Thomas Cook (India) Ltd
THOMASCOOKThomas Cook (India) Ltd
THOMASCOOK
Price Chart
Scorecard
Performance
AvgPrice return has been average, nothing exciting
Valuation
HighSeems to be overvalued vs the market average
Growth
LowLagging behind the market in financials growth
Profitability
HighShowing good signs of profitability & efficiency
Entry point
AvgThe stock is overpriced but is not in the overbought zone
Red flags
LowNo red flag found
How to use scorecard? Learn more
Key Metrics
| No LabelNo Label | PB RatioPB Ratio | Dividend YieldDiv. Yield |
|---|---|---|
| 53.54 | 4.20 | 0.27% |
| Sector PESector PE | Sector PBSector PB | Sector Div YldSctr Div Yld |
|---|---|---|
| 71.48 | 6.86 | 0.55% |
Forecast & Ratings
Detailed Forecastfrom 1 analyst
Price
Price Upside
Earnings
Earnings Growth
Revenue
Rev. Growth
Company Profile
Thomas Cook (India) Limited is a foreign exchange dealer, engaged in travel and related services, and financial services.
Investor Presentation
View olderPeers
Compare with peersEasy Trip Planners Ltd
India Tourism Development Corp Ltd
India Cements Capital Ltd
SI Capital & Financial Services Ltd
Yaan Enterprises Ltd
Get more out of Tickertape, Go Pro!
Customise key metrics, see detailed forecasts, download stock data and more
Forecasts
Price
Revenue
Earnings
Price Forecast
All values in ₹
All values in ₹
Revenue Forecast
All values in ₹ Thousand cr.
All values in ₹ Thousand cr.
Earnings Per Share Forecast
All values in ₹
All values in ₹
Income
Balance Sheet
Cash Flow
Income Statement
| Financial Year | FY 2015 | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | TTM | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 3,286.32 | 6,157.03 | 8,846.89 | 17,254.85 | 6,771.68 | 6,948.44 | 945.74 | 1,946.78 | 5,111.81 | 6,689.50 | ||||||||||
Raw Materials | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 6,265.07 | ||||||||||
| Power & Fuel Cost | 15.60 | 24.90 | 40.13 | 47.68 | 33.23 | 32.15 | 15.79 | 21.75 | 30.84 | |||||||||||
| Employee Cost | 2,577.17 | 3,378.09 | 4,144.33 | 5,302.21 | 771.16 | 936.12 | 494.33 | 582.45 | 769.79 | |||||||||||
| Selling & Administrative Expenses | 270.49 | 481.85 | 585.32 | 740.54 | 524.45 | 486.64 | 174.89 | 203.90 | 314.13 | |||||||||||
| Operating & Other expenses | 139.43 | 2,118.52 | 3,654.80 | 4,787.85 | 5,192.35 | 5,310.55 | 466.93 | 1,270.64 | 3,757.03 | |||||||||||
EBITDA | 283.63 | 153.67 | 422.31 | 6,376.57 | 250.49 | 182.98 | -206.20 | -131.96 | 240.02 | 424.43 | ||||||||||
| Depreciation/Amortization | 41.43 | 60.59 | 91.49 | 136.72 | 67.23 | 150.58 | 148.05 | 128.67 | 124.03 | 123.81 | ||||||||||
| PBIT | 242.20 | 93.08 | 330.82 | 6,239.85 | 183.26 | 32.40 | -354.25 | -260.63 | 115.99 | 300.62 | ||||||||||
| Interest & Other Items | 71.21 | 92.14 | 132.22 | 149.00 | 72.97 | 101.03 | 62.21 | 61.58 | 89.14 | 99.55 | ||||||||||
| PBT | 170.99 | 0.94 | 198.60 | 6,090.85 | 110.29 | -68.63 | -416.46 | -322.21 | 26.85 | 201.07 | ||||||||||
| Taxes & Other Items | 80.84 | 78.82 | 155.19 | 122.84 | 25.47 | -67.95 | -162.35 | -93.02 | 20.39 | 69.59 | ||||||||||
| Net Income | 90.15 | -77.88 | 43.41 | 5,968.01 | 84.82 | -0.68 | -254.11 | -229.19 | 6.46 | 131.48 | ||||||||||
| EPS | 1.62 | -1.14 | 0.55 | 75.72 | 1.07 | -0.01 | -6.72 | -5.59 | 0.14 | 2.80 | ||||||||||
| DPS | 0.23 | 0.18 | 0.18 | 0.18 | 0.18 | 0.00 | 0.00 | 0.00 | 0.40 | 0.40 | ||||||||||
| Payout ratio | 0.14 | — | 0.32 | 0.00 | 0.17 | 0.00 | 0.00 | 0.00 | 2.83 | 0.14 |
Company Updates
Peers & Comparison
Consumer DiscretionaryTour & Travel Services
Valuation
Technical
Forecast
Compare valuation on Screener| Stock | PE RatioPE Ratio | PB RatioPB Ratio | Div. YieldDividend Yield |
|---|---|---|---|
| Thomas Cook (India) Ltd | 1,089.79 | 4.20 | 0.27% |
| Easy Trip Planners Ltd | 50.13 | 18.16 | — |
| India Tourism Development Corp Ltd | 65.27 | 11.64 | 0.49% |
| India Cements Capital Ltd | 37.59 | 1.66 | — |
Price Comparison
Compare THOMASCOOK with any stock or ETFShareholdings
