Share Price and Basic Stock Data
Last Updated: November 9, 2024, 11:39 pm
PEG Ratio | 0.53 |
---|
Competitors of Thomas Cook (India) Ltd
Stock Name | Market Cap | Current Price | High / Low | Stock P/E | Book Value | Dividend Yield | ROCE | ROE | Face Value |
---|---|---|---|---|---|---|---|---|---|
Growington Ventures India Ltd | 73.8 Cr. | 4.60 | 23.6/3.85 | 39.7 | 1.16 | 0.00 % | 11.7 % | 6.37 % | 1.00 |
Easy Trip Planners Ltd | 5,702 Cr. | 32.2 | 54.0/28.4 | 31.2 | 3.41 | 0.31 % | 40.1 % | 29.3 % | 1.00 |
Autoriders International Ltd | 7.00 Cr. | 143 | 143/30.1 | 0.89 | 661 | 0.35 % | 24.0 % | 33.7 % | 10.0 |
Thomas Cook (India) Ltd | 9,279 Cr. | 197 | 264/135 | 35.8 | 43.7 | 0.20 % | 19.1 % | 13.8 % | 1.00 |
Indian Railway Catering & Tourism Corporation Ltd (IRCTC) | 67,092 Cr. | 839 | 1,148/636 | 56.4 | 40.4 | 0.78 % | 53.8 % | 40.4 % | 2.00 |
Industry Average | 24,518.25 Cr | 267.47 | 34.77 | 129.83 | 0.32% | 29.95% | 25.78% | 2.67 |
Quarterly Result
Month | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sales | 288 | 330 | 748 | 522 | 976 | 1,222 | 1,536 | 1,313 | 1,899 | 1,843 | 1,893 | 1,664 | 2,106 |
Expenses | 397 | 412 | 737 | 530 | 940 | 1,180 | 1,472 | 1,277 | 1,775 | 1,741 | 1,777 | 1,573 | 1,970 |
Operating Profit | -109 | -82 | 11 | -8 | 36 | 42 | 64 | 36 | 124 | 103 | 116 | 91 | 136 |
OPM % | -38% | -25% | 1% | -1% | 4% | 3% | 4% | 3% | 7% | 6% | 6% | 5% | 6% |
Other Income | 28 | 21 | 2 | 4 | 12 | 13 | 26 | 11 | 33 | 28 | 48 | 29 | 28 |
Interest | 12 | 16 | 16 | 17 | 20 | 19 | 28 | 23 | 26 | 23 | 24 | 26 | 22 |
Depreciation | 32 | 33 | 33 | 31 | 30 | 31 | 32 | 30 | 30 | 31 | 33 | 33 | 34 |
Profit before tax | -125 | -110 | -36 | -52 | -2 | 5 | 30 | -6 | 101 | 77 | 107 | 61 | 109 |
Tax % | -25% | -22% | -33% | -1% | 153% | 100% | 12% | 74% | 28% | 32% | 16% | 7% | 33% |
Net Profit | -94 | -85 | -25 | -50 | -6 | 0 | 27 | -10 | 71 | 51 | 91 | 58 | 73 |
EPS in Rs | -2.21 | -1.96 | -0.61 | -1.10 | -0.12 | 0.02 | 0.39 | -0.15 | 1.55 | 1.00 | 1.75 | 1.20 | 1.60 |
Last Updated: Unknown
Profit & Loss - Annual Report
Last Updated: Unknown
Month | Dec 2012 | Dec 2013 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sales | 430 | 1,287 | 3,244 | 6,094 | 8,762 | 11,248 | 6,603 | 6,833 | 795 | 1,888 | 5,048 | 7,299 | 7,506 |
Expenses | 317 | 1,140 | 3,001 | 5,910 | 8,425 | 10,876 | 6,520 | 6,726 | 1,147 | 2,075 | 4,870 | 6,862 | 7,060 |
Operating Profit | 113 | 147 | 243 | 184 | 338 | 372 | 83 | 107 | -352 | -187 | 178 | 437 | 447 |
OPM % | 26% | 11% | 7% | 3% | 4% | 3% | 1% | 2% | -44% | -10% | 4% | 6% | 6% |
Other Income | 9 | 6 | 41 | -31 | 84 | 6,005 | 168 | 76 | 146 | 55 | 62 | 134 | 133 |
Interest | 31 | 34 | 71 | 92 | 132 | 149 | 73 | 101 | 62 | 62 | 89 | 99 | 95 |
Depreciation | 14 | 18 | 41 | 61 | 91 | 137 | 67 | 151 | 148 | 129 | 124 | 128 | 131 |
Profit before tax | 77 | 102 | 171 | 1 | 199 | 6,091 | 110 | -69 | -416 | -322 | 27 | 345 | 353 |
Tax % | 35% | 33% | 34% | 6,392% | 57% | -1% | 19% | -74% | -29% | -21% | 61% | 21% | |
Net Profit | 50 | 69 | 112 | -59 | 86 | 6,131 | 89 | -18 | -295 | -254 | 10 | 271 | 273 |
EPS in Rs | 2.37 | 2.51 | 3.31 | -2.13 | 1.18 | 161.21 | 2.29 | -0.02 | -6.72 | -5.18 | 0.14 | 5.50 | 5.55 |
Dividend Payout % | 16% | 0% | 15% | -18% | 32% | 0% | 16% | 0% | 0% | 0% | 291% | 11% |
YoY Net Profit Growth
Year | 2015-2016 | 2016-2017 | 2017-2018 | 2018-2019 | 2019-2020 | 2020-2021 | 2021-2022 | 2022-2023 | 2023-2024 |
---|---|---|---|---|---|---|---|---|---|
YoY Net Profit Growth (%) | -152.68% | 245.76% | 7029.07% | -98.55% | -120.22% | -1538.89% | 13.90% | 103.94% | 2610.00% |
Change in YoY Net Profit Growth (%) | 0.00% | 398.44% | 6783.31% | -7127.62% | -21.68% | -1418.66% | 1552.79% | 90.04% | 2506.06% |
Thomas Cook (India) Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 9 years from 2015-2016 to 2023-2024.
