Easy Trip Planners Ltd is 37.0.

What is the Book Value of Easy Trip Planners Ltd?

The Book Value of Easy Trip Planners Ltd is 2.03.

What is the Dividend Yield of Easy Trip Planners Ltd?

The Dividend Yield of Easy Trip Planners Ltd is 0.45 %.

What is the ROCE of Easy Trip Planners Ltd?

The ROCE of Easy Trip Planners Ltd is 20.9 %.

What is the ROE of Easy Trip Planners Ltd?

The ROE of Easy Trip Planners Ltd is 16.2 %.

What is the Face Value of Easy Trip Planners Ltd?

The Face Value of Easy Trip Planners Ltd is 1.00.