Thomas Cook (India) Ltd (THOMASCOOK) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 500413 | NSE: THOMASCOOK | Travel Services | Small Cap

Thomas Cook (India) Share Price

141.75 1.30 0.93%
as on 05-Dec'25 16:59

Thomas Cook (India) Ltd (THOMASCOOK) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 500413 | NSE: THOMASCOOK | Travel Services | Small Cap

DeciZen - make an informed investing decision on Thomas Cook (India)

Based on:

Overall Rating
Login to view analysis. Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Thomas Cook (India) stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
51.48
Market Cap:
6,667.6 Cr.
52-wk low:
118.1
52-wk high:
225.5

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


Login to view analysis.

10 Year X-Ray of Thomas Cook (India): Login to view analysis.

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 Cook (India) Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 3.7%3.2%34.9%4.3%1.2%-2%-5.3%3%10.1%10.7%-
Value Creation
Index
-0.7-0.81.6-0.7-0.9-1.1-1.4-0.8-0.3-0.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,7241,7141,9032,2732,1251872861,3641,9982,0742,221
Sales YoY Gr.--0.5%11%19.4%-6.5%-91.2%52.7%377.4%46.5%3.8%-
Adj EPS 0.1-0.34.30.60.4-0.4-2.10.31.92.22.8
YoY Gr.--300%NA-86.6%-38.6%-211.4%NANA506.5%16.5%-
BVPS (₹) 31.230.745.242.137.537.136.337.138.740.742.6
Adj Net
Profit
4.9-9.61582113.1-14.8-9114.788.3103129
Cash Flow from Ops. 3677.489.613279.5-3297.3452453371-
Debt/CF from Ops. 147.91.60.31.1-0.422.70.30.10.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 2.1%-0.5%93.6%3.8%
Adj EPS 36.9%44.3%NA16.5%
BVPS3%1.7%3.9%5%
Share Price -3.6% 22.3% 23% -34.9%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
0.4-0.811.11.30.9-0.9-50.84.95.46.6
Op. Profit
Mgn %
2.22.41.61.81.8-73-50.80.53.23.31.9
Net Profit
Mgn %
0.3-0.68.30.90.6-7.9-31.81.14.455.8
Debt to
Equity
0.30.30.100.10.10.10.1000
Working Cap
Days
121861101171101,1681,046347305357262
Cash Conv.
Cycle
-45-73-70-81-104-611-369-178-181-22842

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Thomas Cook (India) Ltd.

Standalone Consolidated
TTM EPS (₹) 2.8 5.4
TTM Sales (₹ Cr.) 2,221 8,512
BVPS (₹.) 42.6 37.6
Reserves (₹ Cr.) 1,955 1,722
P/BV 3.33 3.77
PE 51.48 26.39
From the Market
52 Week Low / High (₹) 118.10 / 225.45
All Time Low / High (₹) 6.07 / 302.90
Market Cap (₹ Cr.) 6,668
Equity (₹ Cr.) 47
Face Value (₹) 1
Industry PE 55.4

Management X-Ray of Thomas Cook (India):

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 (%)

Valuation of Thomas Cook (India) - Standalone Basis

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

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Thomas Cook (India)

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales1,7241,7141,9032,2732,1251872861,3641,9982,074
Operating Expenses 1,6851,6731,8742,2332,1163254351,3931,9362,006
Manufacturing Costs1,3111,2941,4601,7651,625812021,0551,5431,568
Material Costs0000000000
Employee Cost 180176199233237142148174242261
Other Costs 19420321523525310185164151178
Operating Profit 394129409-138-149-296267
Operating Profit Margin (%) 2.2%2.4%1.5%1.7%0.4%-73.6%-52.3%-2.1%3.1%3.2%
Other Income 302540556613174112153170
Interest 44544640402119394140
Depreciation 17181820312924232530
Exceptional Items 005340-250-5-20-3
Profit Before Tax 7-553834-22-56-12319149165
Tax 237143-42-41175258
Profit After Tax 5-853121-25-14-82297107
PAT Margin (%) 0.3%-0.5%27.9%0.9%-1.2%-7.7%-28.9%0.1%4.8%5.2%
Adjusted EPS (₹)0.2-0.214.40.6-0.7-0.4-1.90.02.12.3
Dividend Payout Ratio (%)255%-165%3%67%0%0%0%1,254%29%20%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 1,1411,1251,6721,5611,4171,4031,7381,7441,8351,932
Share Capital 373737373838177474747
Reserves 1,1051,0891,6351,5241,3791,3651,5611,6971,7881,885
Minority Interest0000000000
Debt3143198022801111661214632
Long Term Debt29326167146037584632
Short Term Debt2158138741111306300
Trade Payables5404447488177484336071,0341,4001,604
Others Liabilities 312386334290239666161347499559
Total Liabilities 2,3072,2742,8342,6902,4842,6132,6723,2463,7814,127

