| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,843 | 1,893 | 1,664 | 2,106 | 2,004 | 2,061 | 1,969 | 2,408 | 2,074 | 2,146 | 1,771 | 2,092 | |
Growth YoY Revenue Growth YoY% | 50.9 | 23.2 | 26.7 | 10.9 | 8.7 | 8.9 | 18.3 | 14.3 | 3.5 | 4.1 | -10.1 | -13.1 |
| 1,741 | 1,777 | 1,573 | 1,970 | 1,879 | 1,945 | 1,871 | 2,281 | 1,966 | 2,031 | 1,692 | 1,999 | |
| 103 | 116 | 91 | 136 | 125 | 116 | 98 | 127 | 108 | 114 | 78 | 93 | |
OPM OPM% | 5.6 | 6.2 | 5.5 | 6.5 | 6.2 | 5.6 | 5.0 | 5.3 | 5.2 | 5.3 | 4.4 | 4.5 |
| 28 | 48 | 29 | 28 | 43 | 18 | 50 | 45 | 64 | 11 | 35 | 61 | |
Interest Expense Interest ExpenseCr | 23 | 24 | 26 | 22 | 24 | 26 | 24 | 24 | 24 | 24 | 23 | 23 |
Depreciation DepreciationCr | 31 | 33 | 33 | 34 | 35 | 37 | 36 | 36 | 39 | 41 | 42 | 42 |
PBT PBTCr | 77 | 107 | 61 | 109 | 110 | 71 | 88 | 112 | 110 | 60 | 48 | 88 |
| 24 | 17 | 4 | 36 | 38 | 25 | 25 | 38 | 39 | 15 | 17 | 25 | |
| 52 | 90 | 56 | 73 | 72 | 47 | 63 | 74 | 71 | 45 | 31 | 64 | |
Growth YoY PAT Growth YoY% | 5,24,600.0 | 240.2 | 626.3 | 0.6 | 36.5 | -48.0 | 12.2 | 0.8 | -1.5 | -3.8 | -51.6 | -13.4 |
NPM NPM% | 2.9 | 4.7 | 3.4 | 3.5 | 3.6 | 2.3 | 3.2 | 3.0 | 3.4 | 2.1 | 1.7 | 3.0 |
| 1.0 | 1.8 | 1.2 | 1.6 | 1.4 | 1.1 | 1.4 | 1.6 | 1.1 | 1.4 | 0.9 | 1.6 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,843 | 1,893 | 1,664 | 2,106 | 2,004 | 2,061 | 1,969 | 2,408 | 2,074 | 2,146 | 1,771 | 2,092 | |
Growth YoY Revenue Growth YoY% | 50.9 | 23.2 | 26.7 | 10.9 | 8.7 | 8.9 | 18.3 | 14.3 | 3.5 | 4.1 | -10.1 | -13.1 |
| 1,741 | 1,777 | 1,573 | 1,970 | 1,879 | 1,945 | 1,871 | 2,281 | 1,966 | 2,031 | 1,692 | 1,999 | |
| 103 | 116 | 91 | 136 | 125 | 116 | 98 | 127 | 108 | 114 | 78 | 93 | |
OPM OPM% | 5.6 | 6.2 | 5.5 | 6.5 | 6.2 | 5.6 | 5.0 | 5.3 | 5.2 | 5.3 | 4.4 | 4.5 |
| 28 | 48 | 29 | 28 | 43 | 18 | 50 | 45 | 64 | 11 | 35 | 61 | |
Interest Expense Interest ExpenseCr | 23 | 24 | 26 | 22 | 24 | 26 | 24 | 24 | 24 | 24 | 23 | 23 |
Depreciation DepreciationCr | 31 | 33 | 33 | 34 | 35 | 37 | 36 | 36 | 39 | 41 | 42 | 42 |
PBT PBTCr | 77 | 107 | 61 | 109 | 110 | 71 | 88 | 112 | 110 | 60 | 48 | 88 |
| 24 | 17 | 4 | 36 | 38 | 25 | 25 | 38 | 39 | 15 | 17 | 25 | |
| 52 | 90 | 56 | 73 | 72 | 47 | 63 | 74 | 71 | 45 | 31 | 64 | |
Growth YoY PAT Growth YoY% | 5,24,600.0 | 240.2 | 626.3 | 0.6 | 36.5 | -48.0 | 12.2 | 0.8 | -1.5 | -3.8 | -51.6 | -13.4 |
NPM NPM% | 2.9 | 4.7 | 3.4 | 3.5 | 3.6 | 2.3 | 3.2 | 3.0 | 3.4 | 2.1 | 1.7 | 3.0 |
| 1.0 | 1.8 | 1.2 | 1.6 | 1.4 | 1.1 | 1.4 | 1.6 | 1.1 | 1.4 | 0.9 | 1.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 6,094 | 8,588 | 11,248 | 6,603 | 6,833 | 795 | 1,888 | 5,048 | 7,299 | 8,140 | 8,398 | 8,082 |
