Thomas Cook (India) Limited

BSE:500413 주식 리포트

시가총액: ₹43.3b

Thomas Cook (India) 향후 성장

Future 기준 점검 2/6

Thomas Cook (India) (는) 각각 연간 18.1% 및 8% 수익과 수익이 증가할 것으로 예상됩니다. EPS는 연간 17.5% 만큼 성장할 것으로 예상됩니다. 자기자본이익률은 3년 후 12.3% 로 예상됩니다.

핵심 정보

18.1%

이익 성장률

17.51%

EPS 성장률

Hospitality 이익 성장38.9%
매출 성장률8.0%
향후 자기자본이익률12.25%
애널리스트 커버리지

Low

마지막 업데이트15 May 2026

최근 향후 성장 업데이트

Recent updates

내러티브 업데이트 • May 11

500413: Demerger Plan Will Drive Future Upside For Expanding Travel Network

Analysts are keeping the fair value estimate for Thomas Cook (India) steady at ₹166.5, with only small refinements to the discount rate, revenue growth, profit margin, and future P/E assumptions behind this unchanged price target. What's in the News A board meeting is scheduled for May 12, 2026 to review the audited standalone and consolidated financial results for Q4 and the full year ended March 31, 2026, and to consider a dividend recommendation for FY 2025-26 (Board Meeting).
내러티브 업데이트 • Apr 24

500413: Demerger And Expanding Travel Network Will Drive Future Upside

Analysts have slightly reduced their price target on Thomas Cook (India) from ₹167.50 to ₹166.50, reflecting updated assumptions for discount rate, revenue growth, profit margin, and future P/E multiples. What's in the News Board meeting scheduled for March 20, 2026 to consider a demerger, consolidation of equity shares, merger by absorption of group entities, and a reduction in the face value of equity shares of Thomas Cook (India) (Board Meeting).
내러티브 업데이트 • Apr 08

500413: Resort Partnerships And Demerger Will Drive Future Upside

Analysts have maintained the price target for Thomas Cook (India) at ₹167.5, citing only minor technical tweaks to the discount rate, revenue growth, profit margin and future P/E inputs that do not materially change their overall view of the stock. What's in the News Board meeting scheduled for March 20, 2026 to consider a demerger of a business undertaking into a separate company; consolidation of existing shares into a higher face value; mergers of group entities into Thomas Cook (India); and a reduction in paid up equity share capital through a change in face value, alongside other business items (Board Meeting).
내러티브 업데이트 • Mar 24

500413: Resort And Destination Partnerships Will Drive Future Upside

Analysts have maintained the price target for Thomas Cook (India) at ₹167.50, citing largely unchanged assumptions on fair value, growth, margins and future P/E that together support a steady view on the stock’s valuation outlook. What's in the News Board meeting on Mar 20, 2026 to consider a potential demerger, consolidation of existing equity shares, mergers by absorption of group entities, and a reduction in paid up equity share capital, alongside other business matters (Board Meeting).
내러티브 업데이트 • Mar 10

500413: Resort And Destination Partnerships Will Shape Future Upside

Analysts have kept the Thomas Cook (India) fair value estimate steady at ₹167.5, with only small technical adjustments to the discount rate, long term revenue growth, profit margin and future P/E assumptions informing this unchanged price target. What's in the News Thomas Cook (India) has expanded its Nature Trails resort portfolio with new properties at Hampi in Karnataka and Rishikesh in Uttarakhand, targeting heritage, spiritual and adventure focused travel segments (Business Expansions).
내러티브 업데이트 • Feb 22

500413: Tourism Partnerships And Resort Expansion Will Drive Future Upside

Analysts have trimmed their price target on Thomas Cook (India) to ₹167.5 from ₹184, citing updated assumptions around revenue growth, profit margins and forward P/E that point to a slightly more conservative outlook on the stock's potential value. What's in the News Thomas Cook (India) and SOTC Travel announced Summer 2026 charter flights to Bhutan from Bengaluru and Ahmedabad, offering non stop connectivity with multiple April and May departures and a Special Saver Program starting at ₹76,000 to ₹79,000 per person for 7 days, 6 nights packages (Key Developments).
내러티브 업데이트 • Feb 08

500413: Resort And Forex Network Expansion Will Drive Future Upside

Analysts have trimmed their fair value estimate for Thomas Cook (India) to ₹184 from ₹194, reflecting updated assumptions around slightly lower revenue growth and a lower future P/E multiple, partially offset by marginally higher profit margin expectations and a modest reduction in the discount rate. What's in the News Expanded foreign exchange network in Bengaluru with a new JP Nagar outlet.
내러티브 업데이트 • Jan 24

500413: Resort And Forex Expansion Will Drive Future Upside

Analysts have maintained their fair value estimate for Thomas Cook (India) at ₹194.0, noting that only minor adjustments to assumptions such as discount rate, revenue growth, profit margin and future P/E were made, resulting in an unchanged price target. What's in the News Expansion of the Nature Trails resort portfolio with the launch of Nature Trails Rishikesh in Uttarakhand, located between Rishikesh and Haridwar and offering 29 rooms across 4 acres with access to spiritual, nature and adventure tourism options, including Rajaji National Park and white-water rafting (Key Developments).
내러티브 업데이트 • Jan 08

