Company Deep Dive
Business segments breakdown, earnings transcript analysis, management credibility scoring, competitive landscape, and scenario modelling.
THOMASCOOK.NS
HoldSinkerThomas Cook (India) Limited · Consumer Cyclical · India · $545M · Avg Vol: $3M/d
47
StockRankGet insider-trade alerts
Q
43
V
47
M
50
P/E (TTM)
23.3x
ROE
8.6%
D/E
0.2x
Dividend %
0.5%
COMPANY DESCRIPTION
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.
FINANCIAL SUMMARY (INR)
| Year | 2023 | 2024 | 2025 | 2026 | CAGR | TTM | 2027E | 2028E | Fwd CAGR |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 49.5B | 72.1B | 79.9B | 82.3B | 18.5% | 81.2B | 85.9B | 95.5B | 7.7% |
| EPS (INR) | 0.10 | 5.57 | 5.46 | 4.70 | 260.9% | 4.70 | 4.35 | 6.45 | 17.1% |
| Shares | 464.1M | 465.3M | 465.7M | 472.5M | +1.8% | 470.4M | — | — | — |
| Debt | 5.4B | 4.2B | 4.7B | 5.4B | 0.0% | 5.4B | — | — | — |
| Equity | 17.1B | 20.6B | 22.6B | 25.5B | 14.1% | — | — | — | — |
| Op CF | 6.5B | 8.3B | 7.2B | 6.4B | -0.3% | 6.5B | — | — | — |
| Inv CF | -1.9B | -4.4B | -3.3B | -4.1B | — | — | — | — | — |
| Fin CF | -2.3B | -2.9B | -1.8B | -1.9B | — | — | — | — | — |
Loading 1Y...
PRICE (1Y)+9.6%
SMA 50SMA 200
Close
$1.13
RSI (14)
62.5
52W High
$1.89
From 52W High
0.6%
SCORE BREAKDOWN
Quality
43
ROIC
11.3%63.4
ROE
8.6%51.5
GP/Assets
13.9%25.1
Op. Margin
2.4%25.8
FCF/Assets
6.5%67.3
Piotroski
414.2
Int. Cover
4.2x37.3
D/E Ratio
0.21x68.9
Current Ratio
0.86x13.5
Value
47
P/E (TTM)
23.3x35.5
EV/EBITDA
10.3x49.6
P/FCF
10.0x69.0
P/B
2.0x44.2
P/S
0.6x65.6
Div Yield
0.5%9.0
Momentum
50
52W High %
60%26.0
RS 6M
21%87.1
SMA 50/200
0.94x37.3
EPS Rev 4W
—N/A
EPS Rev 12W
—N/A
EPS Improve
+38%48.6
Q Growth
-0%36.8
FUNDAMENTALS
Market Cap
$545M
P/E (Forward)
16.9x
Gross Margin
13.5%
SECTOR PEERS
Closest peers in Consumer Cyclical, ranked by industry match, size, and score similarity. Cross-listings of THOMASCOOK.NS are excluded.
| Ticker | Company | Mkt Cap | StockRank | Signal |
|---|---|---|---|---|
| THOMASCOOK.NS | Thomas Cook (India) Limited(you) | $545M | 47 | Hold |
| IXIGO.NS | Le Travenues Technology Limited | $791M | 29 | Sell |
| TBOTEK.NS | TBO Tek Limited | $1.9B | 51 | Hold |
| IRCTC.NS | Indian Railway Catering & Tourism Corporation Limited | $4.0B | 47 | Hold |
| YATRA.NS | Yatra Online Limited | $189M | 26 | Sell |
| MMYT | MakeMyTrip Limited | $5.6B | 43 | Hold |
| EASEMYTRIP.NS | Easy Trip Planners Limited | $250M | 7 | Strong Sell |
| GOKEX.NS | Gokaldas Exports Limited | $604M | 46 | Hold |
| WAKEFIT.NS | Wakefit Innovations Limited | $534M | 40 | Hold |
| JUNIPER.NS | Juniper Hotels Limited | $506M | 53 | Hold |
Peer medians: ROE 11.3% · P/E 31.8x · Gross margin 39.0%