Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Thomas Scott India Ltd

THOMASCOTT
NSE
263.23
1.69%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Thomas Scott India Ltd

THOMASCOTT
NSE
263.23
1.69%
30 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
386Cr
Close
Close Price
263.23
Industry
Industry
Textiles - Readymade Apparel
PE
Price To Earnings
18.70
PS
Price To Sales
1.72
Revenue
Revenue
225Cr
Rev Gr TTM
Revenue Growth TTM
61.50%
PAT Gr TTM
PAT Growth TTM
54.37%
Peer Comparison
How does THOMASCOTT stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
THOMASCOTT
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
241823222627414548545766
Growth YoY
Revenue Growth YoY%
146.542.652.099.07.648.877.1109.785.297.140.045.9
Expenses
ExpensesCr
211720202124364041484858
Operating Profit
Operating ProfitCr
313243467688
OPM
OPM%
14.16.514.37.316.710.610.612.213.911.314.911.8
Other Income
Other IncomeCr
010200100000
Interest Expense
Interest ExpenseCr
111100011011
Depreciation
DepreciationCr
000001110111
PBT
PBTCr
312242446576
Tax
TaxCr
000001112231
PAT
PATCr
312241334355
Growth YoY
PAT Growth YoY%
13,500.062.0213.9284.649.320.914.125.04.0149.666.865.7
NPM
NPM%
11.26.310.811.115.65.17.06.68.76.48.37.5
EPS
EPS
4.21.53.12.812.31.32.62.75.02.53.23.4

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
18131720222221326391161225
Growth
Revenue Growth%
-64.4-24.729.617.65.70.6-1.450.694.345.376.539.5
Expenses
ExpensesCr
21151721222321315879142196
Operating Profit
Operating ProfitCr
-3-210-1-1115131929
OPM
OPM%
-19.0-14.03.7-1.0-2.5-3.83.74.07.414.012.012.9
Other Income
Other IncomeCr
000000000010
Interest Expense
Interest ExpenseCr
000011101222
Depreciation
DepreciationCr
000000001122
PBT
PBTCr
-3-21-1-1-2013101625
Tax
TaxCr
000000000037
PAT
PATCr
-3-20-1-1-2013101317
Growth
PAT Growth%
-76.447.6127.3-253.6-63.5-59.094.1649.0358.1248.127.735.3
NPM
NPM%
-19.0-13.22.8-3.6-5.6-8.9-0.51.94.611.08.07.7
EPS
EPS
-10.0-5.21.4-2.2-3.6-5.7-0.31.14.510.211.614.1

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
333333366101315
Reserves
ReservesCr
5454311373287112
Current Liabilities
Current LiabilitiesCr
568131721323538173251
Non Current Liabilities
Non Current LiabilitiesCr
0000000016232
Total Liabilities
Total LiabilitiesCr
14131620232636456869141179
Current Assets
Current AssetsCr
14131620212435436360125163
Non Current Assets
Non Current AssetsCr
00112223591617
Total Assets
Total AssetsCr
14131620232636456869141179

Cash Flow

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-10-2-20033-18-8-39
Investing Cash Flow
Investing Cash FlowCr
0000-100-1-72-6
Financing Cash Flow
Financing Cash FlowCr
002210-3125645
Net Cash Flow
Net Cash FlowCr
-10000003000
Free Cash Flow
Free Cash FlowCr
-10-2-2-1032-22-13-45
CFO To PAT
CFO To PAT%
29.1-0.9-385.5230.1-25.9-13.6-2,938.9497.6-639.8-83.8-307.1
CFO To EBITDA
CFO To EBITDA%
29.0-0.8-289.5870.8-58.1-31.7421.8245.2-395.0-65.9-202.8

Ratios

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
23453222822288408
Price To Earnings
Price To Earnings
0.00.08.80.00.00.00.043.87.828.831.9
Price To Sales
Price To Sales
0.10.20.20.30.10.10.10.80.43.22.5
Price To Book
Price To Book
0.20.40.50.70.50.40.53.21.76.84.1
EV To EBITDA
EV To EBITDA
-0.6-1.49.4-46.1-15.4-9.47.619.14.323.121.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
9.410.423.615.710.913.817.341.926.331.740.3
OPM
OPM%
-19.0-14.03.7-1.0-2.5-3.83.74.07.414.012.0
NPM
NPM%
-19.0-13.22.8-3.6-5.6-8.9-0.51.94.611.08.0
ROCE
ROCE%
-39.0-25.76.7-1.8-5.1-10.57.412.922.624.515.8
ROE
ROE%
-39.0-25.76.0-10.2-20.1-46.9-2.97.221.923.712.8
ROA
ROA%
-24.2-13.83.0-3.7-5.4-7.6-0.31.44.214.59.1
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**.