• SENSEX 80,242.24
    -46.14 (--0.06%)
  • BANKNIFTY 55,087.15
    -304.10 (--0.55%)
  • Reliance Industr
    1,411.85 1,608.95(%)
  • Mazagon Dock
    3,149.70 3,047.00(%)
  • Bajaj Finance
    8,560.00 6,376.55(%)
  • Garden Reach Sh.
    1,855.00 890.05(%)
  • Cochin Shipyard
    1,575.50 1,169.00(%)
  • Tata Motors
    641.10 542.55(%)
  • Hind.Aeronautics
    4,466.00 3,045.95(%)
  • Paras Defence
    1,469.00 1,592.75(%)
  • Torrent Pharma.
    3,300.00 2,513.05(%)
  • Sonata Software
    446.50 762.00(%)
  • Data Pattern
    2,450.00 1,350.50(%)
  • IndusInd Bank
    843.10 1,550.00(%)
  • Samvardh. Mothe.
    131.75 107.30(%)
  • Bharat Electron
    312.50 221.00(%)
  • Trent
    5,130.00 4,058.45(%)
  • Varun Beverages
    507.45 419.40(%)
  • ICICI Bank
    1,415.10 1,051.50(%)
  • Vedanta
    423.20 527.00(%)
  • Hitachi Energy
    14,879.00 16,534.50(%)
  • Tech Mahindra
    1,510.60 1,807.40(%)
  • Overview
  • Key Ratios
  • Financials
  • Shareholding
  • Company Info
  • Peer Comparison
Overview
  • Overview
  • Key Ratios
  • Financials
  • Shareholding
  • Company Info
  • Peer Comparison

Thomas Cook (India) Ltd Travel Agencies

  • Fairfax Group
  • BSE Code : 564.0
  • ISIN : INE332A01027
134.34 -5 (-3.51%)
  • As on 30 Apr 2025 (EOD)

  • Today’s Low

    133.70

  • Today’s High

    140.90

  • Open

    140.14

  • Perv Close

    139.23

  • 52W Low

    118.25

  • 52W High

    264.00

Key Indicators

  • P/E(TTM)

    57.01

  • Mar.Cap (₹Cr.)

    6,325.98

  • Div & Yield %

    0.45

  • Book Value(₹)

    40.54

  • Debt-Equity Ratio

    -3.51

  • AGM Date

    30-Apr-2025

  • EPS

    2.36

  • P/E Ratio

    57.01

Financials Ratios

  • Debt-Equity Ratio

    0.36

  • Mar.Cap (₹Cr.)

    6,325.98

  • RONW (%)

    10.86

  • ROCE (%)

    12.01

Score Board

  • Equity (₹ in Cr.)

    47.09

  • BV (₹)

    40.50

  • Sales( ₹ in Cr.)

    1,990.38

  • NP (in Cr.)

    100.46

  • NP Var(%)

    5949.0

  • Div%

    60.0

  • CPS (₹)

    2.70

  • EPS (₹)

    2.10

  • Traded Value (₹ in Lakhs)

    6,552.48

  • 52 Week High

    264.00

  • 52 Week Low

    118.25

  • Price BSE

    139.0

  • Price NSE

    139.00

  • Market Capital( in Cr.)

    6,552.48

  • P/C Ratio

    52.20

  • P/E Ratio

    65.20

  • Price Vs.BV

    2.10

View More
Invest Now!

Navigate The Market With Confidence

Your all-in-one destination for expert investment guidance and streamlined portfolio management solutions