Promoter Holdings Trend
Total Promoter Holding
In last 6 months, promoter holding in the company has almost stayed constant
Low Pledged Promoter Holding
Pledged promoter holdings is insignificant
Institutional Holdings Trend
Total Retail Holding
In last 3 months, retail holding in the company has almost stayed constant
Foreign Institutional Holding
In last 3 months, foreign institutional holding of the company has almost stayed constant
Shareholding Pattern
Dec 2022
Mar 2023
Jun 2023
Sep 2023
Shareholding History
Mutual Funds Holding Trend
Mutual Fund Holding
In last 3 months, mutual fund holding of the company has almost stayed constant
Top 5 Mutual Funds holding Thomas Cook (India) Ltd
| Funds (Top 5) | The rupee value of the stock held by the fund divided by the stock’s market cap Market-cap held | Percentage of the fund’s portfolio invested in the stock Weight | Change in the portfolio weight of the stock over the last 3 months 3M holding change | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months Portfolio rank(3M change) |
|---|---|---|---|---|
Aditya Birla Sun Life ELSS Tax Saver Fund - Growth - Direct Plan Growth | The rupee value of the stock held by the fund divided by the stock’s market cap 2.5645% | Percentage of the fund’s portfolio invested in the stock 1.35% | Change in the portfolio weight of the stock over the last 3 months 0.18% | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months 24/64 (+6) |
Nippon India Focused Equity Fund - Growth - Direct Plan Growth | The rupee value of the stock held by the fund divided by the stock’s market cap 2.3750% | Percentage of the fund’s portfolio invested in the stock 2.44% | Change in the portfolio weight of the stock over the last 3 months 0.07% | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months 17/34 (+5) |
ADITYA BIRLA SUN LIFE MNC FUND-DIRECT PLAN-GROWTH Growth | The rupee value of the stock held by the fund divided by the stock’s market cap 1.0594% | Percentage of the fund’s portfolio invested in the stock 2.26% | Change in the portfolio weight of the stock over the last 3 months 0.39% | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months 18/62 (+2) |
Compare 3-month MF holding change on Screener
smallcases
Looks like this stock is not in any smallcase yet.
Events
Dividend Trend
No dividend trend available
Dividends
Corp. Actions
Announcements
Legal Orders
Upcoming Dividends
No upcoming dividends are available
Past Dividends
Cash Dividend
Ex DateEx DateAug 10, 2023
Dividend/Share
₹0.40
Ex DateEx Date
Aug 10, 2023
Cash Dividend
Ex DateEx DateJul 31, 2019
Dividend/Share
₹0.37
Ex DateEx Date
Jul 31, 2019
Cash Dividend
Ex DateEx DateSep 18, 2018
Dividend/Share
₹0.37
Ex DateEx Date
Sep 18, 2018
Cash Dividend
Ex DateEx DateJul 24, 2017
Dividend/Share
₹0.38
Ex DateEx Date
Jul 24, 2017
Cash Dividend
Ex DateEx DateAug 24, 2016
Dividend/Share
₹0.38
Ex DateEx Date
Aug 24, 2016
News & Opinions
News Video
Thomas Cook India Q1 Results: Profitable Quarter For Company; Business Outlook With Madhavan Menon
3 months ago•ET NOW
Thomas Cook India reports Rs 71 crore profit in Q1
3 months ago•Moneycontrol
Thomas Cook sees pent-up demand for student overseas forex
4 months ago•The Hindu Businessline
Thomas Cook shares up 1%; subsidiary buys 50% in 500 FT SPV
4 months ago•Moneycontrol
Thomas Cook India rejigs top management, appoints Mahesh Iyer as MD & CEO
5 months ago•Business Standard
Thomas Cook India bullish on growth despite challenges in FY24
5 months ago•The Hindu Businessline
Sterling Holidays to add new hotel each month to cash in on tourism growth
6 months ago•Business Standard
Lower than Industry Revenue Growth
Over the last 5 years, revenue has grown at a yearly rate of -21.6%, vs industry avg of -19.26%
Increasing Market Share
Over the last 5 years, market share increased from 69.43% to 82.54%
Lower than Industry Net Income
Over the last 5 years, net income has grown at a yearly rate of -74.48%, vs industry avg of -48.99%