Thomas Cook (India) Limited

Web: thomascook.in NSE: THOMASCOOK BSE: 500413 SECTOR: Consumer Services - Leisure Services

101 1(-1%)

Volume

25L as on 22, Jun

Open

210

High

213

Low

208

102

VWAP

114

52 Week High

188

52 Week Low

Viand Research Rating

Quality Score

0/100

Growth Score

16/100

Valuation Score

50/100

Momentum Score

45/100

Analyst Recommendations

BUY/SELL

Hold | Buy | Strong Buy

Analyst Price Target

Market Cap (cr)

4,737

No. of Shares

P/E

86.04

P/B

4.82

Face Value

Div. Yield

Book Value (TTM)

CASH

DEBT

EPS (TTM)

ROE

5.6

ROCE

Profit Growth

Listing Date

07-Jun-00

Promoter Holding

63.83%

FII Holding

7.56%

DII Holding

6.54%

Price Chart

Price Performance

1 Week6%

1 Month25%

3 Months11%

6 Months31%

1 Year31%

YTD31%

Moving Average

5 Day SMA112

10 Day SMA112

20 Day SMA103

30 Day SMA100

50 Day SMA100

61 Day SMA99

80 Day SMA0

200 Day SMA0

PIVOT LEVEL

	Standard	Camarilla	Fibonacci	Woodie's
Resistance 3	123	114	119	124
Resistance 2	119	113	117	120
Resistance 1	116	112	115	117
Pivot Point	112	112	112	113
Support 1	108	111	109	109
Support 2	105	110	108	105
Support 3	101	110	105	102

Competitors/Peers

#	Symbol	MCAP	LTP	1W	1M	6M	1Y	P/E	Ind PE	Debt/Eq	NP Qtr Rs.Cr.
1	ETERNAL	2,77,544	288	4%	8%	3%	6%	620	193.6	0.15	366
2	DMART	2,61,583	4010	2%	8%	7%	1%	88	193.6	0.1	2970
3	TRENT	1,52,894	2867	1%	9%	24%	46%	84	193.6	0.37	1721
4	INDHOTEL	1,02,822	722	2%	1%	10%	4%	49	193.6	0.22	2247
5	LENSKART	96,908	558	4%	1%	2%	2%	0	193.6	0.35	501
6	NYKAA	92,718	324	1%	7%	36%	49%	0	193.6	0.86	204
7	NAUKRI	75,667	1167	0%	21%	10%	19%	0	193.6	0.01	1763
8	SWIGGY	72,174	261	2%	4%	18%	37%	0	193.6	0.14	-4154
9	VMM	51,630	110	2%	6%	10%	21%	0	193.6	0.27	839
10	IRCTC	39,572	494	2%	5%	21%	35%	0	193.6	0.02	1393
Load More

Shareholding Pattern (%)

	Mar 2026	Dec 2025	Sep 2025	Jun 2025	Mar 2025	Dec 2024	Sep 2024	Jun 2024	Mar 2024	Dec 2023	Sep 2023	Jun 2023	Mar 2023	Dec 2022	Sep 2022	Jun 2022	Mar 2022	Dec 2021	Sep 2021
Promoters	(0.01) 63.83%	(0.01) 63.83%	(0.01) 63.83%	(0.01) 63.83%	(0.01) 63.83%	(0.01) 63.83%	(0.01) 63.83%	(0.01) 63.83%	(0.01) 63.83%	(-8.51) 63.83%	(0.01) 72.34%	(0.01) 72.34%	(0.01) 72.34%	(0.01) 72.34%	(0.01) 72.34%	(1.81) 72.34%	(5.01) 70.58%	(0.01) 65.60%	(0.01) 65.60%
FIIs	(0.31) 7.56%	(2.01) 7.28%	(0.91) 5.32%	(-0.11) 4.41%	(0.11) 4.52%	(0.81) 4.38%	(0.41) 3.58%	(0.91) 3.16%	(0.51) 2.29%	(1.31) 1.83%	(0.11) 0.57%	(0.01) 0.47%	(0.01) 0.51%	(0.01) 0.48%	(0.11) 0.45%	(-0.11) 0.36%	(0.01) 0.41%	(-0.21) 0.44%	(0.01) 0.64%
DIIs	(-0.31) 6.54%	(-0.51) 6.83%	(-0.51) 7.33%	(-0.31) 7.78%	(-1.41) 8.10%	(-0.41) 9.48%	(0.71) 9.84%	(0.51) 9.10%	(-0.61) 8.64%	(1.11) 9.26%	(-0.91) 8.14%	(-0.21) 9.02%	(0.01) 9.20%	(0.01) 9.17%	(0.11) 9.21%	(-0.81) 9.11%	(-2.31) 9.88%	(0.21) 12.22%	(0.01) 12.03%
Government	0.10%	0.11%	0.12%	0.12%	0.10%	0.09%	0.08%	0.07%	0.08%	0.06%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Public	21.01%	20.98%	22.43%	22.86%	22.44%	21.21%	21.64%	22.76%	24.07%	23.88%	17.74%	16.85%	16.63%	16.63%	16.62%	16.79%	17.64%	19.98%	19.97%
No. of Shareholders	109,061	109,844	115,989	117,383	117,253	104,120	98,842	95,491	93,080	82,595	77,928	77,943	79,766	83,456	84,699	88,779	90,995	92,460	87,477