Financials

All Values are in (₹Cr)
Particulars(INCOME) 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar
INCOME :            
Sales Turnover 1,990.38 1,364.02 285.74 187.13 2,124.71 2,273.10
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00
Net Sales 1,990.38 1,364.02 285.74 187.13 2,124.71 2,273.10
Other Income 153.09 111.90 74.14 131.49 65.83 54.59
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 2,143.47 1,475.92 359.88 318.62 2,190.54 2,327.69
EXPENDITURE :            
Raw Materials 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 4.34 4.53 3.91 3.12 6.09 6.36
Employee Cost 238.70 173.80 148.06 142.46 237.36 233.40
Other Manufacturing Expenses 1,533.74 1,050.05 197.46 77.79 1,618.34 1,758.41
Selling and Administration Expenses 143.42 122.52 70.15 56.67 212.39 214.68
Miscellaneous Expenses 7.89 43.83 20.66 44.89 66.37 20.56
Employee Benefit Expenses 238.70 173.80 148.06 142.46 237.36 233.40
Less: Preoperative Expenditure 0.00 0.00 0.00 0.00 0.00 0.00
Total Expenses 1,928.09 1,394.73 440.24 324.93 2,140.54 2,233.40
Operating Profit 215.38 81.19 -80.37 -6.30 49.99 94.28
Interest 38.43 39.28 18.60 21.24 40.41 39.62
Gross Profit 176.95 41.91 -98.97 -27.54 9.58 54.66
Depreciation 24.81 23.17 24.14 28.81 31.35 20.17
Profit Before Tax 152.14 18.74 -123.11 -56.35 -21.77 34.49
Current Tax 11.08 0.53 0.61 0.00 0.00 8.81
Fringe Benefit tax 0.00 0.00 0.00 0.00 0.00 0.00
Deferred Tax 41.16 16.71 -41.24 -41.86 3.14 4.87
Reported Net Profit 99.90 1.50 -82.48 -14.50 -24.91 20.82
Extraordinary Items -0.56 -0.16 -5.28 -1.16 -25.37 1.80
Adjusted Net Profit 100.46 1.66 -77.20 -13.34 0.46 19.02
Adjustment below Net Profit -1.56 -0.23 4.69 -2.38 -1.63 218.68
P & L Balance brought forward 586.79 587.56 694.94 711.82 752.27 534.80
Statutory Appropriations 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations 18.85 2.04 29.60 0.00 13.91 22.03
P & L Balance carried down 666.28 586.79 587.56 694.94 711.82 752.27
Dividend 0.00 0.00 0.00 0.00 0.00 0.00
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 60.00 40.00 0.00 0.00 0.00 37.50
Dividend Per Share(Rs) 0.60 0.40 0.00 0.00 0.00 0.38
Earnings Per Share-Unit Curr 2.12 0.03 -1.86 -0.38 -0.66 0.56
Earnings Per Share(Adj)-Unit Curr 2.12 0.03 -1.86 -0.38 -0.66 0.26
Book Value 40.13 38.57 40.98 39.18 39.40 42.77
Book Value(Adj)-Unit Curr 40.13 38.57 40.98 39.18 39.40 20.00

Shareholding Pattern

  • Promoter Group

    63.83%

  • Public Share Holding

    35.17%

  • Custodian

    1.00%

Category of Shareholder No of Shares % Holdings Demat Shares Shareholders
A]. Promoter & Group
Foreign (Promoter & Group) - Bodies Corporate 0 0.00 0 0
Foreign (Promoter & Group)-Individuals (Non-Resident / Foreign) 0 0.00 0 0
Foreign Promoter(Institutional) 0 0.00 0 0
Promoter Others 300,258,798 300,258,798.00 300,258,798 300,258,798
Sub Total 300,258,798 63.83 300,258,798 1
[2] INDIAN
Bodies Corporate-Indian (Promoter & Group) 0 0.00 0 0
Government(Central / State)-Indian (Promoter & Group) 0 0.00 0 0
Directors & their Relatives-Indian (Promoter & Group) 0 0.00 0 0
Financial Institutions / Banks-Indian (Promoter & Group) 0 0.00 0 0
Individuals / Hindu Undivided Family-Indian (Promoter & Group) 0 0.00 0 0
Partnership Firms-Indian (Promoter & Group) 0 0.00 0 0
Persons Acting in Concert 0 0.00 0 0
Trusts 0 0.00 0 0
Others 0 0.00 0 0
Sub Total 0 0.00 0 0
Total ShareHolding for Promoter & Group
B]. Publice Share Holding
1] Institution
Government(Central / State) 492,396 0.10 492,396 1
Clearing Members 0 0.00 0 0
Corporate Bodies 0 0.00 0 0
Foreign Direct Investments 0 0.00 0 0
Financial Institutions / Banks 9,101 0.00 3,981 9
Foreign Bank 240 0.00 240 1
Foreign Bodies Corporate/OCBs/FBC 0 0.00 0 0
Foreign Collaborators 0 0.00 0 0
Foreign Institutional Investors 21,248,135 4.52 21,247,640 121
Foreign Venture Capital Investors 0 0.00 0 0
Foreign Institution Other 0 0.00 0 0
Insurance Companies 515,565 0.11 515,565 1
Mutual Funds / UTI 32,476,445 6.90 32,476,385 15
Individuals (Non-Resident / Foreign) 0 0.00 0 0
NSDL Intransit 0 0.00 0 0
Others 5,099,429 1.08 5,099,429 13
Trusts 0 0.00 0 0
Venture Capital Funds 0 0.00 0 0
Sub total 59,841,311 12.72 59,835,636 161
2] Non Institution
Bodies Corporate 8,864,047 1.88 8,847,276 1,023
Clearing Members 1,488 0.00 1,488 3
Directors of their Relatives 1,376,038 0.29 1,376,038 2
Employees 0 0.00 0 0
Escrow Account 0 0.00 0 0
Foreign Corporate Bodies 0 0.00 0 0
Foreign Direct Investments 0 0.00 0 0
NRIs/Foreign Individuals/Foreign Nationals 7,289,465 1.55 7,286,265 3,438
Foreign Non Institution Other 0 0.00 0 0
Hindu Undivided Families 2,653,195 0.56 2,653,195 1,846
Indian Public 0 0.00 0 0
Individuals holding nominal share capital in excess of Rs. 1 lakh 11,498,349 2.44 11,498,349 27
Individuals holding nominal share capital up to Rs. 1 lakh 70,785,375 15.05 69,794,467 110,643
Market Maker 0 0.00 0 0
NSDL Transit 0 0.00 0 0
Shares in transit 0 0.00 0 0
Societies 0 0.00 0 0
Trust & Foundation 54,913 0.01 48,913 8
Others 1,324,324 0.28 1,324,324 3
Sub Total 105,599,929 22.45 104,583,030 117,090
Total Public Shareholding
C]. Shares held by Custodians and against which Depository Receipts have been issued
ADR 0 0.00 0 0
GDR 0 0.00 0 0
Other Custodians 4,680,524 1.00 4,680,524 1
Total Shares held by Custodians and against which Depository Receipts have been issued 4,680,524 1.00 4,680,524 1
Grand Total ( A + B + C ) 470,380,562 100.00 469,357,988 117,253

Company Background

Thomas Cook (India) LtdTravel Agencies

  • Thomas Cook (India) Ltd
  • BSE Code : 564.0
  • ISIN : INE332A01027

  • Incorporation Year

    1978

  • Registered Office

    Thomas Cook Building
    Dr Dadabhai Naoroji Road Fort, Mumbai,
    Maharashtra-400001

  • Telephone

    91-22-4242 7000

  • FAX

    91-22-2302 2864

  • Chairman

    Madhavan Menon

  • Managing Director

    Mahesh Iyer

  • Company Secretary

  • Auditor

    BSR & Co LLP

  • Face Value

    1

  • Listing

    NSE

  • Registrar

    TSR Consultants P Ltd
    C-101 1st Floor,
    247 Park Vikhroli W,Lal Bahadur Marg
    Mumbai - Mumbai - 400 083

Thomas Cook (India) Ltd Peer Comparison

Profit & Loss
Financial Ratios
Balance Sheet
Select Company Name LTP (₹) Revenue Sales P/E Ratio ROCE %
Thomas Cook (I) 134.55 2,143.47 1,990.38 57.01 9.72
TCI Industries 1,302.00 1.77 1.39 -73.64 0.00
MPIL Corporation 640.00 1.38 0.00 -65.17 -1.30
Rain Industries 141.85 205.43 141.46 122.28 5.59
Modi Rubber 130.80 66.55 2.75 30.35 15.78
Walchand People 130.10 29.60 26.16 15.53 18.31
Ganesh Benzopl. 119.80 242.55 226.72 13.74 17.78
FGP 9.50 0.92 0.20 50.00 1.29
Auto.Prod.India 4.50 0.78 0.17 -1.27 0.00
Kesoram Inds. 4.01 3,783.54 3,740.48 0.02 0.00
Kilburn Off. Aut 1.10 0.00 0.00 -0.72 0.00