|
Market Closed -
Bombay S.E.
06:23:25 2026-09-28 EDT
|
5-day change | 1st Jan Change | ||
| 102.35 INR | -1.06% |
|
-3.63% | -31.22% |
| 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 | 47,690 | - | - |
| Change | - | 197.44% | -19.06% | -32.47% | 12.77% | - | - |
| Enterprise Value (EV) | 26,015 | 77,378 | 62,629 | 42,292 | 47,690 | 47,690 | 47,690 |
| Change | - | 197.44% | -19.06% | -32.47% | 12.77% | 0% | 0% |
| P/E | - | 29.9x | 24.7x | 19.1x | 23.5x | 15.9x | 14.2x |
| PBR | - | 3.8x | 2.8x | 1.65x | 2x | 1.8x | 1.51x |
| PEG | - | - | -12.51x | -1.4x | -3.24x | 0.3x | 1.2x |
| Capitalization / Revenue | - | 1.06x | 0.77x | 0.5x | 0.56x | 0.5x | 0.47x |
| EV / Revenue | - | 0x | 0x | 0x | 0.56x | 0.5x | 0.47x |
| EV / EBITDA | - | 0x | 0x | 0x | 11.6x | 8.39x | 7.34x |
| EV / EBIT | - | 0x | 0x | 0x | 21.9x | 14.2x | 11.1x |
| EV / FCF | - | 0x | 0x | 0x | 47.9x | 9.86x | 6.41x |
| FCF Yield | - | 9.37% | 9.58% | 12.2% | 2.09% | 10.1% | 15.6% |
| Dividend per Share 2 | - | 0.4 | 0.45 | - | 1 | 1 | 1 |
| Rate of return | - | 0.24% | 0.33% | - | 0.98% | 0.98% | 0.98% |
| EPS 2 | - | 5.57 | 5.46 | 4.69 | 4.35 | 6.45 | 7.2 |
| Distribution rate | - | 7.18% | 8.24% | - | 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 | 102.35 | 102.35 | 102.35 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 23.78x | - | - | 0.97% | 503M | |
| 15.61x | 4.35x | 11.72x | 1.03% | 123B | |
| 14.26x | 1.83x | 7.2x | 0.72% | 31.71B | |
| 24.51x | 1.8x | 7.49x | 0.82% | 24.83B | |
| 95.98x | 4.03x | 22.7x | 0% | 4.4B | |
| 47.67x | 4.4x | 27.87x | -.--% | 1.89B | |
| 34.64x | 1.31x | 6.66x | 0.4% | 1.47B | |
| 10.01x | 0.69x | 4.1x | 4.91% | 1.45B | |
| 31.14x | 0.67x | 4.6x | -.--% | 986M | |
| 17.72x | 0.78x | 8.73x | 3.27% | 911M | |
| Average | 31.53x | 2.21x | 11.23x | 1.21% | 19.13B | |
| Weighted average by Cap. | 18.92x | 3.50x | 10.68x | 0.95% |
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
