Valuation THOS SCOT

Stocks

Delayed NSE India S.E. 03:58:34 2026-08-31 EDT			5-day change	1st Jan Change
272.00 ^INR	-1.89%		-4.09%	-15.29%

08-14	Thomas Scott Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
05-30	Thomas Scott Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	12.54	27.63	263.3	234.6	2,841	3,962
Change	-	120.27%	853.05%	-10.92%	1,111.03%	39.48%
Enterprise Value (EV) ¹	75.34	67.98	231.9	417.2	2,895	4,094
Change	-	-9.77%	241.15%	79.87%	594.07%	41.38%
P/E	-0.65x	-24x	41.9x	8.15x	23.1x	27.1x
PBR	0.3x	0.69x	2.57x	1.64x	5.6x	3.74x
PEG	-	0.3x	-0x	0x	0x	-3.47x
Capitalization / Revenue	0.06x	0.13x	0.81x	0.37x	3.11x	2.46x
EV / Revenue	0.35x	0.32x	0.72x	0.66x	3.17x	2.54x
EV / EBITDA	-9.03x	7.69x	16.7x	8.77x	22.5x	20.6x
EV / EBIT	-6.85x	11.2x	21.1x	10.2x	24.6x	22.9x
EV / FCF	-20.7x	2.96x	22x	-1.76x	-17.3x	-8.18x
FCF Yield	-4.82%	33.8%	4.54%	-56.8%	-5.78%	-12.2%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-5.71	-0.34	1.14	4.53	12.55	11.57
Distribution rate	-	-	-	-	-	-
Net sales ¹	217.6	214.6	324.4	628	912.6	1,610
EBITDA ¹	-8.34	8.841	13.85	47.57	128.6	198.7
EBIT ¹	-11	6.095	11.01	40.93	117.9	178.5
Net income ¹	-19.35	-1.145	6.286	28.79	100.2	128
Net Debt ¹	62.8	40.36	-31.38	182.6	54.84	131.4
Reference price ²	3.70	8.15	47.75	36.90	290.00	312.90
Nbr of stocks (in thousands)	3,390	3,390	5,514	6,357	9,795	12,663
Announcement Date	12/7/20	9/7/21	9/7/22	9/4/23	9/4/24	9/5/25