Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹4,472Cr
E-Commerce - Platform - Travel
Rev Gr TTM
Revenue Growth TTM
9.72%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

THOMASCOOK
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 151.6 | 94.5 | 50.9 | 23.2 | 26.7 | 10.9 | 8.7 | 8.9 | 18.3 | 14.3 | 3.5 | 4.1 |
| 1,277 | 1,775 | 1,741 | 1,777 | 1,573 | 1,970 | 1,879 | 1,945 | 1,871 | 2,281 | 1,966 | 2,031 |
Operating Profit Operating ProfitCr |
| 2.8 | 6.5 | 5.6 | 6.2 | 5.5 | 6.5 | 6.2 | 5.6 | 5.0 | 5.3 | 5.2 | 5.3 |
Other Income Other IncomeCr | 11 | 33 | 28 | 48 | 29 | 28 | 43 | 18 | 50 | 45 | 64 | 11 |
Interest Expense Interest ExpenseCr | 23 | 26 | 23 | 24 | 26 | 22 | 24 | 26 | 24 | 24 | 24 | 24 |
Depreciation DepreciationCr | 30 | 30 | 31 | 33 | 33 | 34 | 35 | 37 | 36 | 36 | 39 | 41 |
| -6 | 101 | 77 | 107 | 61 | 109 | 110 | 71 | 88 | 111 | 110 | 60 |
| 5 | 28 | 24 | 17 | 4 | 36 | 38 | 25 | 25 | 38 | 39 | 15 |
|
Growth YoY PAT Growth YoY% | 79.1 | 1,342.3 | 5,24,600.0 | 240.2 | 626.3 | 0.6 | 36.5 | -48.0 | 12.2 | 0.5 | -1.5 | -3.8 |
| -0.8 | 3.8 | 2.9 | 4.7 | 3.4 | 3.5 | 3.6 | 2.3 | 3.2 | 3.0 | 3.4 | 2.1 |
| -0.1 | 1.6 | 1.0 | 1.8 | 1.2 | 1.6 | 1.4 | 1.1 | 1.4 | 1.6 | 1.1 | 1.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 87.8 | 40.9 | 31.0 | -41.3 | 3.5 | -88.4 | 137.5 | 167.3 | 44.6 | 11.5 | 5.6 |
| 3,003 | 5,910 | 8,275 | 10,877 | 6,521 | 6,727 | 1,148 | 2,076 | 4,870 | 6,864 | 7,663 | 8,149 |
Operating Profit Operating ProfitCr |
| 7.5 | 3.0 | 3.6 | 3.3 | 1.2 | 1.6 | -44.4 | -9.9 | 3.5 | 6.0 | 5.9 | 5.2 |
Other Income Other IncomeCr | 42 | -31 | 94 | 6,005 | 168 | 77 | 147 | 56 | 62 | 136 | 142 | 170 |
Interest Expense Interest ExpenseCr | 71 | 92 | 131 | 149 | 73 | 101 | 62 | 62 | 89 | 99 | 95 | 95 |
Depreciation DepreciationCr | 41 | 61 | 85 | 137 | 67 | 151 | 148 | 129 | 124 | 128 | 142 | 153 |
| 171 | 1 | 192 | 6,091 | 110 | -69 | -416 | -322 | 27 | 345 | 382 | 369 |
| 59 | 59 | 114 | -41 | 21 | -51 | -121 | -68 | 16 | 74 | 124 | 117 |
|
| | -152.1 | 232.7 | 7,794.1 | -98.5 | -119.9 | -1,572.3 | 14.0 | 104.1 | 2,514.4 | -4.7 | -2.4 |
| 3.5 | -1.0 | 0.9 | 54.5 | 1.4 | -0.3 | -37.1 | -13.4 | 0.2 | 3.7 | 3.2 | 2.9 |
| 1.7 | -0.8 | 0.6 | 76.0 | 1.1 | 0.0 | -6.8 | -6.9 | 0.1 | 5.6 | 5.6 | 5.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 27 | 37 | 37 | 37 | 37 | 38 | 38 | 44 | 47 | 47 | 47 | 47 |
| 1,302 | 1,210 | 1,484 | 8,634 | 8,856 | 1,678 | 1,506 | 1,697 | 1,710 | 2,046 | 2,245 | 2,316 |
Current Liabilities Current LiabilitiesCr | 1,125 | 2,566 | 3,240 | 2,815 | 3,029 | 2,566 | 1,771 | 1,978 | 2,994 | 3,381 | 3,892 | 4,163 |
Non Current Liabilities Non Current LiabilitiesCr | 457 | 1,033 | 1,371 | 704 | 1,148 | 1,266 | 1,076 | 1,009 | 1,015 | 1,003 | 987 | 979 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 1,611 | 2,656 | 3,445 | 2,893 | 2,967 | 2,224 | 1,468 | 1,345 | 2,396 | 2,892 | 3,595 | 3,656 |
Non Current Assets Non Current AssetsCr | 1,515 | 2,295 | 2,968 | 9,312 | 10,166 | 3,302 | 3,296 | 3,297 | 3,288 | 3,525 | 3,521 | 3,828 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 131 | 383 | 286 | -244 | 253 | 120 | -581 | -139 | 649 | 829 | 717 |
Investing Cash Flow Investing Cash FlowCr | -646 | -168 | -266 | -100 | -276 | -199 | 353 | -125 | -186 | -439 | -329 |
Financing Cash Flow Financing Cash FlowCr | 565 | 548 | 155 | 477 | -167 | -170 | 335 | -85 | -230 | -291 | -183 |
|
Free Cash Flow Free Cash FlowCr | 29 | 113 | 175 | -409 | 179 | 28 | -595 | -201 | 612 | 730 | 609 |