Quarterly Results

	Mar 2026	Dec 2025	Sep 2025	Jun 2025	Mar 2025	Dec 2024	Sep 2024	Jun 2024	Mar 2024	Dec 2023	Sep 2023	Jun 2023	Mar 2023	Dec 2022	Sep 2022	Jun 2022	Mar 2022	Dec 2021	Sep 2021	Jun 2021
Sales	1771	2146	2074	2408	1969	2061	2004	2106	1664	1893	1843	1899	1313	1536	1222	976	522	748	330	288
Sales Growth % (YoY)	-	4.1%	3.5%	14.3%	18.3%	8.9%	8.7%	10.9%	26.7%	23.2%	50.9%	94.5%	151.6%	105.4%	270.2%	238.9%	46.1%	216.4%	184.2%	238.6%
Sales Growth % (QoQ)	-17.5%	3.5%	-13.9%	22.3%	-4.5%	2.8%	-4.8%	26.6%	-12.1%	2.7%	-2.9%	44.6%	-14.5%	25.7%	25.2%	87%	-30.2%	126.7%	14.6%	-
Expenses	1692	2031	1966	2281	1871	1945	1879	1970	1573	1777	1741	1775	1277	1472	1180	940	530	737	412	397
Operating Profit	78	114	108	127	98	116	125	136	91	116	103	124	36	64	42	36	-8	11	-82	-109
OPM %	4	5	5	5	5	6	6	6	5	6	6	7	3	4	3	4	-1	1	-25	-38
Other Income	33	11	64	45	50	18	43	28	29	48	28	33	11	26	13	12	4	2	21	28
Interest	23	24	24	24	24	26	24	22	26	24	23	26	23	28	19	20	17	16	16	12
Depreciation	42	41	39	36	36	37	35	34	33	33	31	30	30	32	31	30	31	33	33	32
Profit before tax	46	60	110	111	88	71	110	109	61	107	77	101	-6	30	5	-2	-52	-36	-110	-125
Tax %	40	25	36	34	28	35	35	33	7	16	32	28	74	12	100	153	-1	-33	-22	-25
Net Profit	31	45	71	74	66	47	72	73	58	91	51	71	-10	27	0	-6	-50	-25	-85	-94
Net Profit Growth % (QoQ)	-31.1%	-36.6%	-4.1%	12.1%	40.4%	-34.7%	-1.4%	25.9%	-36.3%	78.4%	-28.2%	810%	-137%	100%	100%	88%	-100%	70.6%	9.6%	-
Net Profit Growth % (YoY)	-53%	-4.3%	-1.4%	1.4%	13.8%	-48.4%	41.2%	2.8%	680%	237%	100%	1283.3%	80%	208%	100%	93.6%	-	-	-	-
TTM Net Profit	221	256	258	259	258	250	294	273	271	203	139	88	11	-29	-81	-166	-254	-204	-179	0
EPS in Rs	0.82	0.89	1.41	1.53	1.37	1.05	1.38	1.6	1.2	1.75	1	1.55	-0.15	0.39	0.02	-0.12	-1.1	-0.61	-1.96	-2.21

