Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹386Cr
Textiles - Readymade Apparel
Rev Gr TTM
Revenue Growth TTM
61.50%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

THOMASCOTT
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% | 146.5 | 42.6 | 52.0 | 99.0 | 7.6 | 48.8 | 77.1 | 109.7 | 85.2 | 97.1 | 40.0 | 45.9 |
| 21 | 17 | 20 | 20 | 21 | 24 | 36 | 40 | 41 | 48 | 48 | 58 |
Operating Profit Operating ProfitCr |
| 14.1 | 6.5 | 14.3 | 7.3 | 16.7 | 10.6 | 10.6 | 12.2 | 13.9 | 11.3 | 14.9 | 11.8 |
Other Income Other IncomeCr | 0 | 1 | 0 | 2 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 |
| 3 | 1 | 2 | 2 | 4 | 2 | 4 | 4 | 6 | 5 | 7 | 6 |
| 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 2 | 3 | 1 |
|
Growth YoY PAT Growth YoY% | 13,500.0 | 62.0 | 213.9 | 284.6 | 49.3 | 20.9 | 14.1 | 25.0 | 4.0 | 149.6 | 66.8 | 65.7 |
| 11.2 | 6.3 | 10.8 | 11.1 | 15.6 | 5.1 | 7.0 | 6.6 | 8.7 | 6.4 | 8.3 | 7.5 |
| 4.2 | 1.5 | 3.1 | 2.8 | 12.3 | 1.3 | 2.6 | 2.7 | 5.0 | 2.5 | 3.2 | 3.4 |
| 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 |
|---|
|
| -64.4 | -24.7 | 29.6 | 17.6 | 5.7 | 0.6 | -1.4 | 50.6 | 94.3 | 45.3 | 76.5 | 39.5 |
| 21 | 15 | 17 | 21 | 22 | 23 | 21 | 31 | 58 | 79 | 142 | 196 |
Operating Profit Operating ProfitCr |
| -19.0 | -14.0 | 3.7 | -1.0 | -2.5 | -3.8 | 3.7 | 4.0 | 7.4 | 14.0 | 12.0 | 12.9 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 2 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 |
| -3 | -2 | 1 | -1 | -1 | -2 | 0 | 1 | 3 | 10 | 16 | 25 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 7 |
|
| -76.4 | 47.6 | 127.3 | -253.6 | -63.5 | -59.0 | 94.1 | 649.0 | 358.1 | 248.1 | 27.7 | 35.3 |
| -19.0 | -13.2 | 2.8 | -3.6 | -5.6 | -8.9 | -0.5 | 1.9 | 4.6 | 11.0 | 8.0 | 7.7 |
| -10.0 | -5.2 | 1.4 | -2.2 | -3.6 | -5.7 | -0.3 | 1.1 | 4.5 | 10.2 | 11.6 | 14.1 |
| 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 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 6 | 6 | 10 | 13 | 15 |
| 5 | 4 | 5 | 4 | 3 | 1 | 1 | 3 | 7 | 32 | 87 | 112 |
Current Liabilities Current LiabilitiesCr | 5 | 6 | 8 | 13 | 17 | 21 | 32 | 35 | 38 | 17 | 32 | 51 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 2 | 3 | 2 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 14 | 13 | 16 | 20 | 21 | 24 | 35 | 43 | 63 | 60 | 125 | 163 |
Non Current Assets Non Current AssetsCr | 0 | 0 | 1 | 1 | 2 | 2 | 2 | 3 | 5 | 9 | 16 | 17 |
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 | -1 | 0 | -2 | -2 | 0 | 0 | 3 | 3 | -18 | -8 | -39 |
Investing Cash Flow Investing Cash FlowCr | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -1 | -7 | 2 | -6 |
Financing Cash Flow Financing Cash FlowCr | 0 | 0 | 2 | 2 | 1 | 0 | -3 | 1 | 25 | 6 | 45 |
|
Free Cash Flow Free Cash FlowCr | -1 | 0 | -2 | -2 | -1 | 0 | 3 | 2 | -22 | -13 | -45 |
| 29.1 | -0.9 | -385.5 | 230.1 | -25.9 | -13.6 | -2,938.9 | 497.6 | -639.8 | -83.8 | -307.1 |
CFO To EBITDA CFO To EBITDA% | 29.0 | -0.8 | -289.5 | 870.8 | -58.1 | -31.7 | 421.8 | 245.2 | -395.0 | -65.9 | -202.8 |