Growth
Compounded Sales Growth | |
---|---|
10 Years: | 19% |
5 Years: | 2% |
3 Years: | 109% |
TTM: | 26% |
Compounded Profit Growth | |
---|---|
10 Years: | 15% |
5 Years: | 25% |
3 Years: | 45% |
TTM: | 214% |
Stock Price CAGR | |
---|---|
10 Years: | 9% |
5 Years: | 26% |
3 Years: | 37% |
1 Year: | 34% |
Return on Equity | |
---|---|
10 Years: | -22% |
5 Years: | -2% |
3 Years: | 1% |
Last Year: | 14% |
Last Updated: Unknown
Balance Sheet
Last Updated: Unknown
Month | Dec 2012 | Dec 2013 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 21 | 25 | 27 | 37 | 37 | 37 | 37 | 38 | 38 | 44 | 47 | 47 |
Reserves | 417 | 663 | 1,302 | 1,211 | 1,950 | 8,634 | 8,856 | 1,627 | 1,891 | 1,651 | 1,666 | 2,010 |
Borrowings | 188 | 182 | 380 | 1,042 | 1,404 | 425 | 361 | 762 | 612 | 598 | 539 | 418 |
Other Liabilities | 330 | 653 | 1,417 | 2,609 | 3,575 | 3,000 | 3,753 | 3,066 | 2,194 | 2,321 | 3,404 | 3,889 |
Total Liabilities | 955 | 1,523 | 3,126 | 4,899 | 6,965 | 12,096 | 13,008 | 5,492 | 4,736 | 4,615 | 5,657 | 6,364 |
Fixed Assets | 244 | 475 | 1,200 | 1,903 | 2,843 | 1,723 | 2,403 | 2,707 | 2,628 | 2,580 | 2,576 | 2,770 |
CWIP | 3 | 5 | 97 | 53 | 56 | 13 | 7 | 12 | 6 | 14 | 26 | 60 |
Investments | 110 | 208 | 340 | 134 | 219 | 7,398 | 7,417 | 100 | 130 | 129 | 106 | 134 |
Other Assets | 598 | 835 | 1,489 | 2,810 | 3,847 | 2,962 | 3,180 | 2,673 | 1,971 | 1,892 | 2,948 | 3,400 |
Total Assets | 955 | 1,523 | 3,126 | 4,899 | 6,965 | 12,096 | 13,008 | 5,492 | 4,736 | 4,615 | 5,657 | 6,364 |
Cash Flow
Month | Dec 2012 | Dec 2013 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Free Cash Flow
Month | Dec 2012 | Dec 2013 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Free Cash Flow | -75.00 | -35.00 | -137.00 | 183.00 | 337.00 | -53.00 | -278.00 | -655.00 | -964.00 | -785.00 | -361.00 | 19.00 |
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.