Profit and Loss

	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Dec 2013	Dec 2012	Jan 1900
Sales	8398	8140	7299	5048	1888	795	6833	6603	11248	8762	6094	3244	1287	430	3244
Sales Growth %	-	11.5%	44.6%	167.3%	137.5%	-88.4%	3.5%	-41.3%	28.4%	43.8%	87.8%	152.1%	199.2%	9.8%	-
Expenses	7971	7662	6862	4870	2075	1147	6726	6520	10876	8425	5910	3001	1140	317	3001
Operating Profit	428	478	437	178	-187	-352	107	83	372	338	184	243	147	113	243
OPM %	5	6	6	4	-10	-44	2	1	3	4	3	7	11	26	7
Other Income	154	141	134	62	55	146	76	168	6005	84	-31	41	6	9	41
Interest	95	95	99	89	62	62	101	73	149	132	92	71	34	31	71
Depreciation	160	142	128	124	129	148	151	67	137	91	61	41	18	14	41
Profit before tax	327	382	345	27	-322	-416	-69	110	6091	199	1	171	102	77	171
Tax %	34	32	21	61	-21	-29	-74	19	-1	57	6392	34	33	35	34
Net Profit	220	258	271	10	-254	-295	-18	89	6131	86	-59	112	69	50	112
Net Profit Growth %	-14.7%	-4.8%	2610%	103.9%	13.9%	-1538.9%	-120.2%	-98.5%	7029.1%	245.8%	-152.7%	62.3%	38%	-55.4%	-
EPS in Rs	4.65	5.41	5.51	0.14	-5.18	-6.72	-0.02	2.29	161.21	1.18	-2.13	3.31	2.51	2.37	3.31
Dividend Payout %	11	8	11	291	0	0	0	16	0	32	-18	15	0	16	15

Cash Flows

	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Dec 2013	Dec 2012
Cash from Operating Activity	643	717	829	649	-139	-581	120	253	-244	273	383	131	219	115
Cash from Investing Activity	-408	-325	-437	-179	-123	351	-184	-263	-458	-253	-165	-607	-366	-103
Cash from Financing Activity	-189	-183	-291	-230	-85	335	-170	-167	477	161	548	565	88	-76
Net Cash Flow	46	210	101	239	-347	105	-234	-178	-225	181	766	89	-59	-65

Balance Sheet

	Sep 2025	Mar 2025	Sep 2024	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Dec 2013	Dec 2012
Equity Capital	47	47	47	47	47	44	38	38	37	37	37	37	27	25	21
Reserves	2316	2213	2094	2010	1666	1651	1891	1627	8856	8634	1950	1211	1302	663	417
Borrowings	508	465	486	418	539	598	612	762	361	425	1404	1042	380	182	188
Other Liabilities	4613	4303	4514	3889	3404	2321	2194	3066	3753	3000	3575	2609	1417	653	330
Total Liabilities	7484	7028	7141	6364	5657	4615	4736	5492	13008	12096	6965	4899	3126	1523	955
Fixed Assets	2922	2809	2861	2770	2576	2580	2628	2707	2403	1723	2843	1903	1200	475	244
CWIP	8	93	8	60	26	14	6	12	7	13	56	53	97	5	3
Investments	198	134	126	134	106	129	130	100	7417	7398	219	134	340	208	110
Other Assets	4356	3992	4146	3400	2948	1892	1971	2673	3180	2962	3847	2810	1489	835	598
Total Assets	7484	7028	7141	6364	5657	4615	4736	5492	13008	12096	6965	4899	3126	1523	955