500413: Expanded Nature And Forex Network Will Drive Future Upside

Analysts have kept their fair value estimate for Thomas Cook (India) steady at ₹194.00 per share, citing only marginal tweaks to the discount rate, revenue growth, profit margin and future P/E assumptions rather than any material change in the core investment view. What's in the News Thomas Cook (India) has expanded its Nature Trails portfolio with the launch of Nature Trails Rock Valley in Ponda, Goa, a 15 acre resort focused on immersive outdoor activities, adventure sports and nature based experiences.
내러티브 업데이트 • Dec 22

500413: Expanding Travel Network And Event Logistics Will Drive Future Upside

Analysts have nudged their price target for Thomas Cook (India) slightly higher to Rs 194.0, reflecting fine tuned assumptions around discount rates, revenue growth and profitability while keeping overall fair value broadly unchanged. What's in the News Board meeting scheduled on December 18, 2025 to consider the appointment of Gurumoorthy Mahalingam as an additional independent director and other matters (company filing) Extraordinary shareholders meeting on December 19, 2025 via postal ballot to amend and extend the company’s ESOP 2018 and ESOP 2024 schemes, including to subsidiary employees (company filing) Rapid expansion of the foreign exchange network with new outlets in Varanasi, Uttar Pradesh and Kottayam, Kerala, strengthening coverage of key tourist and student hubs (company announcement) Launch of new product offerings, including extensive China holiday packages and flexible small-group Van Tours across multiple international destinations to capture rising outbound travel demand (company announcement) Strategic partnerships secured, such as exclusive accommodation and transport management for the Asian Aquatic Championships 2025 and a Memorandum of Understanding with India’s Ministry of Tourism to enhance tourism experiences using traveller feedback (company announcement) Valuation Changes Fair Value: Maintained effectively unchanged at ₹194.0 per share, reflecting only rounding adjustments versus the prior ₹194 estimate.
내러티브 업데이트 • Dec 08

500413: Expanding Travel Services And Event Logistics Will Drive Future Upside

Analysts have marginally adjusted their price target on Thomas Cook (India) to ₹194.0. This reflects slightly higher assumed revenue growth and discount rates, partially offset by a modestly lower forecast profit margin and largely unchanged valuation multiples. What's in the News Signed a three year MoU with India’s Ministry of Tourism to collect real time traveller feedback and support data driven upgrades at key domestic destinations (Strategic Alliances) Launched TC Pay, a mobile first forex super app offering end to end digital fulfilment, card management, real time tracking and WhatsApp support for retail customers (Product Related Announcement) Introduced forex retail as a dedicated category on quick commerce platform Blinkit, enabling rapid doorstep delivery of forex cards in major metros with plans to expand to more cities (Client Announcement) Appointed exclusive accommodation and transport partner for the Asian Aquatic Championships 2025 in Ahmedabad, managing logistics for over 1,100 participants and officials across six hotel locations (Client Announcement) Expanded its physical footprint with a new forex outlet in Kottayam, strengthening its Kerala network to 14 locations and targeting leisure, business and student segments in central Kerala (Business Expansions) Valuation Changes Fair Value: Unchanged at ₹194.0 per share, indicating no revision to the target price despite underlying assumption tweaks.
내러티브 업데이트 • Nov 24

500413: New Travel Partnerships And Event Deals Will Drive Future Upside

Analysts have revised their price target for Thomas Cook (India) down from ₹218 to ₹194, citing updated assumptions related to growth rates and profitability metrics. What's in the News Thomas Cook India and SOTC Travel have launched an extensive China holidays portfolio, offering new destinations and experiences including high-speed train journeys, curated Indian menus, and immersive activities for both leisure and business travelers (Key Developments).
User avatar
새로운 내러티브 • Feb 15

Consolidation Of Nature Trails Into Domestic Operations Will Expand Offerings In The Growing Domestic Tourism Sector

Strategic expansions and focus on cost optimization could drive revenue growth and improve profitability across Thomas Cook (India)'s service and tourism segments.