Growth Revenue Growth% | 87.8 | 40.9 | 31.0 | -41.3 | 3.5 | -88.4 | 137.5 | 167.3 | 44.6 | 11.5 | 3.2 | -4.3 |
| 5,910 | 8,275 | 10,877 | 6,521 | 6,727 | 1,148 | 2,076 | 4,870 | 6,864 | 7,663 | 7,971 | 7,688 | |
| 184 | 313 | 371 | 82 | 106 | -353 | -188 | 178 | 435 | 477 | 428 | 394 | |
OPM OPM% | 3.0 | 3.6 | 3.3 | 1.2 | 1.6 | -44.4 | -9.9 | 3.5 | 6.0 | 5.9 | 5.1 | 4.9 |
| -31 | 94 | 6,005 | 168 | 77 | 147 | 56 | 62 | 136 | 142 | 157 | 171 | |
Interest Expense Interest ExpenseCr | 92 | 131 | 149 | 73 | 101 | 62 | 62 | 89 | 99 | 95 | 95 | 94 |
Depreciation DepreciationCr | 61 | 85 | 137 | 67 | 151 | 148 | 129 | 124 | 128 | 142 | 160 | 165 |
PBT PBTCr | 1 | 192 | 6,091 | 110 | -69 | -416 | -322 | 27 | 345 | 382 | 330 | 306 |
| 59 | 114 | -41 | 21 | -51 | -121 | -68 | 16 | 74 | 124 | 109 | 96 | |
PAT PATCr | -59 | 78 | 6,131 | 89 | -18 | -295 | -254 | 10 | 271 | 258 | 220 | 210 |
Growth PAT Growth% | -152.1 | 232.7 | 7,794.1 | -98.5 | -119.9 | -1,572.3 | 14.0 | 104.1 | 2,514.6 | -4.7 | -14.7 | -17.8 |
NPM NPM% | -1.0 | 0.9 | 54.5 | 1.4 | -0.3 | -37.1 | -13.4 | 0.2 | 3.7 | 3.2 | 2.6 | 2.6 |
| -0.8 | 0.6 | 76.0 | 1.1 | 0.0 | -6.8 | -6.9 | 0.1 | 5.6 | 5.6 | 4.8 | 4.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 6,094 | 8,588 | 11,248 | 6,603 | 6,833 | 795 | 1,888 | 5,048 | 7,299 | 8,140 | 8,398 | 8,082 |
Growth Revenue Growth% | 87.8 | 40.9 | 31.0 | -41.3 | 3.5 | -88.4 | 137.5 | 167.3 | 44.6 | 11.5 | 3.2 | -4.3 |
| 5,910 | 8,275 | 10,877 | 6,521 | 6,727 | 1,148 | 2,076 | 4,870 | 6,864 | 7,663 | 7,971 | 7,688 | |
| 184 | 313 | 371 | 82 | 106 | -353 | -188 | 178 | 435 | 477 | 428 | 394 | |
OPM OPM% | 3.0 | 3.6 | 3.3 | 1.2 | 1.6 | -44.4 | -9.9 | 3.5 | 6.0 | 5.9 | 5.1 | 4.9 |
| -31 | 94 | 6,005 | 168 | 77 | 147 | 56 | 62 | 136 | 142 | 157 | 171 | |
Interest Expense Interest ExpenseCr | 92 | 131 | 149 | 73 | 101 | 62 | 62 | 89 | 99 | 95 | 95 | 94 |
Depreciation DepreciationCr | 61 | 85 | 137 | 67 | 151 | 148 | 129 | 124 | 128 | 142 | 160 | 165 |
PBT PBTCr | 1 | 192 | 6,091 | 110 | -69 | -416 | -322 | 27 | 345 | 382 | 330 | 306 |
| 59 | 114 | -41 | 21 | -51 | -121 | -68 | 16 | 74 | 124 | 109 | 96 | |
PAT PATCr | -59 | 78 | 6,131 | 89 | -18 | -295 | -254 | 10 | 271 | 258 | 220 | 210 |
Growth PAT Growth% | -152.1 | 232.7 | 7,794.1 | -98.5 | -119.9 | -1,572.3 | 14.0 | 104.1 | 2,514.6 | -4.7 | -14.7 | -17.8 |
NPM NPM% | -1.0 | 0.9 | 54.5 | 1.4 | -0.3 | -37.1 | -13.4 | 0.2 | 3.7 | 3.2 | 2.6 | 2.6 |
| -0.8 | 0.6 | 76.0 | 1.1 | 0.0 | -6.8 | -6.9 | 0.1 | 5.6 | 5.6 | 4.8 | 4.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 37 | 37 | 37 | 37 | 38 | 38 | 44 | 47 | 47 | 47 | 47 |
