SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Thomas Scott (India) Ltd (THOMASCOTT)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 533941 NSE: THOMASCOTT Textile | Small Cap | Thomas Scott Share Price

₹258.70 -0.90 (-0.35%)

As on 10-Jun'26 10:53

Thomas Scott (India) Ltd (THOMASCOTT)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 533941 NSE: THOMASCOTT Textile | Small Cap | Thomas Scott Share Price

₹258.70 -0.90 (-0.35%)

As on 10-Jun'26 10:53

Key Metrics
Valuation Multiples
Market Cap
₹381 Cr.
Current Price
₹258.7
52-Week Low / High
₹231 / 474
TTM EPS
₹13.2
TTM Sales
₹255 Cr.
Book Value per Share
₹93.6
P/E Ratio
19.73
Lower than its 5-year historical median
Industry PE
36.2
Price to Book (P/B)
2.77
Lower than its 5-year historical median
Price to Sales (P/S)
1.49
Lower than its 5-year historical median
EV/EBITDA
12.68
Lower than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
17.99%
Outperforms industry median
Return on Capital Employed (ROCE)
20.33%
Outperforms industry median
Return on Assets (ROA)
12.22%
Operating Profit Margin
12.1%
Net Profit Margin
7.95%
Gross Profit Margin
10.4%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
76.45%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
52.12%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
27.74%
Asset Quality
Promoter Holding
52.32%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹123 Cr.
Equity
₹14.7 Cr.
Face Value
₹10
All Time Low / High
₹3.80 / 500.55

Thomas Scott (India) stock performance

Key Ratios
mw4me loader

Check Before You Invest

Valuation

Overvalued

Price Trend

Semi Strong
Q.1 Is Thomas Scott (India) Ltd a good quality company?
Thomas Scott (India) Ltd is a weak quality company, based on a inconsistent multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Thomas Scott (India) Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Thomas Scott (India) Ltd vs industry peers?
Thomas Scott (India) Ltd revenue CAGR is 49.23%, compared to the industry median CAGR of 0%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of Thomas Scott (India) Ltd?
Promoters hold 52.32% of the Thomas Scott (India) Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Thomas Scott (India) Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 39.8% based on the current price.

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Thomas Scott (India) Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % -22.7%7.9%-1.9%-5.2%-10%6.5%12.2%27.5%31.2%20.3%-
Value Creation
Index
-2.6-0.4-1.1-1.4-1.7-0.5-0.11.01.20.5-

Growth Parameters

Sales 13.417.420.521.621.821.532.362.891.3161255
Sales YoY Gr.-29.6%17.6%5.7%0.7%-1.4%50.6%94.3%45.3%76.5%-
Adj EPS -5.21.4-2.2-3.6-5.7-0.31.14.610.210.113.2
YoY Gr.-NA-253.2%NANANANA309.9%124.8%-1.1%-
BVPS (₹) 20.423.621.417.912.211.915.820.743.278.993.6
Adj Net
Profit
-1.80.5-0.7-1.2-1.9-0.10.62.91012.819
Cash Flow from Ops. 0-1.9-1.70.30.33.43.1-18.4-8.4-39.3-
Debt/CF from Ops. 0-1.1-2.317.1241.30-0.3-0.7-0.3-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 31.8%49.2%70.8%76.5%
Adj EPS NANA108.9%-1.1%
BVPS16.3%45.4%71.1%82.9%
Share Price 41% 102.4% 67.5% -20%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-22.86.5-9.7-18.3-38-2.88.623.530.816.415.3
Op. Profit
Mgn %
-143.7-1-2.5-3.83.747.51412.113.1
Net Profit
Mgn %
-13.22.8-3.6-5.6-8.9-0.51.94.61187.6
Debt to
Equity
00.30.60.91.51.100.40.10.10
Working Cap
Days
358294313344377497420272219197128
Cash Conv.
Cycle
1217712312310946395210314779

