Thomas Cook (India) Limited

Web: thomascook.in NSE: THOMASCOOK BSE: 500413 SECTOR: Consumer Services - Leisure Services | Add Note | View Notes

109 3(2%)

Volume

25L as on 22, Jun

Open

210

High

213

Low

208

106

VWAP

114

52 Week High

182

52 Week Low

Viand Research Rating

Quality Score

15/100

Growth Score

7/100

Valuation Score

50/100

Momentum Score

45/100

Analyst Recommendations

BUY/SELL

Hold | Buy | Strong Buy

Analyst Price Target

Market Cap (cr)

5,126

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

64.77%

FII Holding

6.18%

DII Holding

6.53%

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	3,11,851	323	1%	5%	34%	0%	620	193.6	0.15	366
2	DMART	2,45,355	3762	2%	6%	1%	22%	88	193.6	0.1	2970
3	TRENT	1,51,897	2853	2%	8%	27%	49%	84	193.6	0.37	1721
4	LENSKART	1,18,882	684	4%	1%	2%	2%	0	193.6	0.35	501
5	INDHOTEL	1,02,743	722	2%	3%	12%	6%	49	193.6	0.22	2247
6	NYKAA	95,962	335	1%	3%	29%	40%	0	193.6	0.86	204
7	NAUKRI	85,818	1324	0	5%	33%	0%	0	193.6	0.01	1763
8	SWIGGY	77,151	280	5%	6%	7%	36%	0	193.6	0.14	-4154
9	VMM	50,034	107	0%	3%	8%	29%	0	193.6	0.27	839
10	IRCTC	38,116	476	3%	8%	17%	33%	0	193.6	0.02	1393
Load More

Shareholding Pattern (%)

	Jun 2026	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	(0.91) 64.77%	(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	(-1.41) 6.18%	(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	(0.01) 6.53%	(-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%	0.10%	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	21.49%	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	111,875	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

	Jun 2026	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	2092	1771	2146	2074	2408	1969	2061	2004	2106	1664	1893	1843	1899	1313	1536	1222	976	522	748	330	288
Sales Growth % (YoY)	-13.1%	-10.1%	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)	18.1%	-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	1999	1692	2031	1966	2281	1871	1945	1879	1970	1573	1777	1741	1775	1277	1472	1180	940	530	737	412	397
Operating Profit	93	78	114	108	127	98	116	125	136	91	116	103	124	36	64	42	36	-8	11	-82	-109
OPM %	4.5	4.4	5	5	5	5	6	6	6	5	6	6	7	3	4	3	4	-1	1	-25	-38
Other Income	61	35	11	64	45	50	18	43	28	29	48	28	33	11	26	13	12	4	2	21	28
Interest	23	23	24	24	24	24	26	24	22	26	24	23	26	23	28	19	20	17	16	16	12
Depreciation	42	42	41	39	36	36	37	35	34	33	33	31	30	30	32	31	30	31	33	33	32
Profit before tax	88	48	60	110	112	88	71	110	109	61	107	77	101	-6	30	5	-2	-52	-36	-110	-125
Tax %	28	36	25	36	34	28	35	35	33	7	16	32	28	74	12	100	153	-1	-33	-22	-25
Net Profit	64	31	45	71	74	66	47	72	73	58	91	51	71	-10	27	0	-6	-50	-25	-85	-94
Net Profit Growth % (QoQ)	106.5%	-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)	-13.5%	-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	211	221	256	258	259	258	250	294	273	271	203	139	88	11	-29	-81	-166	-254	-204	-179	0
EPS in Rs	1.53	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 %	3.2%	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	3.5	-10	-44	1.6	1.3	3.3	3.9	3	7	11	26	7
Other Income	157	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	330	382	345	27	-322	-416	-69	110	6091	199	1	171	102	77	171
Tax %	33	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

	Mar 2026	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	47	44	38	38	37	37	37	37	27	25	21
Reserves	2499	2316	2213	2094	2010	1666	1651	1891	1627	8856	8634	1950	1211	1302	663	417
Borrowings	539	508	465	486	418	539	598	612	762	361	425	1404	1042	380	182	188
Other Liabilities	4813	4613	4303	4514	3889	3404	2321	2194	3066	3753	3000	3575	2609	1417	653	330
Total Liabilities	7899	7484	7028	7141	6364	5657	4615	4736	5492	13008	12096	6965	4899	3126	1523	955
Fixed Assets	3149	2922	2809	2861	2770	2576	2580	2628	2707	2403	1723	2843	1903	1200	475	244
CWIP	8	8	93	8	60	26	14	6	12	7	13	56	53	97	5	3
Investments	287	198	134	126	134	106	129	130	100	7417	7398	219	134	340	208	110
Other Assets	4455	4356	3992	4146	3400	2948	1892	1971	2673	3180	2962	3847	2810	1489	835	598
Total Assets	7899	7484	7028	7141	6364	5657	4615	4736	5492	13008	12096	6965	4899	3126	1523	955

