Thomas Cook (India) Future Growth

Future criteria checks 4/6

Thomas Cook (India) is forecast to grow earnings and revenue by 20.9% and 13.8% per annum respectively. EPS is expected to grow by 20.7% per annum. Return on equity is forecast to be 15.3% in 3 years.

Key information

20.9%

Earnings growth rate

20.7%

EPS growth rate

Hospitality earnings growth	42.7%
Revenue growth rate	13.8%
Future return on equity	15.3%
Analyst coverage	Low
Last updated	15 Nov 2024

Recent future growth updates

Recent updates

Earnings and Revenue Growth Forecasts

BSE:500413 - Analysts future estimates and past financials data (INR Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
3/31/2027	107,762	4,495	9,116	10,191	3
3/31/2026	93,997	3,629	6,888	7,950	3
3/31/2025	82,125	2,814	5,445	6,490	3
9/30/2024	76,806	2,792	6,983	8,021	N/A
6/30/2024	75,063	2,614	N/A	N/A	N/A
3/31/2024	73,133	2,590	7,247	8,289	N/A
12/31/2023	69,496	1,933	N/A	N/A	N/A
9/30/2023	65,928	1,295	8,591	9,438	N/A
6/30/2023	59,713	832	N/A	N/A	N/A
3/31/2023	50,485	44	5,831	6,487	N/A
12/31/2022	42,744	-646	N/A	N/A	N/A
9/30/2022	34,861	-1,063	1,820	2,521	N/A
6/30/2022	25,764	-1,516	N/A	N/A	N/A
3/31/2022	19,061	-2,588	-2,008	-1,389	N/A
12/31/2021	17,244	-1,910	N/A	N/A	N/A
9/30/2021	12,127	-2,272	-3,832	-3,608	N/A
6/30/2021	10,818	-2,433	N/A	N/A	N/A
3/31/2021	7,958	-2,541	-5,973	-5,811	N/A
12/31/2020	15,692	-2,408	N/A	N/A	N/A
9/30/2020	30,963	-1,757	-3,607	-2,889	N/A
6/30/2020	47,147	-1,116	N/A	N/A	N/A
3/31/2020	68,656	-7	241	1,203	N/A
12/31/2019	72,188	119	N/A	N/A	N/A
9/30/2019	70,405	493	N/A	N/A	N/A
6/30/2019	69,040	370	N/A	N/A	N/A
3/31/2019	66,687	848	1,767	2,528	N/A
12/31/2018	78,026	59,439	N/A	N/A	N/A
9/30/2018	92,779	59,479	N/A	N/A	N/A
6/30/2018	104,543	59,722	N/A	N/A	N/A
3/31/2018	113,152	59,680	N/A	-2,442	N/A
12/31/2017	107,052	889	N/A	N/A	N/A
9/30/2017	94,633	566	N/A	N/A	N/A
6/30/2017	88,777	419	N/A	N/A	N/A
3/31/2017	87,789	434	N/A	2,727	N/A
12/31/2016	65,373	-47	N/A	N/A	N/A
9/30/2016	59,643	-31	N/A	N/A	N/A
6/30/2016	51,930	-190	N/A	N/A	N/A
3/31/2016	60,939	-779	N/A	3,832	N/A
6/30/2015	31,447	771	N/A	N/A	N/A
3/31/2015	27,653	860	N/A	1,051	N/A
12/31/2014	23,898	912	N/A	N/A	N/A
9/30/2014	21,121	861	N/A	N/A	N/A
6/30/2014	19,363	791	N/A	N/A	N/A
3/31/2014	16,901	650	N/A	N/A	N/A
12/31/2013	12,870	622	N/A	2,190	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: 500413's forecast earnings growth (20.9% per year) is above the savings rate (6.7%).

Earnings vs Market: 500413's earnings (20.9% per year) are forecast to grow faster than the Indian market (18.1% per year).

High Growth Earnings: 500413's earnings are expected to grow significantly over the next 3 years.

Revenue vs Market: 500413's revenue (13.8% per year) is forecast to grow faster than the Indian market (10.5% per year).

High Growth Revenue: 500413's revenue (13.8% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: 500413's Return on Equity is forecast to be low in 3 years time (15.3%).

Thomas Cook (India) Future Growth

Future criteria checks 4/6

Key information

Recent future growth updates

Price target increased by 16% to ₹283

Recent updates

Second quarter 2025 earnings released: EPS: ₹1.39 (vs ₹1.01 in 2Q 2024)

Thomas Cook (India) Limited to Report Q2, 2025 Results on Nov 13, 2024

Thomas Cook (India) Limited Announces the Launch of a Unique Range of Autumn Holidays

Thomas Cook (India) Limited Announces Cessation of Kishori Udeshi as an Independent Director

Thomas Cook (India) Limited Appoints Rahul Narain Bhagat as Non - Executive Independent Director

