Thomas Cook (India) Limited

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

94 1(1%)

Near 52W Low of 86

Volume

10L as on 24, Dec

Open

210

High

213

Low

208

VWAP

200

52 Week High

188

52 Week Low

Viand Research Rating

Quality Score

00/00

Growth Score

00/00

Valuation Score

00/00

Momentum Score

00/00

Analyst Recommendations

BUY/SELL

Hold | Buy | Strong Buy

Analyst Price Target

Market Cap (cr)

4,412

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 Week7%

1 Month0%

3 Months0%

6 Months0%

1 Year0%

YTD0%

Moving Average

5 Day SMA205

10 Day SMA210

20 Day SMA211

30 Day SMA0

50 Day SMA0

61 Day SMA0

80 Day SMA0

200 Day SMA0

PIVOT LEVEL

	Standard	Camarilla	Fibonacci	Woodie's
Resistance 3	218	201	213	217
Resistance 2	213	200	208	213
Resistance 1	205	199	205	205
Pivot Point	201	198	201	200
Support 1	193	197	196	193
Support 2	188	196	193	188
Support 3	181	195	188	181

Competitors/Peers

#	Symbol	MCAP	LTP	1W	1M	6M	1Y	P/E	Ind PE	Debt/Eq	Div Yld %
1	DMART	2,68,881	4123	3%	8%	2%	0%	86	0	0	0
2	ETERNAL	2,46,769	256	2%	2%	18%	12%	970	0	0	0
3	TRENT	1,50,830	4243	4%	1%	1%	24%	79	0	0	0
4	INDHOTEL	95,007	667	1%	4%	10%	14%	49	0	0	0
5	LENSKART	90,467	521	0	0	0	0	0	0	0	0
6	NYKAA	76,427	267	2%	2%	1%	33%	0	0	0	0
7	SWIGGY	74,956	272	3%	12%	35%	21%	0	0	0	0
8	NAUKRI	65,426	1009	5%	0%	27%	32%	0	0	0	0
9	VMM	56,798	121	0%	2%	10%	3%	0	0	0	0
10	IRCTC	43,148	539	1%	1%	22%	32%	0	0	0	0
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
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
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
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
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	88 27% 112	Value (Cr)	Q/T 116	Del 49	Del 11
1	27-May	92	7	48	59	4
2	26-May	93	9	134	38	4
3	25-May	93	11	105	32	4
4	22-May	92	11	54	63	7
5	21-May	93	23	102	72	17
6	20-May	93	6	99	51	3
7	19-May	93	8	23	65	5
8	18-May	93	9	66	45	4
9	15-May	95	10	101	46	5
10	14-May	92	11	103	48	5
11	13-May	96	39	147	50	20
12	12-May	93	14	170	52	7
13	11-May	93	13	123	49	7
14	8-May	97	9	111	57	5
15	7-May	100	19	113	40	7
16	6-May	97	12	108	46	6
17	5-May	92	12	106	52	7
18	4-May	94	6	81	50	3
19	30-Apr	94	14	150	51	7
20	29-Apr	95	13	181	58	7
21	28-Apr	99	11	152	56	6
22	27-Apr	99	12	208	51	6
23	24-Apr	97	13	151	40	5
24	23-Apr	100	26	149	42	11
25	22-Apr	107	7	73	29	2
26	21-Apr	107	11	143	45	5
27	20-Apr	105	19	89	33	6
28	17-Apr	111	12	60	37	4
29	16-Apr	109	13	104	33	4
30	15-Apr	108	14	130	44	6
31	13-Apr	104	16	90	28	4
32	10-Apr	107	20	152	30	6
33	9-Apr	102	10	137	51	5
34	8-Apr	102	8	106	46	4
35	7-Apr	97	9	187	43	4
36	6-Apr	97	10	134	36	4
37	2-Apr	96	7	97	35	2
38	1-Apr	96	7	95	38	3
39	30-Mar	90	10	61	50	5
40	27-Mar	94	21	138	64	13
41	25-Mar	96	15	118	46	7
42	24-Mar	95	12	106	37	5
43	23-Mar	94	23	107	47	11
44	20-Mar	103	30	125	27	8

Daily Market Cap

Date	Total Market Cap	Change	Chg %
26-May	4,412c	33c	0.76
25-May	4,379c	25c	0.57
22-May	4,354c	62c	1.40
21-May	4,416c	41c	0.92
20-May	4,375c	4c	0.10
19-May	4,379c	34c	0.78
18-May	4,345c	81c	1.83
15-May	4,426c	75c	1.73
14-May	4,351c	14c	0.33
12-May	4,337c	14c	0.32
11-May	4,351c	374c	7.91
07-May	4,725c	267c	5.99
06-May	4,458c	135c	3.12
05-May	4,323c	109c	2.46
04-May	4,432c	3c	0.06
30-Apr	4,429c	63c	1.40
29-Apr	4,492c	151c	3.24
28-Apr	4,643c	82c	1.81
24-Apr	4,560c	414c	8.32
23-Apr	4,974c	70c	1.39
22-Apr	5,044c	2c	0.04
21-Apr	5,043c	189c	3.61
17-Apr	5,232c	142c	2.78
15-Apr	5,090c	0	0

Stock Checklist

Price is below from 52 week high low average: 85%

Stock is trading above all short term SMAs: NO

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

Strategy Builder

Bulk Deals

Events

News

Exchange Filings

Annual Reports

Ratings & Research Reports

Concalls

Announcements

Corporate Announcements

NseIndia | Trendlyne | Screener | TradingView