Reserves ReservesCr | 1,210 | 1,484 | 8,634 | 8,856 | 1,678 | 1,506 | 1,697 | 1,710 | 2,046 | 2,245 | 2,530 |
| 2,566 | 3,240 | 2,815 | 3,029 | 2,566 | 1,771 | 1,978 | 2,994 | 3,381 | 3,892 | 4,382 | |
| 1,033 | 1,371 | 704 | 1,148 | 1,266 | 1,076 | 1,009 | 1,015 | 1,003 | 987 | 993 | |
| 4,950 | 6,413 | 12,204 | 13,133 | 5,526 | 4,764 | 4,643 | 5,684 | 6,417 | 7,116 | 7,899 | |
| 2,656 | 3,445 | 2,893 | 2,967 | 2,224 | 1,468 | 1,345 | 2,396 | 2,892 | 3,595 | 3,753 | |
| 2,295 | 2,968 | 9,312 | 10,166 | 3,302 | 3,296 | 3,297 | 3,288 | 3,525 | 3,521 | 4,146 | |
| 4,950 | 6,413 | 12,204 | 13,133 | 5,526 | 4,764 | 4,643 | 5,684 | 6,417 | 7,116 | 7,899 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 37 | 37 | 37 | 37 | 38 | 38 | 44 | 47 | 47 | 47 | 47 |
Reserves ReservesCr | 1,210 | 1,484 | 8,634 | 8,856 | 1,678 | 1,506 | 1,697 | 1,710 | 2,046 | 2,245 | 2,530 |
| 2,566 | 3,240 | 2,815 | 3,029 | 2,566 | 1,771 | 1,978 | 2,994 | 3,381 | 3,892 | 4,382 | |
| 1,033 | 1,371 | 704 | 1,148 | 1,266 | 1,076 | 1,009 | 1,015 | 1,003 | 987 | 993 | |
| 4,950 | 6,413 | 12,204 | 13,133 | 5,526 | 4,764 | 4,643 | 5,684 | 6,417 | 7,116 | 7,899 | |
| 2,656 | 3,445 | 2,893 | 2,967 | 2,224 | 1,468 | 1,345 | 2,396 | 2,892 | 3,595 | 3,753 | |
| 2,295 | 2,968 | 9,312 | 10,166 | 3,302 | 3,296 | 3,297 | 3,288 | 3,525 | 3,521 | 4,146 | |
| 4,950 | 6,413 | 12,204 | 13,133 | 5,526 | 4,764 | 4,643 | 5,684 | 6,417 | 7,116 | 7,899 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 383 | 286 | -244 | 253 | 120 | -581 | -139 | 649 | 829 | 717 | 643 | |
| -168 | -266 | -100 | -276 | -199 | 353 | -125 | -186 | -439 | -329 | -408 | |
| 548 | 155 | 477 | -167 | -170 | 335 | -85 | -230 | -291 | -183 | -189 | |
Net Cash Flow Net Cash FlowCr | 763 | 174 | 133 | -190 | -249 | 107 | -349 | 232 | 99 | 205 | 46 |
Free Cash Flow Free Cash FlowCr | 113 | 175 | -409 | 179 | 28 | -595 | -201 | 612 | 730 | 609 | 566 |
CFO To PAT CFO To PAT% | -654.9 | 367.6 | -4.0 | 284.6 | -681.6 | 196.9 | 54.7 | 6,255.8 | 305.8 | 277.6 | 291.6 |
CFO To EBITDA CFO To EBITDA% | 207.8 | 91.3 | -65.8 | 308.1 | 113.5 | 164.5 | 74.1 | 364.6 | 190.4 | 150.5 | 150.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 383 | 286 | -244 | 253 | 120 | -581 | -139 | 649 | 829 | 717 | 643 | |
| -168 | -266 | -100 | -276 | -199 | 353 | -125 | -186 | -439 | -329 | -408 | |
| 548 | 155 | 477 | -167 | -170 | 335 | -85 | -230 | -291 | -183 | -189 | |
Net Cash Flow Net Cash FlowCr | 763 | 174 | 133 | -190 | -249 | 107 | -349 | 232 | 99 | 205 | 46 |