Financial Efficiency Indicators
Month | Dec 2012 | Dec 2013 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 179 | 94 | 73 | 50 | 42 | 28 | 46 | 25 | 59 | 45 | 41 | 32 |
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 179 | 94 | 73 | 50 | 42 | 28 | 46 | 25 | 59 | 45 | 41 | 32 |
Working Capital Days | 17 | -9 | 16 | -39 | -29 | -36 | -63 | -62 | -368 | -164 | -80 | -81 |
ROCE % | 18% | 18% | 17% | 9% | 10% | 6% | 2% | 1% | -14% | -11% | 5% | 19% |
Mutual Fund Holdings
Fund Name | No of Shares | AUM (%) | Amount Invested (Cr) | Previous Number of Shares | Previous Date | Percentage Change |
---|---|---|---|---|---|---|
Aditya Birla Sun Life ELSS Tax Saver Fund | 10,549,933 | 1.64 | 275.02 | 8,513,263 | 2024-11-06 | 23.92% |
Nippon India Focused Equity Fund | 8,513,263 | 2.51 | 221.92 | 8,513,263 | 2024-11-06 | 0% |
Aditya Birla Sun Life MNC Fund - Div | 2,935,097 | 1.86 | 76.51 | 8,513,263 | 2024-11-06 | -65.52% |
Aditya Birla Sun Life MNC Fund - Gr | 2,935,097 | 1.86 | 76.51 | 8,513,263 | 2024-11-06 | -65.52% |
Mahindra Manulife Small Cap Fund | 2,800,000 | 1.45 | 72.99 | 8,513,263 | 2024-11-06 | -67.11% |
UTI MNC Fund | 1,322,979 | 1.08 | 34.49 | 8,513,263 | 2024-11-06 | -84.46% |
Mahindra Manulife Focused Fund | 1,081,086 | 1.67 | 28.18 | 8,513,263 | 2024-11-06 | -87.3% |
JM Value Fund | 545,427 | 1.44 | 14.22 | 8,513,263 | 2024-11-06 | -93.59% |
ITI Multi Cap Fund | 513,320 | 0.98 | 13.38 | 8,513,263 | 2024-11-06 | -93.97% |
Motilal Oswal Nifty Microcap 250 Index Fund | 304,695 | 0.59 | 7.94 | 8,513,263 | 2024-11-06 | -96.42% |
Key Financial Ratios
Month | Mar 24 | Mar 23 | Mar 22 | Mar 21 | Mar 20 |
---|---|---|---|---|---|
FaceValue | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
Basic EPS (Rs.) | 5.57 | 0.22 | -6.92 | -6.83 | -0.02 |
Diluted EPS (Rs.) | 5.57 | 0.22 | -6.92 | -6.83 | -0.02 |
Cash EPS (Rs.) | 8.48 | 2.84 | -2.85 | -3.89 | 3.51 |
Book Value[Excl.RevalReserv]/Share (Rs.) | 43.21 | 35.60 | 37.41 | 39.13 | 44.79 |
Book Value[Incl.RevalReserv]/Share (Rs.) | 43.21 | 35.60 | 37.41 | 39.13 | 44.79 |
Revenue From Operations / Share (Rs.) | 155.17 | 107.31 | 42.69 | 21.02 | 180.62 |
PBDIT / Share (Rs.) | 12.15 | 5.13 | -2.93 | -5.35 | 5.86 |
PBIT / Share (Rs.) | 9.44 | 2.50 | -5.84 | -9.27 | 1.88 |
PBT / Share (Rs.) | 7.33 | 0.55 | -7.30 | -11.01 | -1.82 |
Net Profit / Share (Rs.) | 5.76 | 0.20 | -5.76 | -7.80 | -0.47 |
NP After MI And SOA / Share (Rs.) | 5.51 | 0.13 | -5.18 | -6.72 | -0.01 |
PBDIT Margin (%) | 7.83 | 4.78 | -6.86 | -25.46 | 3.24 |
PBIT Margin (%) | 6.08 | 2.32 | -13.68 | -44.08 | 1.04 |
PBT Margin (%) | 4.72 | 0.51 | -17.10 | -52.38 | -1.00 |
Net Profit Margin (%) | 3.71 | 0.19 | -13.48 | -37.12 | -0.26 |
NP After MI And SOA Margin (%) | 3.54 | 0.12 | -12.13 | -31.96 | -0.01 |
Return on Networth / Equity (%) | 12.59 | 0.37 | -13.52 | -17.01 | -0.04 |
Return on Capital Employeed (%) | 14.63 | 4.36 | -9.69 | -11.71 | 2.40 |
Return On Assets (%) | 4.03 | 0.11 | -4.93 | -5.33 | -0.01 |
Long Term Debt / Equity (X) | 0.05 | 0.08 | 0.07 | 0.07 | 0.11 |
Total Debt / Equity (X) | 0.10 | 0.22 | 0.26 | 0.23 | 0.24 |
Asset Turnover Ratio (%) | 1.21 | 0.33 | 0.07 | 0.04 | 0.27 |
Current Ratio (X) | 0.85 | 0.80 | 0.67 | 0.82 | 0.86 |
Quick Ratio (X) | 0.84 | 0.79 | 0.66 | 0.81 | 0.85 |
Dividend Payout Ratio (NP) (%) | 0.00 | 0.00 | 0.00 | 0.00 | -2015.79 |
Dividend Payout Ratio (CP) (%) | 0.00 | 0.00 | 0.00 | 0.00 | 9.27 |
Earning Retention Ratio (%) | 0.00 | 0.00 | 0.00 | 0.00 | 2115.79 |
