Valuation Thomas Cook (India) Limited

Equities

Market Closed - Bombay S.E. Other stock markets 03:47:08 12/03/2026 pm IST			5-day change	1st Jan Change
92.20 ^INR	-0.59%		-2.18%	-38.04%

11/03	Thomas Cook Opens New Outlet in Kolhapur, India	MT
10/03	Thomas Cook (India) and SOTC partner with Booking.com	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2023	2024	2025	2026	2027	2028
Capitalization ¹	26,015	77,378	62,629	43,194	-	-
Change	-	197.44%	-19.06%	-31.03%	-	-
Enterprise Value (EV)	26,015	77,378	62,629	43,194	43,194	43,194
Change	-	197.44%	-19.06%	-31.03%	0%	0%
P/E ratio	-	29.9x	24.7x	18.6x	14.2x	11.5x
PBR	-	3.8x	2.8x	2.03x	1.8x	1.58x
PEG	-	-	-12.51x	-2.21x	0.5x	0.5x
Capitalization / Revenue	-	1.06x	0.77x	0.5x	0.45x	0.4x
EV / Revenue	-	0x	0x	0.5x	0.45x	0.4x
EV / EBITDA	-	0x	0x	9.46x	7.87x	6.66x
EV / EBIT	-	0x	0x	14.3x	11.3x	9x
EV / FCF	-	0x	0x	37.5x	8.84x	6.39x
FCF Yield	-	9.37%	9.58%	2.67%	11.3%	15.7%
Dividend per Share ²	-	0.4	0.45	1	1	1
Rate of return	-	0.24%	0.33%	1.08%	1.08%	1.08%
EPS ²	-	5.57	5.46	5	6.55	8.05
Distribution rate	-	7.18%	8.24%	20%	15.3%	12.4%
Net sales ¹	-	72,994	81,396	86,854	96,228	1,07,416
EBITDA ¹	-	4,355	4,767	4,568	5,488	6,484
EBIT ¹	-	3,079	3,379	3,019	3,827	4,799
Net income ¹	64.62	2,590	2,543	2,344	3,094	3,769
Net Debt	-	-	-	-	-	-
Reference price ²	56.09	166.35	134.60	92.75	92.75	92.75
Nbr of stocks (in thousands)	4,63,810	4,65,153	4,65,294	4,65,700	-	-
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	18.55x	-	-	1.08%	47Cr
BOOKING HOLDINGS INC.	16.64x	4.51x	11.99x	1%	14TCr
TRIP.COM GROUP LIMITED	7.79x	2.94x	9.64x	0.53%	3.41TCr
EXPEDIA GROUP, INC.	14.17x	1.74x	6.97x	0.84%	2.82TCr
TONGCHENG TRAVEL HOLDINGS LIMITED	14.25x	1.72x	6.93x	1.4%	598.72Cr
MAKEMYTRIP LIMITED	144.54x	4.47x	26.62x	-.--%	449.58Cr
FLIGHT CENTRE TRAVEL GROUP LIMITED	12.5x	0.71x	4.13x	3.97%	178.42Cr
SEERA HOLDING GROUP	41.12x	1.37x	7.53x	0.3%	148.86Cr
TRIPADVISOR, INC.	15.04x	0.58x	3.4x	-.--%	112.8Cr
Average	31.62x	2.25x	9.65x	1.01%	2.38TCr
Weighted average by Cap.	17.65x	3.74x	10.98x	0.91%