이익 및 매출 성장 예측

BSE:500413 - 애널리스트 향후 추정치 및 과거 재무 데이터 (INR Millions)
날짜매출이익자유현금흐름영업현금흐름평균 애널리스트 수
3/31/202898,4963,1374,6815,8422
3/31/202789,7112,5342,2503,3862
3/31/202683,9822,1895,1716,430N/A
12/31/202586,0192,448N/AN/AN/A
9/30/202585,1722,5264,4345,615N/A
6/30/202584,4162,511N/AN/AN/A
3/31/202581,4512,5436,0037,172N/A
12/31/202478,4852,464N/AN/AN/A
9/30/202476,8062,7926,9838,021N/A
6/30/202475,0632,614N/AN/AN/A
3/31/202473,1332,5907,2478,289N/A
12/31/202369,4961,933N/AN/AN/A
9/30/202365,9281,2958,5919,438N/A
6/30/202359,713832N/AN/AN/A
3/31/202350,485445,8316,487N/A
12/31/202242,744-646N/AN/AN/A
9/30/202234,861-1,0631,8202,521N/A
6/30/202225,764-1,516N/AN/AN/A
3/31/202219,061-2,588-2,008-1,389N/A
12/31/202117,244-1,910N/AN/AN/A
9/30/202112,127-2,272-3,832-3,608N/A
6/30/202110,818-2,433N/AN/AN/A
3/31/20217,958-2,541-5,973-5,811N/A
12/31/202015,692-2,408N/AN/AN/A
9/30/202030,963-1,757-3,607-2,889N/A
6/30/202047,147-1,116N/AN/AN/A
3/31/202068,656-72411,203N/A
12/31/201972,188119N/AN/AN/A
9/30/201970,405493N/AN/AN/A
6/30/201969,040370N/AN/AN/A
3/31/201966,687848N/A2,528N/A
12/31/201878,02659,439N/AN/AN/A
9/30/201892,77959,479N/AN/AN/A
6/30/2018104,54359,722N/AN/AN/A
3/31/2018113,15259,680N/A-2,442N/A
12/31/2017107,052889N/AN/AN/A
9/30/201794,633566N/AN/AN/A
6/30/201788,777419N/AN/AN/A
3/31/201787,789434N/A2,727N/A
12/31/201665,373-47N/AN/AN/A
9/30/201659,643-31N/AN/AN/A
6/30/201651,930-190N/AN/AN/A
3/31/201660,939-779N/A3,832N/A
6/30/201531,447771N/AN/AN/A

애널리스트 향후 성장 전망

수입 대 저축률: 500413 의 연간 예상 수익 증가율(18.1%)이 saving rate(6.9%)보다 높습니다.

수익 vs 시장: 500413 의 연간 수익(18.1%)이 Indian 시장(16.2%)보다 빠르게 성장할 것으로 예상됩니다.

고성장 수익: 500413 의 수입은 증가할 것으로 예상되지만 상당히 증가하지는 않을 것입니다.

수익 대 시장: 500413 의 수익(연간 8%)이 Indian 시장(연간 10.7%)보다 느리게 성장할 것으로 예상됩니다.

고성장 매출: 500413 의 수익(연간 8%)은 연간 20%보다 느리게 증가할 것으로 예상됩니다.

주당순이익 성장 예측

향후 자기자본이익률

미래 ROE: 500413의 자본 수익률은 3년 후 12.3%로 낮을 것으로 예상됩니다.

성장 기업 찾아보기

7D

1Y

7D

1Y

7D

1Y

기업 분석 및 재무 데이터 상태

데이터최종 업데이트 (UTC 시간)
기업 분석2026/05/23 12:26
종가2026/05/22 00:00
수익2026/03/31
연간 수익2026/03/31

데이터 소스

당사의 기업 분석에 사용되는 데이터는 S&P Global Market Intelligence LLC에서 제공됩니다. 아래 데이터는 이 보고서를 생성하기 위해 분석 모델에서 사용됩니다. 데이터는 정규화되므로 소스가 제공된 후 지연이 발생할 수 있습니다.

패키지데이터기간미국 소스 예시 *
기업 재무제표10년
  • 손익계산서
  • 현금흐름표
  • 대차대조표
분석가 컨센서스 추정치+3년
  • 재무 예측
  • 분석가 목표주가
시장 가격30년
  • 주가
  • 배당, 분할 및 기타 조치
지분 구조10년
  • 주요 주주
  • 내부자 거래
경영진10년
  • 리더십 팀
  • 이사회
주요 개발10년
  • 회사 공시

* 미국 증권에 대한 예시이며, 비(非)미국 증권에는 해당 국가의 규제 서식 및 자료원을 사용합니다.

별도로 명시되지 않는 한 모든 재무 데이터는 연간 기간을 기준으로 하지만 분기별로 업데이트됩니다. 이를 TTM(최근 12개월) 또는 LTM(지난 12개월) 데이터라고 합니다. 자세히 알아보기.

분석 모델 및 스노우플레이크

이 보고서를 생성하는 데 사용된 분석 모델에 대한 자세한 내용은 당사의 Github 페이지에서 확인하실 수 있습니다. 또한 보고서 활용 방법에 대한 가이드와 YouTube 튜토리얼도 제공합니다.

Simply Wall St 분석 모델을 설계하고 구축한 세계적 수준의 팀에 대해 알아보세요.

산업 및 섹터 지표

산업 및 섹터 지표는 Simply Wall St가 6시간마다 계산하며, 프로세스에 대한 자세한 내용은 Github에서 확인할 수 있습니다.

분석가 소스

Thomas Cook (India) Limited는 6명의 분석가가 다루고 있습니다. 이 중 2명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.

분석가기관
Akhil Parekh360 ONE Capital Market Private Limited
Pankaj KaduAxis Capital Limited
Sanket MaheshwariICICI Securities Ltd.