|
Market Closed -
Bombay S.E.
06:02:33 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 88.35 INR | -6.56% |
|
-12.52% | -40.62% |
| 09-24 | Thomas Cook Limited Opens New Outlet in Raja Rajeshwari Nagar, Bengaluru | CI |
| 09-16 | Thomas Cook India Opens Forex Counters at Visakhapatnam Airport | MT |
Company Valuation: Thomas Cook (India) Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 26,015 | 77,378 | 62,629 | 42,292 | 41,167 | - | - |
| Change | - | 197.44% | -19.06% | -32.47% | -2.66% | - | - |
| Enterprise Value (EV) | 26,015 | 77,378 | 62,629 | 42,292 | 41,167 | 41,167 | 41,167 |
| Change | - | 197.44% | -19.06% | -32.47% | -2.66% | 0% | 0% |
| P/E | - | 29.9x | 24.7x | 19.1x | 20.3x | 13.7x | 12.3x |
| PBR | - | 3.8x | 2.8x | 1.65x | 1.72x | 1.55x | 1.3x |
| PEG | - | - | -12.51x | -1.4x | -2.8x | 0.3x | 1.1x |
| Capitalization / Revenue | - | 1.06x | 0.77x | 0.5x | 0.48x | 0.43x | 0.41x |
| EV / Revenue | - | 0x | 0x | 0x | 0.48x | 0.43x | 0.41x |
| EV / EBITDA | - | 0x | 0x | 0x | 10x | 7.24x | 6.34x |
| EV / EBIT | - | 0x | 0x | 0x | 18.9x | 12.3x | 9.56x |
| EV / FCF | - | 0x | 0x | 0x | 41.4x | 8.51x | 5.53x |
| FCF Yield | - | 9.37% | 9.58% | 12.2% | 2.42% | 11.7% | 18.1% |
| Dividend per Share 2 | - | 0.4 | 0.45 | 0.5 | 1 | 1 | 1 |
| Rate of return | - | 0.24% | 0.33% | 0.56% | 1.13% | 1.13% | 1.13% |
| EPS 2 | - | 5.57 | 5.46 | 4.69 | 4.35 | 6.45 | 7.2 |
| Distribution rate | - | 7.18% | 8.24% | 10.7% | 23% | 15.5% | 13.9% |
| Net sales 1 | - | 72,994 | 81,396 | 83,982 | 85,914 | 95,478 | 101,495 |
| EBITDA 1 | - | 4,355 | 4,767 | 4,276 | 4,114 | 5,684 | 6,496 |
| EBIT 1 | - | 3,079 | 3,379 | 4,276 | 2,176 | 3,354 | 4,304 |
| Net income 1 | 64.62 | 2,590 | 2,543 | 2,188 | 2,058 | 3,046 | 3,400 |
| Net Debt | - | - | - | - | - | - | - |
| Reference price 2 | 56.09 | 166.35 | 134.60 | 89.55 | 88.35 | 88.35 | 88.35 |
| Nbr of stocks (in thousands) | 463,810 | 465,153 | 465,294 | 472,270 | 465,954 | - | - |
| Announcement Date | 5/18/23 | 5/15/24 | 5/12/25 | 5/12/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.74x | - | - | 1.06% | 465M | |
| 15.34x | 4.19x | 11.3x | 1.05% | 119B | |
| 26.45x | 5.42x | 19.11x | -.--% | 37.96B | |
| 16.05x | 2.1x | 8.23x | 0.64% | 35.82B | |
| 40.76x | 6.84x | 20.57x | 0.51% | 34.21B | |
| 24.46x | 1.78x | 7.4x | 0.82% | 24.75B | |
| 41.12x | 5.93x | 25.5x | -.--% | 22.65B | |
| 26.3x | 3.16x | 11.19x | -.--% | 9.38B | |
| 26.46x | 2.71x | 10.05x | 6% | 5.28B | |
| Average | 26.52x | 4.02x | 14.17x | 1.12% | 32.17B | |
| Weighted average by Cap. | 23.25x | 4.28x | 13.79x | 0.75% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- THOMASCOOK Stock
- Valuation Thomas Cook (India) Limited
Select your edition
All financial news and data tailored to specific country editions
