Thomas Cook (India)

₹102.34As of Sun 8 Nov 2026, 12:00 UTC

NSE:THOMASCOOKConsumer Disc

Country India

PE (Fwd) 11.31

TSR 10Y CAGR 2.82%

Div yield 0.49%

ROE —

Travel Services

Beta (5Y) (0.15)

PE TTM 21.82

TSR TTM (36.48%)

Mkt cap ₹47.35B

ROIC —

SE Grade™

—

Value

Quality

Moat

—

1Y Price

Reference

₹115

12.62%

47.81%

Price below Reference Value

TTM

FYE 31 Mar INR

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026

FY2027E

Trend

10Y

Peers

83.99

Revenue₹B

—

19.06

50.48

73.13

81.45

83.99

106.5

44.88%

3.12

Revenue growth%

—

164.86

44.86

11.37

3.12

26.80

28.12

—

12.43

Gross margin%

—

4.69

12.51

13.35

12.91

12.43

12.67

12.51

3.69

Operating margin%

—

(15.21)

2.12

4.63

4.29

3.69

4.23

3.69

2.61

Net margin%

—

(13.58)

0.09

3.54

3.12

2.61

3.03

2.61

21.82

P/E ratio (avg)x

—

725.5

23.87

35.68

32.13

14.79

33.90

—

15.40

EV/EBITx

—

29.90

18.24

25.99

22.67

10.59

24.33

—

FCF yield (avg)%

—

FCF margin%

—

FCF / Net incomex

—

ROIC%

—

Return on equity%

—

Return on assets%

—

4.69

EPS₹

—

(6.92)

0.10

5.57

5.46

4.69

6.92

264.86%

—

(14.12)

EPS growth%

—

101.40

5668.42

(1.96)

(14.12)

47.58

49.72

—

Bookvalue per sh₹

—

FCF per share₹

—

0.50

Dividend per sh₹

—

0.40

0.45

0.50

0.53

7.72%

—

0.49

Div yield (avg)%

—

0.57

0.30

0.23

0.33

0.52

0.32

—

10.66

Payout ratio%

—

414.30

7.18

8.24

10.66

7.66

9.45

—

466.7

Shares (diluted)M

—

374.1

457.8

465.1

465.8

466.7

◌466.7

5.68%

(0.19)

Buyback yield%

—

(22.36)

(1.59)

(0.15)

(0.19)

◌—

(0.89)

—

D/E ratiox

—

47.76

Enterprise value₹B

—

24.05

32.07

61.84

90.74

70.31

47.76

30.76%

—

LT debt₹M

—

Peers (US$500.0M)

Cap (US$)

Le Travenues Technolog…

771.6M

49.18x

Elevate Campuses…

501.6M

32.08x

Easy Trip Planners…

233.5M

—

H.I.S. Co., Ltd.

498.0M

—

Capital

TTM

10Y

Leveragex

—

EBIT/Intx

7.614

7.562

Own earn%

—

Sh yield%

0.30

(0.61)

Owners

Insiders/Inst%

0.63

13.59

Short interest%

—

SBC / revenue%

0.25

Record

10Y

Profitable years

4/5

Revenue growth years

4/4

EPS growth years

2/4

Dividend streakyrs

Op margin range%

−15–5

$1 testx

—

Incr. ROIC%

—

Thomas Cook (India) Limited offers integrated travel services in India and internationally. It operates through Financial Services, Travel and Related Services, Leisure Hospitality and Resorts Business, and Digiphoto Imaging Services segments. The Financial Services segment engages in wholesale, and retail purchase and sale of foreign currencies and paid documents.

Growth vs revenue

Latest

Trend

4Y CAGR

Rel growth

Revenue

₹83.99B

44.88%

1.00×

Cost of revenue

₹73.55B

41.85%

0.92×

Operating expenses

₹7.337B

17.94%

0.44×

Revenue by region

No breakdown available

Reinvestment returns

n/m

Trend

Reinvestment rate

n/m

Return on capital

n/m

Spread over hurdle

n/m