Thomas Scott (India) Ltd - Stock Valuation and Financial Performance

BSE: 533941 | NSE: THOMASCOTT | Retailing | Small Cap

Thomas Scott Share Price

263.10 -6.90 -2.56%
as on 12-Apr'24 10:08

DeciZen - make an informed investing decision on Thomas Scott

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Thomas Scott (India) stock performance -

mw4me loader
P/E Ratio (SA):
28.91
Market Cap:
251.7 Cr.
52-wk low:
38.9
52-wk high:
356.9

Is Thomas Scott (India) Ltd an attractive stock to invest in?

1. Is Thomas Scott (India) Ltd a good quality company?

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

2. Is Thomas Scott (India) Ltd undervalued or overvalued?

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.

3. Is Thomas Scott (India) Ltd a good buy now?

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

10 Year X-Ray of Thomas Scott:

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

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % -8.5%-32.6%-22.8%6.7%-4.4%-7.2%-12.6%4%9.9%25.1%-
Value Creation
Index
-1.6-3.3-2.6-0.5-1.3-1.5-1.9-0.7-0.30.8-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 50.117.813.417.420.521.621.821.532.362.886
Sales YoY Gr.--64.4%-24.6%29.6%17.6%5.7%0.7%-1.4%50.6%94.3%-
Adj EPS -3.3-10-5.21.4-2.2-3.6-5.7-0.31.14.68.9
YoY Gr.-NANANA-253.2%NANANANA317.1%-
BVPS (₹) 35.625.620.423.621.417.912.211.915.820.739
Adj Net
Profit
-1.1-3.4-1.80.5-0.7-1.2-1.9-0.10.62.99
Cash Flow from Ops. 0.9-10-1.9-1.70.30.33.43.1-18.4-
Debt/CF from Ops. 000-1.1-2.317.1241.30-0.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 2.5%25.1%42.4%94.3%
Adj EPS NANANA317.1%
BVPS-5.8%-0.7%19.5%31.6%
Share Price 48.3% 100.9% 263% 545%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
-8.7-32.6-22.86.5-9.7-18.3-38-2.88.623.929.8
Op. Profit
Mgn %
-1.4-19-143.7-1-2.5-3.83.747.69.8
Net Profit
Mgn %
-2.3-19-13.22.8-3.6-5.6-8.9-0.51.94.710.1
Debt to
Equity
0000.30.60.91.51.100.4-
Working Cap
Days
151343358294313344377497420272119
Cash Conv.
Cycle
621511217712312310946395255

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 29.80%

Sales growth is growing at healthy rate in last 3 years 42.37%

Sales growth is good in last 4 quarters at 83.43%

Net Profit has been subdued in last 3 years 0.00%

Latest Financials - Thomas Scott (India) Ltd.

Standalone Consolidated
TTM EPS (₹) 8.9 -
TTM Sales (₹ Cr.) 85.9 -
BVPS (₹.) 39 -
Reserves (₹ Cr.) 28 -
P/BV 6.58 -
PE 28.91 -
From the Market
52 Week Low / High (₹) 38.85 / 356.85
All Time Low / High (₹) 3.80 / 356.85
Market Cap (₹ Cr.) 252
Equity (₹ Cr.) 9.8
Face Value (₹) 10
Industry PE 111.5

Management X-Ray of Thomas Scott:

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 (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Thomas Scott

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales50181317202222213263
Operating Expenses 52211517212223213158
Manufacturing Costs00000000610
Material Costs46161213171919181937
Employee Cost 1111112136
Other Costs 5422211135
Operating Profit -2-3-210-1-1115
Operating Profit Margin (%) -3.6%-19.0%-14.0%3.7%-1.0%-2.5%-3.8%3.7%3.9%7.4%
Other Income 0000000000
Interest 0000011101
Depreciation 0000000001
Exceptional Items 0000000000
Profit Before Tax -2-3-21-1-1-2013
Tax 0000000000
Profit After Tax -2-3-20-1-1-2013
PAT Margin (%) -3.8%-19.0%-13.2%2.8%-3.6%-5.6%-8.9%-0.5%1.9%4.6%
Adjusted EPS (₹)-5.7-10.0-5.21.4-2.2-3.6-5.7-0.31.14.5
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 129787644913
Share Capital 3333333366
Reserves 9545431137
Minority Interest0000000000
Debt0002456404
Long Term Debt0000000000
Short Term Debt0002456404
Trade Payables956691115283528
Others Liabilities 00000000223
Total Liabilities 21141316202225364568

Fixed Assets

Gross Block1000122236
Accumulated Depreciation0000001112
Net Fixed Assets0000011124
CWIP 0000000001
Investments 0000000000
Inventories7765556101825
Trade Receivables10448121314211726
Cash Equivalents 1000000037
Others Assets3333333456
Total Assets 21141316202225364568

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 1-10-2-20033-18
PBT -2-3-21-1-1-2013
Adjustment 0000011112
Changes in Working Capital 322-3-21122-23
Tax Paid 0000000000
Cash Flow From Investing Activity 00000-100-1-3
Capex 00000-100-1-3
Net Investments 0000000000
Others 0000000000
Cash Flow From Financing Activity 0002210-3125
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 00000000016
Interest Paid 00000-1-1-10-1
Dividend Paid 0000000000
Others 0002211-2110
Net Cash Flow 1-100000034
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)-14.74-32.65-22.766.5-9.74-18.27-38.02-2.819.926.34
ROCE (%)-14.54-32.59-22.747.91-1.87-5.17-10.046.5312.1727.47
Asset Turnover Ratio2.311.0211.221.151.030.920.70.791.14
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/AN/AN/A3-6
Working Capital Days
Receivable Days70142102122177211229302215120
Inventory Days61141174109828092134156122
Payable Days68159166164158188252441611313

Thomas Scott (India) Ltd Stock News

Thomas Scott (India) Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Thomas Scott on 12-Apr-2024 10:08 is ₹263.1.
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 12-Apr-2024 10:08 the market cap of Thomas Scott stood at ₹251.7.
The latest P/E ratio of Thomas Scott as of 12-Apr-2024 10:08 is 28.91.
The latest P/B ratio of Thomas Scott as of 12-Apr-2024 10:08 is 6.58.
The 52-week high of Thomas Scott is ₹356.9 and the 52-week low is ₹38.85.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Thomas Scott is ₹85.92 ( Cr.) .

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.

Read More Read Less
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
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.