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

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

Thomas Scott Share Price

356.60 16.95 4.99%
as on 13-Dec'24 16:59

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):
36.14
Market Cap:
383.6 Cr.
52-wk low:
184.2
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 Strong which suggest that the price of Thomas Scott (India) Ltd is likely to Rise 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'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % -32.6%-22.7%7.9%-1.9%-5.2%-10%6.5%12.2%27.5%31.2%-
Value Creation
Index
-3.3-2.6-0.4-1.1-1.4-1.7-0.5-0.11.01.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 17.813.417.420.521.621.821.532.362.891.3115
Sales YoY Gr.--24.6%29.6%17.6%5.7%0.7%-1.4%50.6%94.3%45.3%-
Adj EPS -10-5.21.4-2.2-3.6-5.7-0.31.14.610.29.4
YoY Gr.-NANA-253.2%NANANANA309.9%124.8%-
BVPS (₹) 25.620.423.621.417.912.211.915.820.743.256.6
Adj Net
Profit
-3.4-1.80.5-0.7-1.2-1.9-0.10.62.91011
Cash Flow from Ops. -10-1.9-1.70.30.33.43.1-18.4-8.4-
Debt/CF from Ops. 00-1.1-2.317.1241.30-0.3-0.7-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 19.9%33.4%62%45.3%
Adj EPS NANANA124.8%
BVPS6%19.3%53.8%108.2%
Share Price 42.9% 140.9% 109.1% 78.2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
-32.6-22.86.5-9.7-18.3-38-2.88.623.530.818.9
Op. Profit
Mgn %
-19-143.7-1-2.5-3.83.747.51411.4
Net Profit
Mgn %
-19-13.22.8-3.6-5.6-8.9-0.51.94.6119.2
Debt to
Equity
000.30.60.91.51.100.40.10
Working Cap
Days
343358294313344377497420272219101
Cash Conv.
Cycle
1511217712312310946395210368

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 62.01%

Sales growth is good in last 4 quarters at 56.72%

Return on Equity has declined versus last 3 years average to 18.80%

Net Profit has been subdued in last 3 years 0.00%

Latest Financials - Thomas Scott (India) Ltd.

Standalone Consolidated
TTM EPS (₹) 9.4 -
TTM Sales (₹ Cr.) 115 -
BVPS (₹.) 56.6 -
Reserves (₹ Cr.) 53 -
P/BV 6.00 -
PE 36.14 -
From the Market
52 Week Low / High (₹) 184.20 / 356.85
All Time Low / High (₹) 3.80 / 356.85
Market Cap (₹ Cr.) 384
Equity (₹ Cr.) 11.3
Face Value (₹) 10
Industry PE 99

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'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales18131720222221326391
Operating Expenses 21151721222321315879
Manufacturing Costs0000000611
Material Costs16121317191918194662
Employee Cost 1111121368
Other Costs 4222111357
Operating Profit -3-210-1-111513
Operating Profit Margin (%) -19.0%-14.0%3.7%-1.0%-2.5%-3.8%3.7%3.9%7.4%14.0%
Other Income 0000000000
Interest 0000111012
Depreciation 0000000011
Exceptional Items 0000000000
Profit Before Tax -3-21-1-1-201310
Tax 0000000000
Profit After Tax -3-20-1-1-201310
PAT Margin (%) -19.0%-13.2%2.8%-3.6%-5.6%-8.9%-0.5%1.9%4.6%11.0%
Adjusted EPS (₹)-10.0-5.21.4-2.2-3.6-5.7-0.31.14.510.2
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 978764491342
Share Capital 33333336610
Reserves 54543113732
Minority Interest0000000000
Debt0024564046
Long Term Debt0000000001
Short Term Debt0024564044
Trade Payables5669111528352811
Others Liabilities 000000022310
Total Liabilities 14131620222536456869

Fixed Assets

Gross Block00012223611
Accumulated Depreciation0000011123
Net Fixed Assets0000111248
CWIP 0000000010
Investments 0000000000
Inventories76555610182529
Trade Receivables44812131421172624
Cash Equivalents 0000000370
Others Assets3333334567
Total Assets 14131620222536456869

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity -10-2-20033-18-8
PBT -3-21-1-1-201310
Adjustment 0000111123
Changes in Working Capital 22-3-21122-23-21
Tax Paid 0000000000
Cash Flow From Investing Activity 0000-100-1-72
Capex 0000-100-1-3-4
Net Investments 00000000-46
Others 0000000000
Cash Flow From Financing Activity 002210-31256
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000016-15
Interest Paid 0000-1-1-10-1-2
Dividend Paid 0000000000
Others 002211-211023
Net Cash Flow -1000000300
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)-32.65-22.766.5-9.74-18.27-38.02-2.819.926.3436.15
ROCE (%)-32.59-22.747.91-1.87-5.17-10.046.5312.1727.4731.24
Asset Turnover Ratio1.0211.221.151.030.920.70.791.141.42
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/AN/A3-6-0.8
Working Capital Days
Receivable Days14210212217721122930221512094
Inventory Days141174109828092134156122102
Payable Days159166164158188252441611247113

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 13-Dec-2024 16:59 is ₹356.6.
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 13-Dec-2024 16:59 the market cap of Thomas Scott stood at ₹383.6.
The latest P/E ratio of Thomas Scott as of 13-Dec-2024 16:59 is 36.14.
The latest P/B ratio of Thomas Scott as of 13-Dec-2024 16:59 is 6.00.
The 52-week high of Thomas Scott is ₹356.9 and the 52-week low is ₹184.2.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Thomas Scott is ₹115.4 ( 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.