| 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 | 2 | 3 | 4 | 5 | 3 | 2 | 2 | 28 | 22 | 288 | 408 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 8.8 | 0.0 | 0.0 | 0.0 | 0.0 | 43.8 | 7.8 | 28.8 | 31.9 |
Price To Sales Price To Sales | 0.1 | 0.2 | 0.2 | 0.3 | 0.1 | 0.1 | 0.1 | 0.8 | 0.4 | 3.2 | 2.5 |
Price To Book Price To Book | 0.2 | 0.4 | 0.5 | 0.7 | 0.5 | 0.4 | 0.5 | 3.2 | 1.7 | 6.8 | 4.1 |
| -0.6 | -1.4 | 9.4 | -46.1 | -15.4 | -9.4 | 7.6 | 19.1 | 4.3 | 23.1 | 21.7 |
Profitability Ratios Profitability Ratios |
| 9.4 | 10.4 | 23.6 | 15.7 | 10.9 | 13.8 | 17.3 | 41.9 | 26.3 | 31.7 | 40.3 |
| -19.0 | -14.0 | 3.7 | -1.0 | -2.5 | -3.8 | 3.7 | 4.0 | 7.4 | 14.0 | 12.0 |
| -19.0 | -13.2 | 2.8 | -3.6 | -5.6 | -8.9 | -0.5 | 1.9 | 4.6 | 11.0 | 8.0 |
| -39.0 | -25.7 | 6.7 | -1.8 | -5.1 | -10.5 | 7.4 | 12.9 | 22.6 | 24.5 | 15.8 |
| -39.0 | -25.7 | 6.0 | -10.2 | -20.1 | -46.9 | -2.9 | 7.2 | 21.9 | 23.7 | 12.8 |
| -24.2 | -13.8 | 3.0 | -3.7 | -5.4 | -7.6 | -0.3 | 1.4 | 4.2 | 14.5 | 9.1 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Thomas Scott India Limited (TSIL), incorporated in 2010, has undergone a significant transformation from a traditional apparel manufacturer into a **vertically integrated, technology-enabled, online-first fashion retailer**. The company operates at the intersection of fashion, data analytics, and digital commerce, leveraging advanced technology and in-house manufacturing to deliver trend-led, high-quality apparel efficiently and sustainably.
---
### **Core Business Model**
TSIL follows a **hybrid, multi-brand strategy** combining:
- **Own Brand (B2C):** *Thomas Scott*, a premium menswear brand targeting aspirational, young, brand-conscious consumers in the mid-premium segment.
- **Licensed International Brands:** Including *Nautica, Aeropostale, FCUK*, and *Anouk*, distributed exclusively through e-commerce platforms.
- **B2B Contract Manufacturing:** Producing customized apparel for leading domestic brands like Raymond, Max, Being Human, Shopper Stop, and Red Tape.
Despite its diversified brand portfolio, **over 95% of revenue is derived from B2C** (own and licensed brands), with B2B contributing only ~5% or less.
---
### **Technology & Innovation**
TSIL has built a **centralized, data-driven backend platform** that powers all aspects of design, merchandising, demand forecasting, pricing, inventory management, and marketing across 15+ brands and over **19,000 SKUs**.
Key proprietary technologies include:
- **Thread AI:** A Generative AI-powered tool that analyzes real-time e-commerce data (including keywords and browsing behavior) to identify high-potential fashion trends and inform product development.
- **Catalog AI:** Automates end-to-end e-commerce catalog creation by generating AI-enhanced product visuals, optimizing editing, and accelerating time-to-market.
As of November 2025:
- Catalog AI has driven an **80 basis point increase in conversion rates** in kids wear (from 1.1% to 1.2%).
- AI-generated catalogs are currently limited to kids wear due to the premium authenticity expectations in menswear.