Free Cash Flow Free Cash FlowCr | 113 | 175 | -409 | 179 | 28 | -595 | -201 | 612 | 730 | 609 | 566 |
CFO To PAT CFO To PAT% | -654.9 | 367.6 | -4.0 | 284.6 | -681.6 | 196.9 | 54.7 | 6,255.8 | 305.8 | 277.6 | 291.6 |
CFO To EBITDA CFO To EBITDA% | 207.8 | 91.3 | -65.8 | 308.1 | 113.5 | 164.5 | 74.1 | 364.6 | 190.4 | 150.5 | 150.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 6,871 | 8,476 | 10,469 | 9,368 | 914 | 1,859 | 3,025 | 2,638 | 7,825 | 6,331 | 4,212 | 4,946 |
Price To Earnings Price To Earnings | 195.8 | 1.8 | 110.3 | 400.6 | 30.2 | 24.9 | 19.3 | 21.8 | ||||
Price To Sales Price To Sales | 1.1 | 1.0 | 0.9 | 1.4 | 0.1 | 2.3 | 1.6 | 0.5 | 1.1 | 0.8 | 0.5 | 0.6 |
Price To Book Price To Book | 5.5 | 5.6 | 1.2 | 1.1 | 0.5 | 1.8 | 2.5 | 2.2 | 5.3 | 3.7 | 2.3 | 2.6 |
EV To EBITDA EV To EBITDA | 37.0 | 26.9 | 26.1 | 105.2 | 4.9 | -4.6 | -16.4 | 13.6 | 16.2 | 12.2 | 8.6 | 11.1 |
GPM GPM% | 67.1 | 58.0 | 57.9 | 21.9 | 23.6 | 48.8 | 33.0 | 26.9 | 25.7 | 25.0 | 25.7 | 25.7 |
OPM OPM% | 3.0 | 3.6 | 3.3 | 1.2 | 1.6 | -44.4 | -9.9 | 3.5 | 6.0 | 5.9 | 5.1 | 4.9 |
NPM NPM% | -1.0 | 0.9 | 54.5 | 1.4 | -0.3 | -37.1 | -13.4 | 0.2 | 3.7 | 3.2 | 2.6 | 2.6 |
ROCE ROCE% | 4.3 | 11.5 | 69.6 | 2.0 | 1.4 | -16.4 | -11.1 | 5.0 | 17.7 | 17.3 | 13.6 | 13.6 |
ROE ROE% | -4.7 | 5.1 | 70.7 | 1.0 | -1.0 | -19.1 | -14.6 | 0.6 | 12.9 | 11.3 | 8.6 | 8.6 |
ROA ROA% | -1.2 | 1.2 | 50.2 | 0.7 | -0.3 | -6.2 | -5.5 | 0.2 | 4.2 | 3.6 | 2.8 | 2.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 6,871 | 8,476 | 10,469 | 9,368 | 914 | 1,859 | 3,025 | 2,638 | 7,825 | 6,331 | 4,212 | 4,946 |
Price To Earnings Price To Earnings | 195.8 | 1.8 | 110.3 | 400.6 | 30.2 | 24.9 | 19.3 | 21.8 | ||||
Price To Sales Price To Sales | 1.1 | 1.0 | 0.9 | 1.4 | 0.1 | 2.3 | 1.6 | 0.5 | 1.1 | 0.8 | 0.5 | 0.6 |
Price To Book Price To Book | 5.5 | 5.6 | 1.2 | 1.1 | 0.5 | 1.8 | 2.5 | 2.2 | 5.3 | 3.7 | 2.3 | 2.6 |
EV To EBITDA EV To EBITDA | 37.0 | 26.9 | 26.1 | 105.2 | 4.9 | -4.6 | -16.4 | 13.6 | 16.2 | 12.2 | 8.6 | 11.1 |
GPM GPM% | 67.1 | 58.0 | 57.9 | 21.9 | 23.6 | 48.8 | 33.0 | 26.9 | 25.7 | 25.0 | 25.7 | 25.7 |
OPM OPM% | 3.0 | 3.6 | 3.3 | 1.2 | 1.6 | -44.4 | -9.9 | 3.5 | 6.0 | 5.9 | 5.1 | 4.9 |
NPM NPM% | -1.0 | 0.9 | 54.5 | 1.4 | -0.3 | -37.1 | -13.4 | 0.2 | 3.7 | 3.2 | 2.6 | 2.6 |
ROCE ROCE% | 4.3 | 11.5 | 69.6 | 2.0 | 1.4 | -16.4 | -11.1 | 5.0 | 17.7 | 17.3 | 13.6 | 13.6 |
ROE ROE% | -4.7 | 5.1 | 70.7 | 1.0 | -1.0 | -19.1 | -14.6 | 0.6 | 12.9 | 11.3 | 8.6 | 8.6 |
ROA ROA% | -1.2 | 1.2 | 50.2 | 0.7 | -0.3 | -6.2 | -5.5 | 0.2 | 4.2 | 3.6 | 2.8 | 2.8 |
Documents — Thomas Cook (India) Ltd
Concall Transcript Summaries — Thomas Cook (India) Ltd