Delivery

Delivery Data: THOMASCOOK

#	Date	97 25% 121	Value (Cr)	Q/T 162	Del 39	Del 18
1	4-Sep	112	25	116	35	9
2	3-Sep	106	7	128	39	3
3	2-Sep	106	13	111	33	5
4	1-Sep	106	7	75	37	2
5	31-Aug	108	8	70	50	4
6	28-Aug	108	9	75	40	4
7	27-Aug	110	11	104	45	5
8	26-Aug	111	15	121	33	5
9	25-Aug	110	16	98	36	6
10	24-Aug	113	90	160	24	22
11	21-Aug	113	289	242	12	34
12	20-Aug	102	8	148	59	5
13	19-Aug	101	8	153	56	4
14	18-Aug	102	5	98	49	2
15	17-Aug	104	6	112	41	2
16	14-Aug	106	5	104	66	3
17	13-Aug	108	14	104	37	5
18	12-Aug	107	14	112	54	7
19	11-Aug	109	30	126	33	10
20	10-Aug	106	20	250	49	10
21	7-Aug	104	7	137	47	3
22	6-Aug	106	12	145	35	4
23	5-Aug	105	8	128	41	3
24	4-Aug	106	48	121	23	11
25	3-Aug	107	24	158	39	9
26	31-Jul	104	70	181	20	14
27	30-Jul	99	4	108	46	2
28	29-Jul	100	5	110	48	3
29	28-Jul	98	4	112	58	2
30	27-Jul	98	7	138	47	3
31	24-Jul	98	10	149	57	6
32	23-Jul	100	3	82	49	2
33	22-Jul	102	4	111	46	2
34	21-Jul	105	11	155	37	4
35	20-Jul	103	5	130	57	3
36	17-Jul	103	7	127	48	4
37	16-Jul	104	7	123	55	4
38	15-Jul	104	10	86	36	4
39	14-Jul	102	7	187	60	4
40	13-Jul	104	8	122	39	3
41	10-Jul	103	4	108	47	2
42	9-Jul	102	7	121	49	3
43	8-Jul	102	10	134	37	4
44	7-Jul	106	12	156	30	3
45	6-Jul	107	16	175	36	6
46	3-Jul	104	18	253	41	8
47	2-Jul	106	9	173	43	4
48	1-Jul	106	9	150	52	5
49	30-Jun	108	7	147	31	2
50	29-Jun	109	8	93	37	3

Daily Market Cap

Date	Total Market Cap	Change	Chg %
04-Sep	5,126c	135c	2.70
03-Sep	4,991c	65c	1.29
01-Sep	5,057c	26c	0.52
31-Aug	5,030c	144c	2.78
27-Aug	5,174c	66c	1.27
26-Aug	5,241c	66c	1.28
25-Aug	5,174c	118c	2.22
24-Aug	5,292c	226c	4.46
21-Aug	5,066c	367c	7.81
19-Aug	4,699c	146c	3.01
18-Aug	4,845c	35c	0.72
17-Aug	4,880c	90c	1.82
14-Aug	4,971c	168c	3.28
13-Aug	5,139c	106c	2.10
12-Aug	5,033c	5c	0.09
11-Aug	5,038c	10c	0.20
10-Aug	5,028c	136c	2.78
07-Aug	4,892c	95c	1.90
06-Aug	4,987c	35c	0.70
05-Aug	4,952c	34c	0.69
04-Aug	4,986c	62c	1.25
31-Jul	4,924c	247c	5.27
30-Jul	4,678c	32c	0.69
29-Jul	4,646c	36c	0.79
28-Jul	4,610c	75c	1.61
27-Jul	4,685c	66c	1.44
24-Jul	4,619c	0	0

Stock Checklist

Price is above from 52 week high low average: 24%

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: NO

Promoters are buying the stock: YES

Mutual Fund Holdings

Held by 20 fund scheme(s) across 7 fund house(s) as of Aug26 · Total value ₹589 Cr · 6 increasing / 0 decreasing · View in MF Pro →

Fund House	Schemes	Weight %	Change	Value (Cr)
Nippon India Mutual Fund	4	0.62%	+0.11%	300.5
Aditya Birla Sun Life Mutual Fund	4	0.85%	+0.26%	279.7
Motilal Oswal Mutual Fund	4	0.19%	-	9.1
Groww Mutual Fund	2	0.01%	-	0.1
Angel One Mutual Fund	2	0.02%	-	0
Bandhan Mutual Fund	2	0.02%	-	0
Mirae Asset Mutual Fund	2	0.00%	-	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