Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
161.35 INR | +2.44% |
|
+0.28% | -17.78% |
02/07 | Thomas Cook Limited and SOTC Travel launches `TravSure' | CI |
02/07 | Thomas Cook Launches Safe Travel Program; Shares Down 3% | MT |
Company Valuation: Thomas Cook (India) Limited
Data adjusted to current consolidation scope
Fiscal Period: March | 2023 | 2024 | 2025 | 2026 | 2027 |
---|---|---|---|---|---|
Capitalization 1 | 26,015 | 77,378 | 73,284 | - | - |
Change | - | 197.44% | -5.29% | - | - |
Enterprise Value (EV) | 26,015 | 77,378 | 73,284 | 73,284 | 73,284 |
Change | - | 197.44% | -5.29% | 0% | 0% |
P/E ratio | - | 29.9x | 24.7x | 24.4x | 19.9x |
PBR | - | 3.8x | 2.8x | 3.34x | 2.9x |
PEG | - | - | -12.51x | 0.8x | 0.9x |
Capitalization / Revenue | - | 1.06x | 0.77x | 0.8x | 0.71x |
EV / Revenue | - | 0x | 0.91x | 0.8x | 0.71x |
EV / EBITDA | - | 0x | 15.1x | 12.7x | 10.9x |
EV / EBIT | - | 0x | 18.5x | 18.2x | 15.3x |
EV / FCF | - | 0x | 12.7x | 58.4x | 10.3x |
FCF Yield | - | 9.37% | 9.58% | 1.71% | 9.72% |
Dividend per Share 2 | - | 0.4 | 0.45 | 1 | 1 |
Rate of return | - | 0.24% | 0.33% | 0.63% | 0.63% |
EPS 2 | - | 5.57 | 5.46 | 6.45 | 7.9 |
Distribution rate | - | 7.18% | 8.24% | 15.5% | 12.7% |
Net sales 1 | - | 72,994 | 81,396 | 91,436 | 1,02,748 |
EBITDA 1 | - | 4,355 | 4,767 | 5,763 | 6,743 |
EBIT 1 | - | 3,079 | 3,379 | 4,027 | 4,778 |
Net income 1 | 64.62 | 2,590 | 2,543 | 3,032 | 3,728 |
Net Debt | - | - | - | - | - |
Reference price 2 | 56.09 | 166.35 | 157.50 | 157.50 | 157.50 |
Nbr of stocks (in thousands) | 4,63,810 | 4,65,153 | 4,65,294 | - | - |
Announcement Date | 18/05/23 | 15/05/24 | 12/05/25 | - | - |
1INR in Million2INR
Estimates
P/E ratio, Detailed evolution
P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
---|---|---|---|---|---|---|
32.14x | - | - | 0.51% | 85Cr | ||
29.88x | 7.42x | 20.61x | 0.66% | 19TCr | ||
19.15x | 3.93x | 13.12x | -.--% | 4.02TCr | ||
17.81x | 1.72x | 7.77x | 0.62% | 2.26TCr | ||
71.23x | 7.03x | 38.66x | -.--% | 910.08Cr | ||
15.72x | 1.76x | 7.37x | 1.33% | 597.45Cr | ||
30.02x | 0.99x | 5.72x | -.--% | 202.76Cr | ||
14.84x | 0.79x | 4.54x | 3.05% | 188.58Cr | ||
38.53x | 1.76x | 8.25x | 0.65% | 183.87Cr | ||
64.74x | 7.65x | 43.57x | - | 172.11Cr | ||
Average | 33.41x | 3.67x | 16.62x | 0.76% | 2.75TCr | |
Weighted average by Cap. | 28.56x | 6.17x | 18.61x | 0.56% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- THOMASCOOK Stock
- Valuation Thomas Cook (India) Limited
Select your edition
All financial news and data tailored to specific country editions

MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition