Thomas Cook (India) Past Earnings Performance
Past criteria checks 2/6
Thomas Cook (India) has been growing earnings at an average annual rate of 63.4%, while the Hospitality industry saw earnings growing at 41.4% annually. Revenues have been growing at an average rate of 33% per year. Thomas Cook (India)'s return on equity is 8.7%, and it has net margins of 2.6%.
Key information
63.39%
Earnings growth rate
65.22%
EPS growth rate
| Hospitality Industry Growth | 30.25% |
| Revenue growth rate | 32.98% |
| Return on equity | 8.74% |
| Net Margin | 2.61% |
| Last Earnings Update | 31 Mar 2026 |
Recent past performance updates
Recent updates
Narrative Update • Jun 18
500413: Forex Partnerships And Network Expansion Will Support Future Upside Potential
Analysts have kept the Thomas Cook (India) price target unchanged at ₹131.5, citing only marginal tweaks to assumptions such as discount rate, long term revenue growth, profit margin and future P/E that were not large enough to alter the overall valuation outcome. What’s in the News for Thomas Cook (India) Thomas Cook (India) entered into an exclusive long term partnership with Atlys to integrate its foreign exchange services into the visa application process, offering products such as Visa backed Forex Cards, prepaid multi currency cards and currency notes, with digital onboarding, video KYC and doorstep delivery across India.Narrative Update • Jun 04
500413: Demerger And Network Expansion Will Support Future Upside Potential
Analysts have trimmed their price target on Thomas Cook (India) from ₹166.50 to ₹131.50, reflecting updated assumptions for the discount rate, revenue growth, profit margins and a higher future P/E multiple. What's in the News The board has scheduled a meeting on March 20, 2026 to consider a demerger, consolidation of equity shares, merger by absorption of group entities, and a reduction in paid up equity share capital, along with other matters.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).
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.Revenue & Expenses Breakdown
Revenue & Expenses Breakdown
How Thomas Cook (India) makes and spends money. Based on latest reported earnings, on an LTM basis.
Earnings and Revenue History
| Date | Revenue | Earnings | G+A Expenses | R&D Expenses |
|---|---|---|---|---|
| 31 Mar 26 | 83,982 | 2,189 | 945 | 0 |
| 31 Dec 25 | 86,019 | 2,448 | 1,731 | 0 |
| 30 Sep 25 | 85,172 | 2,526 | 1,731 | 0 |
| 30 Jun 25 | 84,416 | 2,511 | 0 | 0 |
| 31 Mar 25 | 81,451 | 2,543 | 1,731 | 0 |
| 31 Dec 24 | 78,485 | 2,464 | 1,550 | 0 |
| 30 Sep 24 | 76,806 | 2,792 | 1,550 | 0 |
| 30 Jun 24 | 75,063 | 2,614 | 0 | 0 |
| 31 Mar 24 | 73,133 | 2,590 | 1,550 | 0 |
| 31 Dec 23 | 69,496 | 1,933 | 1,186 | 0 |
| 30 Sep 23 | 65,928 | 1,295 | 1,186 | 0 |
| 30 Jun 23 | 59,713 | 832 | 1,186 | 0 |
| 31 Mar 23 | 50,485 | 44 | 1,186 | 0 |
| 31 Dec 22 | 42,744 | -646 | 459 | 0 |
| 30 Sep 22 | 34,861 | -1,063 | 459 | 0 |
| 30 Jun 22 | 25,764 | -1,516 | 0 | 0 |
| 31 Mar 22 | 19,061 | -2,588 | 459 | 0 |
| 31 Dec 21 | 17,244 | -1,910 | 325 | 0 |
| 30 Sep 21 | 12,127 | -2,272 | 325 | 0 |
| 30 Jun 21 | 10,818 | -2,433 | 0 | 0 |
| 31 Mar 21 | 7,958 | -2,541 | 325 | 0 |
| 31 Dec 20 | 15,692 | -2,408 | 2,130 | 0 |
| 30 Sep 20 | 30,963 | -1,757 | 2,130 | 0 |
| 30 Jun 20 | 47,147 | -1,116 | 0 | 0 |
| 31 Mar 20 | 68,656 | -7 | 2,127 | 0 |
| 31 Dec 19 | 72,188 | 119 | 2,671 | 0 |
| 30 Sep 19 | 70,405 | 493 | 2,671 | 0 |
| 30 Jun 19 | 69,040 | 370 | 2,671 | 0 |
| 31 Mar 19 | 66,687 | 848 | 2,671 | 0 |
| 31 Dec 18 | 78,026 | 59,439 | 3,340 | 0 |
| 30 Sep 18 | 92,779 | 59,479 | 3,340 | 0 |
| 30 Jun 18 | 104,543 | 59,722 | 0 | 0 |
| 31 Mar 18 | 113,152 | 59,680 | 3,340 | 0 |
| 31 Dec 17 | 107,052 | 889 | 2,756 | 0 |
| 30 Sep 17 | 94,633 | 566 | 2,756 | 0 |
| 30 Jun 17 | 88,777 | 419 | 2,756 | 0 |
| 31 Mar 17 | 87,789 | 434 | 2,769 | 0 |
| 31 Dec 16 | 65,373 | -47 | 1,695 | 0 |
| 30 Sep 16 | 59,643 | -31 | 1,695 | 0 |
| 30 Jun 16 | 51,930 | -190 | 742 | 0 |
| 31 Mar 16 | 60,939 | -779 | 2,217 | 0 |
| 30 Jun 15 | 31,447 | 771 | 568 | 0 |
Quality Earnings: 500413 has high quality earnings.
Growing Profit Margin: 500413's current net profit margins (2.6%) are lower than last year (3.1%).
Free Cash Flow vs Earnings Analysis
Past Earnings Growth Analysis
Earnings Trend: 500413 has become profitable over the past 5 years, growing earnings by 63.4% per year.
Accelerating Growth: 500413's has had negative earnings growth over the past year, so it can't be compared to its 5-year average.
Earnings vs Industry: 500413 had negative earnings growth (-14%) over the past year, making it difficult to compare to the Hospitality industry average (4.1%).
Return on Equity
High ROE: 500413's Return on Equity (8.7%) is considered low.
Return on Assets
Return on Capital Employed
Discover strong past performing companies
Company Analysis and Financial Data Status
| Data | Last Updated (UTC time) |
|---|---|
| Company Analysis | 2026/06/23 21:58 |
| End of Day Share Price | 2026/06/23 00:00 |
| Earnings | 2026/03/31 |
| Annual Earnings | 2026/03/31 |
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.
| Package | Data | Timeframe | Example US Source * |
|---|---|---|---|
| Company Financials | 10 years |
| |
| Analyst Consensus Estimates | +3 years |
|
|
| Market Prices | 30 years |
| |
| Ownership | 10 years |
| |
| Management | 10 years |
| |
| Key Developments | 10 years |
|
* 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 7 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.
| Analyst | Institution |
|---|---|
| Akhil Parekh | 360 ONE Capital Market Private Limited |
| null null | 360 ONE Capital Market Private Limited |
| Pankaj Kadu | Axis Capital Limited |