Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:31 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 543272 | NSE: EASEMYTRIP

Easy Trip Planners Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹27.94Undervalued by 335.20%vs CMP ₹6.42

P/E (88.8) × ROE (16.2%) × BV (₹2.38) × DY (2.00%)

₹8.84Undervalued by 37.69%vs CMP ₹6.42
MoS: +27.4% (Adequate)Confidence: 58/100 (Moderate)Models: 2 Under, 7 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹26.3922%Under (+311.1%)
Graham NumberEarnings₹4.0116%Over (-37.5%)
Earnings PowerEarnings₹2.4713%Over (-61.5%)
DCFCash Flow₹2.8613%Over (-55.5%)
Net Asset ValueAssets₹2.387%Over (-62.9%)
EV/EBITDAEnterprise₹5.089%Over (-20.9%)
Earnings YieldEarnings₹3.007%Over (-53.3%)
ROCE CapitalReturns₹9.679%Under (+50.6%)
Revenue MultipleRevenue₹2.425%Over (-62.3%)
Consensus (9 models)₹8.84100%Undervalued
Key Drivers: Wide model spread (₹2–₹26) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -5.5%

*Investments are subject to market risks

Investment Snapshot

47
Easy Trip Planners Ltd scores 47/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health87/100 · Strong
ROCE 20.9% ExcellentROE 16.2% GoodD/E 0.10 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money30/100 · Weak
FII holding down -3.29% (6mo) SellingPromoter holding at 47.7% Stable
Earnings Quality30/100 · Weak
OPM contracting (48% → 31%) DecliningWorking capital: 213 days Capital intensive
Quarterly Momentum15/100 · Weak
Revenue (4Q): -14% YoY DecliningProfit (4Q): -123% YoY DecliningOPM: 2.8% (down 28.9% YoY) Margin pressure
Industry Rank50/100 · Moderate
P/E 88.8 vs industry 30.7 Premium to peersROCE 20.9% vs industry 26.5% Average3Y sales CAGR: 36% High growth

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:31 am

Market Cap 2,335 Cr.
Current Price 6.42
Intrinsic Value₹8.84
High / Low 13.5/5.77
Stock P/E88.8
Book Value 2.38
Dividend Yield0.00 %
ROCE20.9 %
ROE16.2 %
Face Value 1.00
PEG Ratio-16.02

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

View Share Price Target for Easy Trip Planners Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Easy Trip Planners Ltd 2,335 Cr. 6.42 13.5/5.7788.8 2.380.00 %20.9 %16.2 % 1.00
Thomas Cook (India) Ltd 4,505 Cr. 95.8 188/86.217.9 50.20.47 %18.7 %11.9 % 1.00
Autoriders International Ltd 160 Cr. 460 1,031/61.216.5 1540.04 %19.5 %20.0 % 10.0
BLS International Services Ltd 10,516 Cr. 255 422/21816.3 51.70.78 %33.6 %34.3 % 1.00
Indian Railway Catering & Tourism Corporation Ltd (IRCTC) 40,896 Cr. 511 820/49329.6 53.21.66 %49.0 %37.2 % 2.00
Industry Average11,682.40 Cr221.5230.7052.100.49%26.50%22.02%2.67

All Competitor Stocks of Easy Trip Planners Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 136.15116.60124.05141.69160.79164.04152.60144.67150.57139.48113.79118.34151.66
Expenses 80.9474.1789.1476.9199.93114.89105.63107.65102.78125.96113.47115.10147.39
Operating Profit 55.2142.4334.9164.7860.8649.1546.9737.0247.7913.520.323.244.27
OPM % 40.55%36.39%28.14%45.72%37.85%29.96%30.78%25.59%31.74%9.69%0.28%2.74%2.82%
Other Income 3.724.202.592.874.52-63.913.625.273.253.795.90-32.919.95
Interest 1.031.271.452.001.391.131.151.441.661.531.311.321.56
Depreciation 0.630.940.971.003.731.472.263.613.153.453.514.644.29
Profit before tax 57.2744.4235.0864.6560.26-17.3647.1837.2446.2312.331.40-35.638.37
Tax % 27.20%30.10%26.17%27.38%24.20%-13.13%28.08%28.06%26.39%-12.73%67.86%1.18%59.26%
Net Profit 41.6931.0525.9046.9645.69-15.0833.9326.8034.0313.900.44-36.043.41
EPS in Rs 0.120.090.070.130.13-0.040.090.070.090.040.00-0.090.02

Last Updated: March 3, 2026, 10:10 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 4:35 am

MetricMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 141138235449591587523
Expenses 13161102273381442502
Operating Profit 107813317621014521
OPM % 7%56%57%39%36%25%4%
Other Income 40121415-5416-13
Interest 3633666
Depreciation 111371216
Profit before tax 4683144185143143-14
Tax % 28%27%26%27%27%24%
Net Profit 3361106134103109-18
EPS in Rs 0.090.180.300.390.290.30-0.03
Dividend Payout % 0%36%21%0%17%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)84.85%73.77%26.42%-23.13%5.83%
Change in YoY Net Profit Growth (%)0.00%-11.08%-47.36%-49.55%28.96%

Easy Trip Planners Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 5 years from 2020-2021 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:%
5 Years:33%
3 Years:36%
TTM:-11%
Compounded Profit Growth
10 Years:%
5 Years:28%
3 Years:0%
TTM:-58%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:-30%
1 Year:-60%
Return on Equity
10 Years:%
5 Years:31%
3 Years:26%
Last Year:16%

Last Updated: September 5, 2025, 3:21 pm

Balance Sheet

Last Updated: December 4, 2025, 2:47 am

MonthMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 222243174177354364
Reserves 80141192196427366502
Borrowings 7175087193836
Other Liabilities 182218197240261388385
Total Liabilities 2903984836978851,1461,286
Fixed Assets 12123137131165198
CWIP 0000039
Investments 11104048228
Other Assets 277385451660715930852
Total Assets 2903984836978851,1461,286

Reserves and Borrowings Chart

Cash Flow

MonthMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 277420-119124112
Cash from Investing Activity + -55-23-5683-43-92
Cash from Financing Activity + 60-3145616
Net Cash Flow -2151-67-3313735
Free Cash Flow 2473-0-12411346
CFO/OP 324%126%47%-34%84%119%

Free Cash Flow

MonthMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow3.0061.0083.0089.00191.00107.00

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

MonthMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 1507682127144184
Inventory Days
Days Payable
Cash Conversion Cycle 1507682127144184
Working Capital Days -70-192-85228134213
ROCE %62%63%51%40%21%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 74.90%71.30%65.54%64.30%64.30%64.30%50.38%50.38%48.97%47.72%47.72%47.72%
FIIs 2.06%2.54%2.30%2.18%2.78%2.57%2.50%2.58%3.74%2.59%0.50%0.45%
DIIs 2.98%2.50%2.42%2.35%2.45%2.60%2.64%3.00%2.90%2.47%2.48%2.48%
Public 20.06%23.66%29.74%31.16%30.46%30.54%44.47%44.05%44.37%47.22%49.29%49.36%
No. of Shareholders 2,59,6952,87,3963,76,6204,63,0947,47,7667,44,1659,22,93910,45,42610,99,22410,89,61810,79,32210,47,574

