Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Thomas Cook (India) Ltd

THOMASCOOK
NSE
95.08
3.55%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Thomas Cook (India) Ltd

THOMASCOOK
NSE
95.08
3.55%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
4,472Cr
Close
Close Price
95.08
Industry
Industry
E-Commerce - Platform - Travel
PE
Price To Earnings
17.57
PS
Price To Sales
0.52
Revenue
Revenue
8,596Cr
Rev Gr TTM
Revenue Growth TTM
9.72%
PAT Gr TTM
PAT Growth TTM
1.76%
Peer Comparison
How does THOMASCOOK stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
THOMASCOOK
VS

Quarterly Results

Upcoming Results on
12 May 2026
Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
1,3131,8991,8431,8931,6642,1062,0042,0611,9692,4082,0742,146
Growth YoY
Revenue Growth YoY%
151.694.550.923.226.710.98.78.918.314.33.54.1
Expenses
ExpensesCr
1,2771,7751,7411,7771,5731,9701,8791,9451,8712,2811,9662,031
Operating Profit
Operating ProfitCr
361241031169113612511698127108114
OPM
OPM%
2.86.55.66.25.56.56.25.65.05.35.25.3
Other Income
Other IncomeCr
113328482928431850456411
Interest Expense
Interest ExpenseCr
232623242622242624242424
Depreciation
DepreciationCr
303031333334353736363941
PBT
PBTCr
-61017710761109110718811111060
Tax
TaxCr
5282417436382525383915
PAT
PATCr
-117352905673724763737145
Growth YoY
PAT Growth YoY%
79.11,342.35,24,600.0240.2626.30.636.5-48.012.20.5-1.5-3.8
NPM
NPM%
-0.83.82.94.73.43.53.62.33.23.03.42.1
EPS
EPS
-0.11.61.01.81.21.61.41.11.41.61.11.4

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
3,2446,0948,58811,2486,6036,8337951,8885,0487,2998,1408,596
Growth
Revenue Growth%
87.840.931.0-41.33.5-88.4137.5167.344.611.55.6
Expenses
ExpensesCr
3,0035,9108,27510,8776,5216,7271,1482,0764,8706,8647,6638,149
Operating Profit
Operating ProfitCr
24218431337182106-353-188178435477447
OPM
OPM%
7.53.03.63.31.21.6-44.4-9.93.56.05.95.2
Other Income
Other IncomeCr
42-31946,005168771475662136142170
Interest Expense
Interest ExpenseCr
719213114973101626289999595
Depreciation
DepreciationCr
41618513767151148129124128142153
PBT
PBTCr
17111926,091110-69-416-32227345382369
Tax
TaxCr
5959114-4121-51-121-681674124117
PAT
PATCr
112-59786,13189-18-295-25410271258252
Growth
PAT Growth%
-152.1232.77,794.1-98.5-119.9-1,572.314.0104.12,514.4-4.7-2.4
NPM
NPM%
3.5-1.00.954.51.4-0.3-37.1-13.40.23.73.22.9
EPS
EPS
1.7-0.80.676.01.10.0-6.8-6.90.15.65.65.4

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
273737373738384447474747
Reserves
ReservesCr
1,3021,2101,4848,6348,8561,6781,5061,6971,7102,0462,2452,316
Current Liabilities
Current LiabilitiesCr
1,1252,5663,2402,8153,0292,5661,7711,9782,9943,3813,8924,163
Non Current Liabilities
Non Current LiabilitiesCr
4571,0331,3717041,1481,2661,0761,0091,0151,003987979
Total Liabilities
Total LiabilitiesCr
3,1264,9506,41312,20413,1335,5264,7644,6435,6846,4177,1167,484
Current Assets
Current AssetsCr
1,6112,6563,4452,8932,9672,2241,4681,3452,3962,8923,5953,656
Non Current Assets
Non Current AssetsCr
1,5152,2952,9689,31210,1663,3023,2963,2973,2883,5253,5213,828
Total Assets
Total AssetsCr
3,1264,9506,41312,20413,1335,5264,7644,6435,6846,4177,1167,484

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
131383286-244253120-581-139649829717
Investing Cash Flow
Investing Cash FlowCr
-646-168-266-100-276-199353-125-186-439-329
Financing Cash Flow
Financing Cash FlowCr
565548155477-167-170335-85-230-291-183
Net Cash Flow
Net Cash FlowCr
47763174133-190-249107-34923299205
Free Cash Flow
Free Cash FlowCr
29113175-40917928-595-201612730609
CFO To PAT
CFO To PAT%
117.0-654.9367.6-4.0284.6-681.6196.954.76,255.1305.8277.6
CFO To EBITDA
CFO To EBITDA%
54.4207.891.3-65.8308.1113.5164.574.1364.6190.4150.5

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
5,7036,8718,47610,4699,3689141,8593,0252,6387,8286,338
Price To Earnings
Price To Earnings
81.70.0195.81.8110.30.00.00.0400.630.224.9
Price To Sales
Price To Sales
1.81.11.00.91.40.12.31.60.51.10.8
Price To Book
Price To Book
4.35.55.61.21.10.51.82.52.25.33.7
EV To EBITDA
EV To EBITDA
24.037.026.926.1105.24.9-4.6-16.413.616.212.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.0100.0100.0100.0100.0100.0100.0100.0100.0100.0
OPM
OPM%
7.53.03.63.31.21.6-44.4-9.93.56.05.9
NPM
NPM%
3.5-1.00.954.51.4-0.3-37.1-13.40.23.73.2
ROCE
ROCE%
14.24.311.569.62.01.4-16.4-11.15.017.717.3
ROE
ROE%
8.4-4.75.170.71.0-1.0-19.1-14.60.612.911.3
ROA
ROA%
3.6-1.21.250.20.7-0.3-6.2-5.50.24.23.6
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 |