- The company is piloting these tools internally for **pricing optimization, regionalization, and dynamic replenishment** and plans to explore **external monetization** as a SaaS offering for other fashion brands.
The platform is being enhanced with **Generative AI (GenAI)** to further automate and refine decision-making across the value chain.
---
### **Operations & Supply Chain**
TSIL operates a **hybrid supply chain** with in-house manufacturing for core products and selective outsourcing for scalability.
#### **Manufacturing**
- **4 manufacturing units** located in:
- Solapur (Maharashtra): Focus on shirts and bottom-wear
- Bangalore: Shirts and trousers
- Gurgaon (NCR): Handbags and premium apparel
- Mumbai (limited operations)
- **Monthly Capacity:**
- 60,000 pieces each for shirts and bottoms
- 20,000 handbags
- Expansion underway: New Solapur facility dedicated to bottom-wear and enhanced handbag production in Gurgaon.
#### **Fulfillment & Logistics**
- **4 fulfillment centers** in Bhiwandi (West), Gurgaon (North), Bengaluru (South), and the NCR zone.
- **Combined daily processing capacity:** 15,000 orders (~500,000/month), enabling **2-day pan-India delivery**.
- Strategic fulfillment model supports both owned inventory and direct e-commerce marketplace hubs.
---
### **Go-to-Market Strategy**
#### **Channels**
- **Online (Primary Channel):**
- Own brand sold via **thomasscott.in** and major platforms: *Myntra, Ajio, Amazon, Flipkart, Tata Cliq*.
- Licensed brands exclusively on *Myntra, Ajio,* and *Namshi (GCC)*.
- **Offline (Pilot & Niche):**
- 5 exclusive *Thomas Scott* stores in **Bangalore**, used for **consumer behavior analysis and pilot testing**.
- **Exports:**
- Access via **Myntra Global** and licensing partners in the **GCC region** (UAE, KSA).
- Growing international demand, especially from the US, amid shift in global sourcing away from China.
#### **Sales Strategy**
- **High-Width, Low-Depth Model:**
- Launches **100–120 units per design** across a wide range of styles (high width).
- Scales top performers based on real-time demand (low depth, low risk).
- Enables time-to-market of **15–45 days** from design to sale.
- **Pricing:** ROI-driven with 7–10% marketing spend; price sensitivity is low, enabling margin expansion during peak demand (e.g., festive seasons).
---
### **Product & Segment Focus**
- **Core Segment:** Premium menswear (shirts, trousers, jeans, blazers, basics).
- **Emerging Categories:**
- **Kidswear:** Fast-growing; successfully leveraged AI catalog generation.
- **Handbags:** High-margin, low-return subcategory; strategic priority.
- **Winterwear:** Data-driven seasonal expansion.
- **Women’s Wear:** Being approached cautiously through pilots due to higher return rates; handbags remain the preferred entry point.
- **Sustainability:** Emphasis on ethical production and accessible pricing without compromising quality.
---
### **Market Position & Growth Drivers**
- **Vertically Integrated Model:** Full control from design to delivery allows superior agility and quality.
- **E-commerce Dominance:** >90% of sales come from online channels; transitioning from third-party "alpha sellers" to **direct marketplace seller status** (achieved FY2025).
- **Data Advantage:** Real-time analytics from platforms enable early detection of **micro-market trends** and supply-demand gaps.
- **Premiumization Strategy:** Strengthening portfolio through expansion of licensed global brands and use of premium fabrics.
- **Global Expansion:** Targeting **GCC** as a key export hub; potential opportunities with future **US-EU trade agreements** and UK deal momentum.
---
### **Financial & Operational Highlights (as of Nov 2025)**
- **Revenue Contribution:**
- Own brand (Thomas Scott): **30–40%**
- Licensed brands: **Majority balance**
- B2B contract manufacturing: **≤5%**
- **Performance:**
- Achieved **3-year revenue CAGR of 71%**, **PAT CAGR of 177%** (Sep 2025).
- OPM reached **15%**, driven by festive demand and favorable GST impact.
- **Capital Efficiency:**
- Profits from licensed brands fund **own-brand expansion**.
- Minimal inventory holding due to **demand-sensing and just-in-time manufacturing**.