Delivery

#	Date	90 30% 117	Value (Cr)	Q/T 142	Del 40	Del 27
1	22-Jul	102	4	111	46	2
2	21-Jul	105	11	155	37	4
3	20-Jul	103	5	130	57	3
4	17-Jul	103	7	127	48	4
5	16-Jul	104	7	123	55	4
6	15-Jul	104	10	86	36	4
7	14-Jul	102	7	187	60	4
8	13-Jul	104	8	122	39	3
9	10-Jul	103	4	108	47	2
10	9-Jul	102	7	121	49	3
11	8-Jul	102	10	134	37	4
12	7-Jul	106	12	156	30	3
13	6-Jul	107	16	175	36	6
14	3-Jul	104	18	253	41	8
15	2-Jul	106	9	173	43	4
16	1-Jul	106	9	150	52	5
17	30-Jun	108	7	147	31	2
18	29-Jun	109	8	93	37	3
19	25-Jun	112	17	135	34	6
20	24-Jun	110	9	77	37	3
21	23-Jun	112	11	124	36	4
22	22-Jun	115	28	159	33	9
23	19-Jun	112	33	114	43	14
24	18-Jun	117	45	175	32	14
25	17-Jun	111	39	178	22	9
26	16-Jun	108	12	98	38	5
27	15-Jun	109	26	122	35	9
28	12-Jun	110	31	154	33	10
29	11-Jun	108	63	160	23	14
30	10-Jun	115	180	200	16	29
31	9-Jun	113	534	262	8	41
32	8-Jun	105	539	238	10	53
33	5-Jun	94	22	170	46	10
34	4-Jun	92	32	132	50	16
35	3-Jun	91	7	108	59	4
36	2-Jun	92	16	149	58	9
37	1-Jun	94	20	95	43	9
38	29-May	91	64	194	58	37
39	27-May	92	7	48	59	4
40	26-May	93	9	134	38	4
41	25-May	93	11	105	32	4
42	22-May	92	11	54	63	7
43	21-May	93	23	102	72	17
44	20-May	93	6	99	51	3
45	19-May	93	8	23	65	5
46	18-May	93	9	66	45	4
47	15-May	95	10	101	46	5
48	14-May	92	11	103	48	5

Daily Market Cap

Date	Total Market Cap	Change	Chg %
23-Jul	4,737c	51c	1.07
22-Jul	4,789c	141c	2.86
21-Jul	4,930c	85c	1.75
17-Jul	4,845c	47c	0.96
16-Jul	4,892c	94L	0.02
15-Jul	4,893c	39c	0.80
14-Jul	4,854c	56c	1.14
13-Jul	4,910c	76c	1.58
10-Jul	4,834c	17c	0.35
09-Jul	4,817c	11c	0.23
08-Jul	4,806c	199c	3.98
07-Jul	5,005c	14c	0.27
06-Jul	5,019c	38c	0.74
02-Jul	5,057c	41c	0.81
30-Jun	5,098c	18c	0.35
29-Jun	5,116c	105c	2.02
26-Jun	5,221c	11c	0.22
25-Jun	5,233c	81c	1.57
24-Jun	5,152c	109c	2.07
23-Jun	5,261c	143c	2.65
22-Jun	5,404c	93c	1.75
19-Jun	5,311c	64c	1.21
17-Jun	5,247c	144c	2.81
16-Jun	5,104c	2c	0.05
15-Jun	5,106c	20c	0.40
12-Jun	5,086c	18c	0.35
11-Jun	5,104c	320c	5.90
10-Jun	5,424c	0	0

Stock Checklist

Price is below from 52 week high low average: 72%

Stock is trading above all short term SMAs: YES

Stock is trading above all long term SMAs: YES

Stock is Consistently Improving Long Term: NO

FII purchased in last quarter: YES

Promoters are buying the stock: NO

Mutual Fund Holdings

Held by 22 fund scheme(s) across 8 fund house(s) as of Jul26 · Total value ₹549 Cr · 0 increasing / 0 decreasing · View in MF Pro →

Fund House	Schemes	Weight %	Change	Value (Cr)
Nippon India Mutual Fund	4	1.62%	-	269.6
Aditya Birla Sun Life Mutual Fund	4	0.71%	-	250.2
UTI Mutual Fund	2	0.39%	-	20.6
Motilal Oswal Mutual Fund	4	0.10%	-	8.9
Groww Mutual Fund	2	0.01%	-	0.1
Angel One Mutual Fund	2	0.01%	-	0
Mirae Asset Mutual Fund	2	0.01%	-	0
Bandhan Mutual Fund	2	0.01%	-	0

Thomas Cook (India) Limited

Price Chart

Price Performance

Moving Average

PIVOT LEVEL

Competitors/Peers

Shareholding Pattern (%)

Quarterly Results

Profit and Loss

Cash Flows

Balance Sheet

Delivery

Daily Market Cap

Stock Checklist

Mutual Fund Holdings

Strategy Builder

Bulk Deals

Events

News

Exchange Filings

Annual Reports

Ratings & Research Reports

Concalls

Announcements