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales131720222221326391161
Operating Expenses + 151721222321315879142
Manufacturing Costs0000006112
Material Costs12131719191819466296
Employee Cost 11112136814
Other Costs 22211135730
Operating Profit -21-0-1-11151319
Operating Profit Margin (%) -14.0%3.7%-1.0%-2.5%-3.8%3.7%3.9%7.4%14.0%12.0%
Other Income + 0000000001
Exceptional Items 0000000000
Interest 0001110122
Depreciation 0000000112
Profit Before Tax -21-1-1-2-0131016
Tax 00000000-03
Profit After Tax -20-1-1-2-0131013
PAT Margin (%) -13.2%2.8%-3.6%-5.6%-8.9%-0.5%1.9%4.6%11.0%8.0%
Adjusted EPS (₹)-5.21.4-2.2-3.6-5.7-0.31.14.510.210.1
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Thomas Scott - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 78764491342100
Share Capital 333333661013
Reserves 454311373287
Debt +02456404613
Long Term Debt0000000012
Short Term Debt02456404411
Minority Interest0000000000
Trade Payables66911152835281117
Others Liabilities 0-0-0-0-0-02231010
Total Liabilities 131620222536456869141

Fixed Assets

Net Fixed Assets +00011124812
Gross Block001222361117
Accumulated Depreciation0000111235
CWIP 0000000100
Investments 0000000000
Inventories655561018252960
Trade Receivables481213142117262458
Cash Equivalents 0000003700
Others Assets 33333456711
Total Assets 131620222536456869141

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 0-2-20033-18-8-39
PBT -21-1-1-2-0131016
Adjustment 0001111234
Changes in Working Capital 2-3-21122-23-21-59
Tax Paid 0000000000
Cash Flow From Investing Activity + 00-0-1-0-0-1-72-6
Capex 00-0-1-0-0-1-3-4-6
Net Investments 0000000-470
Others 0000000000
Cash Flow From Financing Activity + -02210-3125645
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 000000016-151
Interest Paid -0-0-0-1-1-1-0-1-2-2
Dividend Paid 0000000000
Others 02211-21102346
Net Cash Flow 00-00-00300-0

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)-22.766.5-9.74-18.27-38.02-2.819.926.3436.1517.99
ROCE (%)-22.747.91-1.87-5.17-10.046.5312.1727.4731.2420.33
Asset Turnover Ratio11.221.151.030.920.70.791.141.421.67
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/A3-6-0.8-3
Working Capital Days
Receivable Days102.30122.40177.50210.60229.40302.10215.40120.509485.80
Inventory Days174.20108.9082.3080.5091.70133.60156.40122102.3093.30
Payable Days165.80163.60157.80188.20252.40441610.70246.90113.1052.70

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Thomas Scott (India) Ltd FAQs

The current trading price of Thomas Scott on 10-Jun-2026 10:53 is ₹258.7.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 09-Jun-2026 the market cap of Thomas Scott stood at ₹380.8 Cr

The latest P/E ratio of Thomas Scott as of 09-Jun-2026 is 19.73.

The latest P/B ratio of Thomas Scott as of 09-Jun-2026 is 2.77.

The 52-week high of Thomas Scott is ₹474.4 and the 52-week low is ₹231.2.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Thomas Scott is ₹255 ( Cr.) .

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Thomas Scott (India) Ltd is a below average quality company.

The key valuation ratios of Thomas Scott (India) Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Thomas Scott (India) Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

About Thomas Scott (India) Ltd

Thomas Scott (India) Ltd incorporated in India with its registered office in Mumbai. At Thomas Scott, all its formal shirts have been crafted to the same exacting standards, keeping alive the impeccable heritage of premium shirting. The exclusive collection is finished down to the tiniest detail for a designer look that is unmistakably stylish. The entire collection of Thomas Scott brings the season's key trends, perfectly edited to give aspirational, yet attainable style wardrobe. Thomas Scott also offers semi-formal, but thoroughly smart selection of Business casual shirts. Try wearing with an unstructured blazer, chinos and a nifty pocket square to utterly perfect the smart business casual look.

Business area of the company

The company is involved in business of manufacturing and trading of Textile and Textile products.

You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×