Cash Earning Retention Ratio (%) | 0.00 | 0.00 | 0.00 | 0.00 | 90.73 |
Interest Coverage Ratio (X) | 5.76 | 2.71 | -2.11 | -3.25 | 2.20 |
Interest Coverage Ratio (Post Tax) (X) | 3.73 | 1.13 | -3.09 | -3.69 | 1.21 |
Enterprise Value (Cr.) | 6832.25 | 2229.99 | 2892.17 | 1353.56 | 296.12 |
EV / Net Operating Revenue (X) | 0.93 | 0.44 | 1.53 | 1.70 | 0.04 |
EV / EBITDA (X) | 11.95 | 9.24 | -22.30 | -6.69 | 1.34 |
MarketCap / Net Operating Revenue (X) | 1.07 | 0.52 | 1.60 | 2.34 | 0.13 |
Retention Ratios (%) | 0.00 | 0.00 | 0.00 | 0.00 | 2115.79 |
Price / BV (X) | 3.80 | 1.54 | 1.78 | 1.24 | 0.54 |
Price / Net Operating Revenue (X) | 1.07 | 0.52 | 1.60 | 2.34 | 0.13 |
EarningsYield | 0.03 | 0.00 | -0.07 | -0.13 | 0.00 |
Strength and Weakness
Strength | Weakness |
---|---|
|
|
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 Thomas Cook (India) Ltd:
- Net Profit Margin: 3.71%
- 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.
- ROCE: 14.63% (Industry Average ROCE: 29.95%)
- 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.
- ROE%: 12.59% (Industry Average ROE: 25.78%)
- ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
- Interest Coverage Ratio (Post Tax): 3.73
- 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.
- Quick Ratio: 0.84
- 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.
- Stock P/E: 35.8 (Industry average Stock P/E: 34.77)
- 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.
- Total Debt / Equity: 0.1
- 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.
Stock Rating: - Net Profit Margin: 3.71%
About the Company - Qualitative Analysis
INDUSTRY | ADDRESS | CONTACT |
---|---|---|
Travel/Tourism/Amusement Park | 11th Floor, Marathon Futurex, Mumbai Maharashtra 400013 | sharedept@thomascook.in http://www.thomascook.in |
Management | |
---|---|
Name | Position Held |
Mr. Madhavan Menon | Executive Chairman |
Mr. Mahesh Iyer | Managing Director & CEO |
Mr. Chandran Ratnaswami | Non Executive Director |
Mr. Sumit Maheshwari | Non Executive Director |
Mr. Gopalakrishnan Soundarajan | Non Executive Director |
Mrs. Kishori Udeshi | Ind. Non-Executive Director |
Mr. Nilesh Vikamsey | Ind. Non-Executive Director |
Mr. Sunil Mathur | Ind. Non-Executive Director |
Mrs. Sharmila A Karve | Ind. Non-Executive Director |
Mr. Pravir Kumar Vohra | Ind. Non-Executive Director |
Mr. Rahul N Bhagat | Ind. Non-Executive Director |
FAQ
What is the latest fair value of Thomas Cook (India) Ltd?
The latest fair value of Thomas Cook (India) Ltd is ₹216.33.
What is the Market Cap of Thomas Cook (India) Ltd?
The Market Cap of Thomas Cook (India) Ltd is 9,279 Cr..
What is the current Stock Price of Thomas Cook (India) Ltd as on 10 November 2024?
The current stock price of Thomas Cook (India) Ltd as on 10 November 2024 is 197.
What is the High / Low of Thomas Cook (India) Ltd stocks in FY 2024?
In FY 2024, the High / Low of Thomas Cook (India) Ltd stocks is 264/135.
What is the Stock P/E of Thomas Cook (India) Ltd?
The Stock P/E of Thomas Cook (India) Ltd is 35.8.
What is the Book Value of Thomas Cook (India) Ltd?
The Book Value of Thomas Cook (India) Ltd is 43.7.
What is the Dividend Yield of Thomas Cook (India) Ltd?
The Dividend Yield of Thomas Cook (India) Ltd is 0.20 %.
What is the ROCE of Thomas Cook (India) Ltd?
The ROCE of Thomas Cook (India) Ltd is 19.1 %.
What is the ROE of Thomas Cook (India) Ltd?
The ROE of Thomas Cook (India) Ltd is 13.8 %.
What is the Face Value of Thomas Cook (India) Ltd?
The Face Value of Thomas Cook (India) Ltd is 1.00.