Thomas Cook (India) Ltd.

₹122.68

-1.2 (-1%)

THOMASCOOK Share Price

Leisure Services

As on January 27, 2026

SectorConsumer Services

IndustryLeisure Services

Basic IndustryTour Travel Related Services

Market Cap₹ 5,751 Cr

P/E Ratio22.69

Dividend Yield0.37 %

Trendline Performance

Unlock Stock of the Month

T&C*

Technicals

Indicators	Value	Signal
5-DMA	125.29	Bearish
10-DMA	130.79	Bearish
20-DMA	136.81	Bearish
50-DMA	142.7	Bearish
100-DMA	153.63	Bearish
200-DMA	156.18	Bearish

Historical Performance

1 Year

-16.9%

3 Years

78.2%

5 Years

199.2%

10 Years

-36.1%

Shareholding Pattern

Values Analysis

Loading chart...

Profit & Loss

Below figures are in Rs. Crores

Particulars	Mar-2025	Mar-2024	Mar-2023	Mar-2022	Mar-2021
Sales	---	---	---	---	---
Operating Expenses	60,738	53,960	36,655	537	3,943
Other Income	1,479	1,378	636	594	1,507
Operating Profit	6,217	5,718	2,414	-1,297	-2,025
Interest	946	992	891	616	622
Depreciation	1,419	1,276	1,240	1,287	1,480
Profit Before Tax	3,821	3,449	268	-3,222	-4,165
Consolidated Net Profit	2,543	2,590	65	-2,292	-2,541
Adjusted EPS	5	6	---	-5	-7

Compounded Sales Growth

10 Years:20.2

5 Years:3.6

3 Years:33.9

TTM:2.2

Compounded Profit Growth

10 Years:23.1

5 Years:163.8

3 Years:-17.4

TTM:-0.4

Stock Price CAGR

10 Years:-4.5

5 Years:23.3

3 Years:21.2

TTM:-17.3

Return on Equity

10 Years:-2.1

5 Years:-6.7

3 Years:0.1

last year:5.4

Quarterly Results

Below figures are in Rs. Crores

Particulars	Sep-2024	Dec-2024	Mar-2025	Jul-2025	Sep-2025
Sales	1,70,754	1,35,936	1,28,552	1,22,189	1,05,161
Expenses	63,042	56,557	52,457	45,459	34,856
Operating Profit	1,07,712	79,379	76,096	76,730	70,304
OPM %	63%	58%	59%	63%	67%
Other Income	33,912	31,759	27,333	24,879	18,947
Interest	77,780	58,584	59,248	62,137	53,713
Depreciation	2,345	1,681	1,385	1,277	1,221
Profit Before Tax	61,498	50,873	42,796	38,195	34,318
Tax %	25%	25%	26%	29%	35%
Net Profit	46,149	38,151	31,857	27,296	22,446
EPS in Rs	83	69	58	50	42

Balance Sheet

Below figures are in Rs. Crores

Particulars	Mar-2025	Mar-2024	Mar-2023	Mar-2022	Mar-2021
Share Capital	470	470	470	1,772	378
Total Reserves	22,063	20,002	16,395	14,896	14,266
Long-Term Borrowings	---	---	---	---	---
Total Non-Current Liabilities	7,849	7,601	7,028	6,886	8,312
Other Current Liabilities	11,931	10,458	9,589	6,527	6,591
Short Term Borrowings	1,100	889	1,844	2,533	2,379
Total Liabilities	69,140	61,737	53,715	43,219	45,186
Capital Work in Progress	64	53	41	50	39
Long Term Loans & Advances	2,785	2,804	1,877	1,804	2,017
Currents Investments	1,130	1,078	488	363	263
Short Term Loans and Advances	16,273	7,582	8,490	4,156	3,732
Total Current Assets	35,946	28,919	23,956	13,451	14,679
Total Assets	69,140	61,737	53,715	43,219	45,186
Adjusted Book Value	35	31	24	23	25

Positive

(80 to 100)

Neutral

(60 to 79)

Negative

(0 to 59)

The stock has a moderate PE of 22.69, suggesting fair valuation relative to earnings.
Over the last three years, the stock delivered a strong 3-year price CAGR of 21.9%, indicating sustained price appreciation.
The stock carries a high beta of 1.3, implying higher volatility and elevated risk.
In the last financial year, the company reported an EBITDA of ₹6217 million, reflecting positive operating performance.
In the previous financial year, the company generated revenue of ₹81396 million, indicating a large and established business.

Investment Calculator

Investment Amount:

₹

Investment Amount: ₹ 1000000

Current Value: ₹ 826740.3

No. of Shares: 6739 (Approx)

Performance:-17.3%

P/L: ₹-173259.7

NIFTY Performance: 9.7%

1 day Top Gainers