| 117.0 | -654.9 | 367.6 | -4.0 | 284.6 | -681.6 | 196.9 | 54.7 | 6,255.1 | 305.8 | 277.6 |
CFO To EBITDA CFO To EBITDA% | 54.4 | 207.8 | 91.3 | -65.8 | 308.1 | 113.5 | 164.5 | 74.1 | 364.6 | 190.4 | 150.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 5,703 | 6,871 | 8,476 | 10,469 | 9,368 | 914 | 1,859 | 3,025 | 2,638 | 7,828 | 6,338 |
Price To Earnings Price To Earnings | 81.7 | 0.0 | 195.8 | 1.8 | 110.3 | 0.0 | 0.0 | 0.0 | 400.6 | 30.2 | 24.9 |
Price To Sales Price To Sales | 1.8 | 1.1 | 1.0 | 0.9 | 1.4 | 0.1 | 2.3 | 1.6 | 0.5 | 1.1 | 0.8 |
Price To Book Price To Book | 4.3 | 5.5 | 5.6 | 1.2 | 1.1 | 0.5 | 1.8 | 2.5 | 2.2 | 5.3 | 3.7 |
| 24.0 | 37.0 | 26.9 | 26.1 | 105.2 | 4.9 | -4.6 | -16.4 | 13.6 | 16.2 | 12.2 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
| 7.5 | 3.0 | 3.6 | 3.3 | 1.2 | 1.6 | -44.4 | -9.9 | 3.5 | 6.0 | 5.9 |
| 3.5 | -1.0 | 0.9 | 54.5 | 1.4 | -0.3 | -37.1 | -13.4 | 0.2 | 3.7 | 3.2 |
| 14.2 | 4.3 | 11.5 | 69.6 | 2.0 | 1.4 | -16.4 | -11.1 | 5.0 | 17.7 | 17.3 |
| 8.4 | -4.7 | 5.1 | 70.7 | 1.0 | -1.0 | -19.1 | -14.6 | 0.6 | 12.9 | 11.3 |
| 3.6 | -1.2 | 1.2 | 50.2 | 0.7 | -0.3 | -6.2 | -5.5 | 0.2 | 4.2 | 3.6 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Key Strategic Developments (Nov 2025 Focus)**
#### **1. Financial Services & Forex Innovation**
- **Strategic Shift in Forex Strategy**: Management has clearly stated that zero mark-up and zero currency exchange models are unsustainable. The focus is now on **margin preservation**, not GMV growth, especially in foreign exchange.
- **Customer Segmentation**:
- **Holiday Segment**: Served via the **Borderless Prepaid Card** (multi-currency with 12 currencies).
- **Students**: Targeted with the **Study Buddy Card**, offering free airport lounge access, global SIM, ISIC, and zero ATM withdrawal fees.
- **Corporate Clients**: Served by the **FX Enterprise Card**, India’s first eco-friendly prepaid forex card.
- **Ghar pe Forex**: Reinforced through ultra-fast doorstep delivery via **Blinkit** (available in Delhi, Mumbai, Bangalore, and expanded to Hyderabad, Pune, Chennai—pan-India rollout planned).
- **Technology Integration**: Partnership with **Google & Visa** made it the **first forex card provider in India to enable contactless cross-border payments** via wearable and digital wallets.
- **Omnichannel Forex Reach**: Serves over **1 million retail customers annually** via 125+ physical stores (69 cities), 23 airport counters, website, app (FX Now), and **WhatsApp-based forex services**.
#### **2. Digital Transformation & AI Leadership**
- **Dhruv.ai & TravelOne**:
- Launched **TravelOne & Dhruv.ai**, a first-of-its-kind **AI-powered, multi-modal, multi-lingual generative AI platform** for corporate travel.
- Allows voice- or email-based touchless bookings (flights, insurance), real-time policy enforcement, sentiment-aware support, and 24/7 resolution.
- Developed in collaboration with **LTIMindtree**, **Voicing.AI**, **SOTC**, and **Fairfax Digital Services**.
- Already achieving **56% touchless transactions** in the fiscal year.
- **Self-Service Ecosystem**:
- **Customer Self-Service App** enhanced for **MICE clients** (self-registration, documentation, invoice access).
- Dedicated **MICE Corporate Service Portal** launched for group management, invoicing, and notifications.
- **Digital First Strategy**: Emphasis on migrating from B2B2C to **direct B2C digital platforms**, enhancing self-service, reducing turnaround time (TAT), and improving customer experience.
