Valuation Thomas Cook (India) Limited

Equities

Market Closed - Bombay S.E. Other stock markets 09:07:07 12/05/2026 am IST			5-day change	1st Jan Change
92.50 ^INR	-0.58%		+0.69%	-37.84%

07/04	Thomas Cook Limited Expands Network to Three Locations in Assam	CI
27/03	Indian Horizon Marketing Services Limited announced that it has received INR 25 million in funding from Thomas Cook Limited	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2023	2024	2025	2026	2027	2028
Capitalization ¹	26,015	77,378	62,629	43,940	-	-
Change	-	197.44%	-19.06%	-29.84%	-	-
Enterprise Value (EV)	26,015	77,378	62,629	43,940	43,940	43,940
Change	-	197.44%	-19.06%	-29.84%	0%	0%
P/E ratio	-	29.9x	24.7x	18.6x	14.1x	11.8x
PBR	-	3.8x	2.8x	2.36x	2.05x	1.77x
PEG	-	-	-12.51x	-2.21x	0.4x	0.6x
Capitalization / Revenue	-	1.06x	0.77x	0.51x	0.46x	0.41x
EV / Revenue	-	0x	0x	0.51x	0.46x	0.41x
EV / EBITDA	-	0x	0x	9.66x	8.04x	6.8x
EV / EBIT	-	-	-	-	-	-
EV / FCF	-	0x	0x	38.1x	8.99x	6.5x
FCF Yield	-	9.37%	9.58%	2.62%	11.1%	15.4%
Dividend per Share ²	-	0.4	0.45	1	1	1
Rate of return	-	0.24%	0.33%	1.07%	1.07%	1.07%
EPS ²	-	5.57	5.46	5	6.6	7.9
Distribution rate	-	7.18%	8.24%	20%	15.2%	12.7%
Net sales ¹	-	72,994	81,396	86,480	95,838	1,06,982
EBITDA ¹	-	4,355	4,767	4,548	5,465	6,458
EBIT	-	3,079	3,379	-	-	-
Net income ¹	64.62	2,590	2,543	2,370	3,114	3,702
Net Debt	-	-	-	-	-	-
Reference price ²	56.09	166.35	134.60	93.04	93.04	93.04
Nbr of stocks (in thousands)	4,63,810	4,65,153	4,65,294	4,72,270	-	-
Announcement Date	18/05/23	15/05/24	12/05/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
THOMAS COOK (INDIA) LIMITED	19.36x	-	-	1.03%	48Cr
BOOKING HOLDINGS INC.	15.88x	4.35x	11.67x	3.22%	13TCr
TRIP.COM GROUP LIMITED	14.17x	2.24x	7.58x	0.67%	3.32TCr
EXPEDIA GROUP, INC.	14.57x	1.63x	6.5x	0.81%	2.76TCr
TONGCHENG TRAVEL HOLDINGS LIMITED	10.77x	1.16x	4.47x	1.99%	528.79Cr
MAKEMYTRIP LIMITED	105.58x	4.57x	27.07x	-.--%	453.84Cr
FLIGHT CENTRE TRAVEL GROUP LIMITED	11.4x	0.61x	3.63x	4.21%	159.09Cr
SEERA HOLDING GROUP	60.5x	1.49x	7.92x	2.41%	147.81Cr
TBO TEK LIMITED	53.58x	4.71x	32.47x	-.--%	139.37Cr
TRIPADVISOR, INC.	17.4x	0.72x	4.26x	-.--%	121.6Cr
Average	32.32x	2.39x	11.73x	1.43%	2.05TCr
Weighted average by Cap.	17.84x	3.49x	10.48x	2.34%