Thomas Cook (India) Limited

BSE:500413 Stock Report

Market Cap: ₹42.7b

Thomas Cook (India) Future Growth

Future criteria checks 2/6

Thomas Cook (India) is forecast to grow earnings and revenue by 18.1% and 8% per annum respectively. EPS is expected to grow by 17.5% per annum. Return on equity is forecast to be 12.3% in 3 years.

Key information

18.1%

Earnings growth rate

17.51%

EPS growth rate

Hospitality earnings growth39.0%
Revenue growth rate8.0%
Future return on equity12.25%
Analyst coverage

Low

Last updated15 May 2026

Recent future growth updates

Recent updates

Narrative Update • 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).
Narrative Update • 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).
Narrative Update • 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).
Narrative Update • 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).
Narrative Update • 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).
Narrative Update • 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).
Narrative Update • 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.
Narrative Update • 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).
Narrative Update • 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.
Narrative Update • 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.
Narrative Update • 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.
Narrative Update • 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
New Narrative • 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.

Earnings and Revenue Growth Forecasts

BSE:500413 - Analysts future estimates and past financials data (INR Millions)
DateRevenueEarningsFree Cash FlowCash from OpAvg. No. Analysts
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

Analyst Future Growth Forecasts

Earnings vs Savings Rate: 500413's forecast earnings growth (18.1% per year) is above the savings rate (6.9%).

Earnings vs Market: 500413's earnings (18.1% per year) are forecast to grow faster than the Indian market (16% per year).

High Growth Earnings: 500413's earnings are forecast to grow, but not significantly.

Revenue vs Market: 500413's revenue (8% per year) is forecast to grow slower than the Indian market (10.8% per year).

High Growth Revenue: 500413's revenue (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 (12.3%).

Discover growth companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2026/05/30 18:02
End of Day Share Price 2026/05/29 00:00
Earnings2026/03/31
Annual Earnings2026/03/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

Thomas Cook (India) Limited is covered by 6 analysts. 2 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

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