Shareholding Pattern Chart

No. of Shareholders

Easy Trip Planners Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Nippon India Nifty Smallcap 250 Index Fund 487,754 0.16 2.05487,7542025-04-22 17:02:240%
SBI Nifty Smallcap 250 Index Fund 274,713 0.15 1.15274,7132025-04-22 17:02:240%
Motilal Oswal Nifty Smallcap 250 Index Fund 251,915 0.15 1.06251,9152025-04-22 17:02:240%
ICICI Prudential Nifty Smallcap 250 Index Fund 110,300 0.15 0.46110,3002025-04-22 17:02:240%
HDFC NIFTY Smallcap 250 ETF 106,064 0.15 0.44106,0642025-04-22 17:02:240%
HDFC Nifty Smallcap 250 Index Fund 65,680 0.15 0.2865,6802025-04-22 17:02:240%
Motilal Oswal Nifty 500 Index Fund 38,911 0.01 0.1638,9112025-04-22 17:02:240%
Edelweiss Nifty Smallcap 250 Index Fund 19,347 0.15 0.0819,3472025-04-22 17:02:240%
Bandhan Nifty Smallcap 250 Index Fund 10,699 0.15 0.0410,6992025-04-22 17:02:240%
ICICI Prudential BSE 500 ETF 7,111 0.01 0.037,1112025-04-22 17:02:240%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 1.001.001.002.002.00
Basic EPS (Rs.) 0.300.580.774.875.62
Diluted EPS (Rs.) 0.300.580.774.875.62
Cash EPS (Rs.) 0.340.620.784.945.68
Book Value[Excl.RevalReserv]/Share (Rs.) 2.033.412.1310.8514.97
Book Value[Incl.RevalReserv]/Share (Rs.) 2.033.412.1310.8514.97
Revenue From Operations / Share (Rs.) 1.663.332.5810.839.82
PBDIT / Share (Rs.) 0.451.291.106.768.06
PBIT / Share (Rs.) 0.411.251.086.708.00
PBT / Share (Rs.) 0.400.801.066.617.67
Net Profit / Share (Rs.) 0.300.580.774.875.62
NP After MI And SOA / Share (Rs.) 0.300.580.774.875.62
PBDIT Margin (%) 27.4438.6342.6162.3982.07
PBIT Margin (%) 25.3237.4241.9661.8281.45
PBT Margin (%) 24.3424.1541.2060.9978.14
Net Profit Margin (%) 18.5017.5129.8745.0057.17
NP After MI And SOA Margin (%) 18.2717.4529.8945.0057.17
Return on Networth / Equity (%) 14.9017.0536.2744.9037.50
Return on Capital Employeed (%) 17.1834.0649.8660.9246.79
Return On Assets (%) 9.3011.5319.2521.9215.34
Long Term Debt / Equity (X) 0.030.010.000.000.00
Total Debt / Equity (X) 0.040.020.220.210.10
Asset Turnover Ratio (%) 0.570.740.740.530.31
Current Ratio (X) 2.682.292.031.321.74
Quick Ratio (X) 2.682.292.031.321.74
Inventory Turnover Ratio (X) 402.97782.740.000.000.00
Dividend Payout Ratio (NP) (%) 0.0017.180.0030.770.00
Dividend Payout Ratio (CP) (%) 0.0016.060.0030.380.00
Earning Retention Ratio (%) 0.0082.820.0069.230.00
Cash Earning Retention Ratio (%) 0.0083.940.0069.620.00
Interest Coverage Ratio (X) 27.9638.2556.1575.4224.78
Interest Coverage Ratio (Post Tax) (X) 19.8430.4840.3755.4018.26
Enterprise Value (Cr.) 4066.937531.697601.607332.702065.52
EV / Net Operating Revenue (X) 6.9212.7516.9431.1519.36
EV / EBITDA (X) 25.2333.0139.7549.9323.58
MarketCap / Net Operating Revenue (X) 7.0712.8716.8631.5021.33
Retention Ratios (%) 0.0082.810.0069.220.00
Price / BV (X) 5.7712.5720.4531.4414.00
Price / Net Operating Revenue (X) 7.0712.8716.8631.5021.34
EarningsYield 0.020.010.010.010.02

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

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. 403.24 Cr. and Equity Capital is Rs. 354.41 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Travel/Tourism/Amusement ParkBuilding No. - 223, FIE Patparganj Industrial Area, Delhi Delhi 110092Contact not found
Management
NamePosition Held
Mr. Nishant PittiChairman & Wholetime Director
Mr. Prashant PittiManaging Director
Mr. Rikant PittieWholeTime Director & CEO
Justice(Retd) Usha MehraIndependent Director
Mr. Satya PrakashIndependent Director
Mr. Vinod Kumar TripathiIndependent Director

FAQ

What is the intrinsic value of Easy Trip Planners Ltd and is it undervalued?

As of 18 April 2026, Easy Trip Planners Ltd's intrinsic value is ₹8.84, which is 37.69% higher than the current market price of ₹6.42, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (16.2 %), book value (₹2.38), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Easy Trip Planners Ltd?

Easy Trip Planners Ltd is trading at ₹6.42 as of 18 April 2026, with a FY2026-2027 high of ₹13.5 and low of ₹5.77. The stock is currently near its 52-week low. Market cap stands at ₹2,335 Cr..

How does Easy Trip Planners Ltd's P/E ratio compare to its industry?

Easy Trip Planners Ltd has a P/E ratio of 88.8, which is above the industry average of 30.70. This significantly elevated P/E suggests the market expects strong future growth, or the stock may be overpriced relative to current earnings.

Is Easy Trip Planners Ltd financially healthy?

Key indicators for Easy Trip Planners Ltd: ROCE of 20.9 % indicates efficient capital utilization; ROE of 16.2 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is Easy Trip Planners Ltd profitable and how is the profit trend?

Easy Trip Planners Ltd reported a net profit of ₹109 Cr in Mar 2025 on revenue of ₹587 Cr. Compared to ₹106 Cr in Mar 2022, the net profit shows an improving trend.

Does Easy Trip Planners Ltd pay dividends?

Easy Trip Planners Ltd has a dividend yield of 0.00 % at the current price of ₹6.42. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Easy Trip Planners Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports