• SENSEX 81,463.09
    -721.08 (--0.88%)
  • BANKNIFTY 56,528.90
    -537.15 (--0.94%)
  • Authum Invest
    2,250.00 985.45(%)
  • Indian Energy Ex
    149.45 244.35(%)
  • Vimta Labs
    598.90 598.90(%)
  • Bharti Airtel
    1,952.40 2,045.50(%)
  • Force Motors
    16,488.00 6,128.55(%)
  • Bajaj Finance
    897.65 642.61(%)
  • Anant Raj
    606.00 947.25(%)
  • Jayaswal Neco
    40.05 26.06(%)
  • Sharda Cropchem
    1,090.25 1,090.25(%)
  • Infosys
    1,511.35 1,307.10(%)
  • Olectra Greentec
    1,460.00 973.65(%)
  • Tata Motors
    685.00 542.55(%)
  • Eternal Ltd
    306.25 189.60(%)
  • Trent
    5,033.80 4,491.75(%)
  • Reliance Industr
    1,384.50 1,115.55(%)
  • Waaree Energies
    3,171.00 1,808.65(%)
  • Phoenix Mills
    1,545.00 1,965.00(%)
  • Kajaria Ceramics
    1,151.00 745.00(%)
  • Adani Green
    972.75 758.00(%)
  • Cipla
    1,553.00 1,702.00(%)
  • 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
170.46 -6 (-3.59%)
  • As on 26 Jul 2025 (EOD)

  • Today’s Low

    169.29

  • Today’s High

    180.53

  • Open

    178.50

  • Perv Close

    176.80

  • 52W Low

    118.25

  • 52W High

    264.00

Key Indicators

  • P/E(TTM)

    73.90

  • Mar.Cap (₹Cr.)

    8,026.85

  • Div & Yield %

    0.26

  • Book Value(₹)

    41.17

  • Debt-Equity Ratio

    -3.59

  • AGM Date

    25-Jul-2025

  • EPS

    2.31

  • P/E Ratio

    73.90

Financials Ratios

  • Debt-Equity Ratio

    0.36

  • Mar.Cap (₹Cr.)

    8,026.85

  • RONW (%)

    10.86

  • ROCE (%)

    12.01

Score Board

  • Equity (₹ in Cr.)

    47.09

  • BV (₹)

    41.20

  • Sales( ₹ in Cr.)

    2,073.71

  • NP (in Cr.)

    108.75

  • NP Var(%)

    8.0

  • Div%

    45.0

  • CPS (₹)

    2.90

  • EPS (₹)

    2.30

  • Traded Value (₹ in Lakhs)

    8,038.15

  • 52 Week High

    264.00

  • 52 Week Low

    118.25

  • Price BSE

    171.0

  • Price NSE

    170.00

  • Market Capital( in Cr.)

    8,038.15

  • P/C Ratio

    58.20

  • P/E Ratio

    74.00

  • Price Vs.BV

    2.30

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

    35.19%

  • Custodian

    0.98%

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) 582,581 0.12 582,581 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 20,733,819 4.41 20,733,324 112
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 31,066,034 6.60 31,065,974 14
Individuals (Non-Resident / Foreign) 0 0.00 0 0
NSDL Intransit 0 0.00 0 0
Others 5,035,187 1.07 5,035,187 13
Trusts 0 0.00 0 0
Venture Capital Funds 0 0.00 0 0
Sub total 57,942,527 12.32 57,936,852 151
2] Non Institution
Bodies Corporate 10,072,159 2.14 10,055,388 989
Clearing Members 1,010 0.00 1,010 4
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 6,935,053 1.47 6,932,093 3,431
Foreign Non Institution Other 0 0.00 0 0
Hindu Undivided Families 2,488,281 0.53 2,488,281 1,875
Indian Public 0 0.00 0 0
Individuals holding nominal share capital in excess of Rs. 1 lakh 15,222,333 3.24 15,222,333 28
Individuals holding nominal share capital up to Rs. 1 lakh 68,973,742 14.66 67,987,874 110,790
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 107,561,629 22.87 106,550,010 117,230
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 4,617,608 0.98 4,617,608 1
Total Shares held by Custodians and against which Depository Receipts have been issued 4,617,608 0.98 4,617,608 1
Grand Total ( A + B + C ) 470,380,562 100.00 469,363,268 117,383

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) 170.70 2,143.47 1,990.38 75.20 9.72
TCI Industries 1,351.45 2.96 2.83 -54.30 0.00
MPIL Corporation 520.10 1.38 0.00 -12.94 -1.30
Rain Industries 155.20 205.43 141.46 131.53 5.59
Walchand People 147.80 33.47 30.80 23.80 7.94
Modi Rubber 120.00 66.55 2.75 127.66 15.78
Ganesh Benzopl. 96.45 242.55 226.72 22.59 17.78
Rajas. Petro Syn 10.24 0.20 0.20 26.26 0.00
FGP 7.85 0.51 0.23 -261.67 0.00
Kesoram Inds. 5.88 23.81 0.00 0.03 -2.07
Auto.Prod.India 4.50 0.78 0.17 -1.14 0.00