Investor sentiment improves as stock rises 15%

Upcoming dividend of ₹0.60 per share

Now 21% overvalued after recent price rise

Investor sentiment deteriorates as stock falls 21%

First quarter 2025 earnings: EPS and revenues miss analyst expectations

Thomas Cook (India) Limited to Report Q1, 2025 Results on Jul 31, 2024

President and Country Head of Holidays recently sold ₹3.0m worth of stock

New minor risk - Insider selling

Compliance Officer & Company Secretary recently sold ₹2.1m worth of stock

Now 28% overvalued after recent price rise

Insufficient new directors

President and Country Head of Holidays recently sold ₹5.1m worth of stock

Price target increased by 16% to ₹283

Dividend of ₹0.60 announced

Thomas Cook (India) Limited, Annual General Meeting, Aug 30, 2024

Thomas Cook (India) Limited Recommends Special Dividend for the Fiscal Year 2023-24, Payable on and from 12 September, 2024

Thomas Cook (India) Limited Recommends Special Dividend for the Fiscal Year 2023-24

Thomas Cook (India) Limited to Report Q4, 2024 Results on May 15, 2024

Thomas Cook (India) Limited Launches the EnterpriseFx Card - India's First Eco-Friendly Prepaid Forex Corporate Card, Made Entirely of Recycled Material

Now 20% undervalued after recent price drop

President & CFO recently sold ₹7.0m worth of stock

Third quarter 2024 earnings released: EPS: ₹1.77 (vs ₹0.40 in 3Q 2023)

Investor sentiment improves as stock rises 18%

Thomas Cook (India) Limited to Report Q3, 2024 Results on Jan 31, 2024

Now 21% overvalued after recent price rise

Insider recently sold ₹2.4m worth of stock

President and Country Head of Holidays recently sold ₹8.7m worth of stock

Insider recently sold ₹2.4m worth of stock

President and Country Head of Holidays recently sold ₹3.7m worth of stock

Second quarter 2024 earnings released: EPS: ₹1.01 (vs ₹0.02 in 2Q 2023)

Thomas Cook (India) Limited to Report Q2, 2024 Results on Nov 01, 2023

Thomas Cook (India) Limited Approves Dividend for the Year Ended March 31, 2023

Full year 2023 earnings released: EPS: ₹0.097 (vs ₹6.92 loss in FY 2022)

Upcoming dividend of ₹0.40 per share at 0.5% yield

Thomas Cook (India) Limited to Report Q1, 2024 Results on Aug 09, 2023

Thomas Cook India & Sotc Travel Launch Monsoon Getaways

Insider recently sold ₹7.0m worth of stock

Thomas Cook (India) Limited, Annual General Meeting, Aug 23, 2023

Full year 2023 earnings released: EPS: ₹0.10 (vs ₹6.92 loss in FY 2022)

Thomas Cook (India) Limited to Report Q4, 2023 Results on May 18, 2023

Thomas Cook India Limited Launches Comprehensive New B2C Forex App `FX Now' for End-To-End Forex Solutions

Third quarter 2023 earnings released: EPS: ₹0.40 (vs ₹0.94 loss in 3Q 2022)

Thomas Cook (India) Limited to Report Q3, 2023 Results on Feb 02, 2023

Board Member recently sold ₹4.8m worth of stock

Thomas Cook (India) Limited Announces Executive Changes

Second quarter 2023 earnings released: EPS: ₹0.02 (vs ₹2.31 loss in 2Q 2022)

Second quarter 2023 earnings released: EPS: ₹0.02 (vs ₹2.31 loss in 2Q 2022)

Thomas Cook (India) Limited to Report Q2, 2023 Results on Nov 11, 2022

Insider recently sold ₹13m worth of stock

First quarter 2023 earnings released: ₹0.18 loss per share (vs ₹2.56 loss in 1Q 2022)

Thomas Cook (India) Limited to Report Q1, 2023 Results on Aug 04, 2022

Thomas Cook (India) Limited Launches Fx-Now

Full year 2022 earnings released: ₹6.92 loss per share (vs ₹6.85 loss in FY 2021)

Thomas Cook (India) Limited, Annual General Meeting, Sep 28, 2022

Thomas Cook (India) Limited to Report Q4, 2022 Results on May 23, 2022

Thomas Cook (India) Limited Launches an Innovative `Risk-Free Holidays' Campaign

Thomas Cook (India) Limited Introduces Range of Holiday Products Across Domestic and International Destinations

Third quarter 2022 earnings: Revenues and EPS in line with analyst expectations

Insider recently sold ₹5.5m worth of stock

Insider recently sold ₹4.5m worth of stock

Insider recently sold ₹1.1m worth of stock

Insider recently sold ₹305k worth of stock

First quarter 2022 earnings released: ₹2.56 loss per share (vs ₹2.54 loss in 1Q 2021)

Thomas Cook (India) Limited Launches Study Buddy Program

Insider recently sold ₹201k worth of stock

Insider recently sold ₹14m worth of stock

Full year 2021 earnings released: ₹6.83 loss per share (vs ₹0.019 loss in FY 2020)

New 90-day high: ₹57.05

Thomas Cook (India) Limited announced that it expects to receive INR 4.5 billion in funding from Fairbridge Capital (Mauritius) Limited