Fixed Assets

Gross Block200210232304389377379393463483
Accumulated Depreciation1632487098117129151165175
Net Fixed Assets 183178185234291259251242298308
CWIP 3611102153
Investments 1,2241,2281,2281,0809531,0271,017980960947
Inventories0000000000
Trade Receivables18921936733515764122308350334
Cash Equivalents 507447689654679689404426774560
Others Assets 2011973643864035748771,2891,3931,975
Total Assets 2,3072,2742,8342,6902,4842,6132,6723,2463,7814,127

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 36779013279-3297452453371
PBT 7-553834-22-56-12319149165
Adjustment 6276-471549582226-29-37
Changes in Working Capital 313-501413637-297110429370286
Tax Paid -15-13-1188-3116-2-21-37-43
Cash Flow From Investing Activity -139-116379-105-8687-385-235-294-179
Capex -127-16-20-19-38-3-6-10-20-27
Net Investments 157-111-112-57-66238-73-71-328-266
Others -16911511-2917-147-306-15455113
Cash Flow From Financing Activity 175-99-227-205-4247618-114-123-85
Net Proceeds from Shares 275514362113
Net Proceeds from Borrowing 01-4-12-14-6-70-61-11-14
Interest Paid -36-57-53-48-40-21-19-39-42-37
Dividend Paid -14-14-14-14-1400-28-21-28
Others 223-36-161-136246710513-50-9
Net Cash Flow 403-208241-178-49234-35910335106

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)0.47-0.74381.29-1.67-1.03-5.480.095.425.73
ROCE (%)3.673.234.914.291.19-2-5.343.0310.0610.65
Asset Turnover Ratio0.780.750.750.820.820.070.110.460.570.52
PAT to CFO Conversion(x)73.4N/A0.176.29N/AN/AN/A2264.673.47
Working Capital Days
Receivable Days4343565642216119586060
Inventory Days0000000000
Payable Days0000000000

Thomas Cook (India) Ltd Stock News

Thomas Cook (India) Ltd FAQs

The current trading price of Thomas Cook (India) on 05-Dec-2025 16:59 is ₹141.8.
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 04-Dec-2025 the market cap of Thomas Cook (India) stood at ₹6,667.6.
The latest P/E ratio of Thomas Cook (India) as of 04-Dec-2025 is 51.48.
The latest P/B ratio of Thomas Cook (India) as of 04-Dec-2025 is 3.33.
The 52-week high of Thomas Cook (India) is ₹225.4 and the 52-week low is ₹118.1.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Thomas Cook (India) is ₹2,221 ( Cr.) .

About Thomas Cook (India) Ltd

Thomas Cook India (TCIL) is India’s largest travel and financial services company. The Company launched its Indian operation in 1881.

Currently, it has presence in 55 cities spreading across 200 locations. On pan India level, the company has office located at Mumbai, Pune, New Delhi, Gurgaon, Chandigarh, Agra, Ahmedabad, Bangalore, Baroda, Bhubhaneshwar, Chennai, Cochin, Goa, Hyderabad, Jaipur, Jalandhar, Kolkata, Trivandrum and Vishakapatnam.

With 125 year of presence in India TCIL is focused on providing a broad spectrum of travel-related services that include foreign exchange, corporate travel, leisure travel, and insurance.

The company’s overseas subsidiaries offices are located at Sri Lanka, Mauritius, Germany, France, Spain, Canada, UK, USA, Australia, Japan, Korea and China.

The company has employee strength of 3000 people.

Business division

Travel- The company provides different travelling destinations for domestic inbound/ outbound holidays. The company operates over 40 Group Inclusive Tours (GIT) spread across 5 continents.

Corporate Travel Management- The Company provides travel solutions and travel budgets of several large national and multinational companies  

Foreign Exchange- The company is leading foreign exchange provider offering wide range of product and services.

Travel Insurance- Being the only travel company that has license to sell insurance co-brand travel insurance products with TATA AIG General Insurance Company.

Awards

The company received Golden Peacock Award for Excellence in Corporate Governance 2006.

TCIL was awarded Best Technology Award, 2005 by Galileo Express Travel and Tourism Award for Best Technology Programme.

Outlook

The company has entered into tie up with with cruise line operator Indian Ocean Cruises of London based Foresight Smart Ventures in order to market heritage cruise Ms Ocean Odyssey in India and Mauritius.

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×