#### **3. Travel & Destination Management Excellence**
- **Geographic & Segment Diversification**:
- **International Operations**: Contribute **94% of Q2 FY26 revenue**.
- Key revenue contributors: **Asian Trails (46%)**, **Allied Tpro (32%)**, **Desert Adventures (11%)**, **Private Safaris – both Southern and East Africa (6% each)**.
- **Performance Highlights**:
- **Southern Africa Safaris**: 38% YoY sales growth (Q2 FY26) due to peak season and upselling.
- **East Africa**: 12% YoY growth, supported by India and USA demand.
- **India’s inbound DMC (TCI)**: 21% YoY turnover growth, serving top markets – UK, USA, France, Germany, Japan.
- **MICE Leadership**:
- Served **570+ MICE groups** in Q2, including events with 500–1,000+ delegates.
- Exclusive ACT partner for **India’s 38th National Games**, managing 20,000+ participants, 67,000 room nights, 610,000+ meals.
- Positioned as a global leader in **sports and incentive travel**, partnering with **Cricket Australia**, **Malaysia Aviation Group**, **Sabah Tourism**, and the **Moscow Project Office**.
- **Expansion**:
- **Van Tours** launched: Premium chauffeur-driven service allowing customizable itineraries for small groups.
- Opened **four new leisure travel outlets** (Davangere, Kanpur, NCR, Kozhikode) and **six new franchises** across Tier 2–3 towns.
#### **4. Leisure Hospitality & Resorts (Sterling Brand)**
- **Brand Positioning**: **Sterling** is the company’s leisure hospitality arm, with **61 resorts** as of FY25 (up from 48), spanning 17 Indian states.
- **Performance Metrics**:
- **Occupancy**: Improved from **69% to 75%** (FY25).
- **F&B Revenue Growth**: Up 16%, with increasing in-house guest participation.
- **TripAdvisor**: Average rating improved to **4.61** (from 4.57 YoY); **25 Sterling resorts ranked #1** in their location, **65% in Top 5**.
- **Expansions**:
- **Sterling Puri**: Expansion by **46 new suites** (increasing capacity to 167), with revenue expected from Q3 FY26.
- **Sterling Kodai Valley**: Added **32 suites** (to 120), full impact from H2 FY26.
- **Sterling GK Exotica, Dehradun**: New boutique business-cum-leisure property.
- **Strategic Focus**: **Asset-light model** via management contracts (77% portfolio); de-flagged 8 lease resorts; added 16 management-contract resorts. Focus on **upper mid-scale and upper upscale segments**, with **average room rates nearly doubled** (₹3,000–3,500 pre-COVID to ₹6,200 in 2025).
#### **5. Revenue Diversification & Competitive Strengths**
- **Margin & Efficiency**: Operating at **~15–16% gross margin**, supported by:
- **Group purchasing power** (Allied Tpro, Asian Trails, SOTC, Thomas Cook) for bulk deals with airlines/hotels.
- **Technology-led TAT reduction** in a manual-intensive industry.
- **New Models**:
- **Service Capital**: Core differentiator combining skilled employees, training systems, digital tools, and human-centric service protocols.
- **Revenue Streams Beyond Travel**: **DEI** expanding in Asia via partnerships with **LEGOLAND Shanghai**, **Studio City Macau**, and **Ocean Park Hong Kong**.
- **DEI Innovations**:
- Introduced **WeC platform** with gesture-triggered cameras, facial recognition, robotic arm capture, and selfie kiosks.
- Launched **video-capture tech** and **pre-sold photo bundles**, growing e-commerce.
- Exploring **SaaS-based non-operative model** with Hummingbird platform.
#### **6. Market Position & Expansion Strategy**
- **Geographic Focus**:
- **Global Leadership in Forex Cards**: Top issuer by volume, serving banks, forex agents, and millions of travelers.
- **Saudi Arabia**: Strategic focus—launched 3 locations, with Qiddiya (Six Flags) contract signed.
- **Southeast Asia**: Revived through **Universal Studios and Disney** reopenings, with strong performance in China and the Maldives.
- **Domestic Strategy**:
- Expanding in **Tier 2/3 cities**—Madurai, Bokaro, Dehradun, Karwar—with a **first-mover advantage** in emerging destinations like **Ayodhya and Malampuzha**.
- Targeting **hybrid (business-bleisure) travelers** with curated offerings.
- **Brand Portfolio**: Manages **16 key brands**, including Thomas Cook, SOTC, Sterling, TCI, Allied Tpro, and Desert Adventures.
---
### **Financial & Market Highlights (2025)**
| Metric | Performance |
|--------|-------------|
| **Total Operating Income** | ₹82.8 billion |
| **Profit Before Tax (PBT)** | ₹3.8 billion |
| **Return on Equity (ROE)** | 12% |
| **Travel Segment Revenue (Q2 FY26)** | ₹16,891 million (6% YoY growth) |
| **Sterling Resorts Portfolio** | 61 resorts, ~3,254 rooms |
| **Guest Occupancy (FY25)** | 75% |
| **Corporate Travel Non-Air Business** | 93% of bookings; grew 15% QoQ |