Thomas Cook (India) Limited

BSE:500413 Stok Raporu

Piyasa değeri: ₹43.3b

Thomas Cook (India) Gelecekteki Büyüme

Future kriter kontrolleri 2/6

Thomas Cook (India) kazanç ve gelirin sırasıyla yıllık 18.1% ve 8% oranında artacağı tahmin edilmektedir. EPS'nin yıllık 17.5% oranında büyümesi beklenmektedir. Özkaynak kârlılığının 3 yıl içinde 12.3% olacağı tahmin edilmektedir.

Anahtar bilgiler

18.1%

Kazanç büyüme oranı

17.51%

EPS büyüme oranı

Hospitality kazanç büyümesi38.9%
Gelir büyüme oranı8.0%
Gelecekteki özkaynak getirisi12.25%
Analist kapsamı

Low

Son güncelleme15 May 2026

Gelecekteki son büyüme güncellemeleri

Recent updates

Anlatı Güncellemesi • 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).
Anlatı Güncellemesi • 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).
Anlatı Güncellemesi • 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).
Anlatı Güncellemesi • 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).
Anlatı Güncellemesi • 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).
Anlatı Güncellemesi • 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).
Anlatı Güncellemesi • 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.
Anlatı Güncellemesi • 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).
Anlatı Güncellemesi • 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.
Anlatı Güncellemesi • 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.
Anlatı Güncellemesi • 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.
Anlatı Güncellemesi • 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
Yeni Anlatı • 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.

Kazanç ve Gelir Büyüme Tahminleri

BSE:500413 - Analistlerin gelecek tahminleri ve geçmiş finansal verileri (INR Millions )
TarihGelirKazançlarSerbest Nakit AkışıFaaliyetlerden NakitAvg. Analist Sayısı
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

Analist Gelecek Büyüme Tahminleri

Kazançlar ve Tasarruf Oranları: 500413 'nin tahmini kazanç büyümesi (yıllık 18.1% ) tasarruf oranının ( 6.9% ) üzerindedir.

Kazançlar ve Piyasa: 500413 şirketinin kazançlarının (yıllık 18.1% ) Indian pazarından (yıllık 16.2% ) daha hızlı büyümesi öngörülüyor.

Yüksek Büyüme Kazançları: 500413 şirketinin kazançlarının artması bekleniyor, ancak önemli ölçüde.

Gelir ve Pazar: 500413 şirketinin gelirinin (yıllık 8% ) Indian pazarından (yıllık 10.7% ) daha yavaş büyümesi öngörülüyor.

Yüksek Büyüme Geliri: 500413 şirketinin gelirinin (yıllık 8% ) yıllık 20% oranından daha yavaş büyümesi öngörülüyor.

Hisse Başına Kazanç Büyüme Tahminleri

Gelecekteki Özkaynak Getirisi

Gelecekteki ROE: 500413 'nin Özsermaye Getirisi'nin 3 yıl içinde düşük olması tahmin ediliyor ( 12.3 %).

Büyüyen şirketleri keşfedin

7D

1Y

7D

1Y

7D

1Y

Şirket Analizi ve Finansal Veri Durumu

VeriSon Güncelleme (UTC saati)
Şirket Analizi2026/05/25 16:20
Gün Sonu Hisse Fiyatı2026/05/25 00:00
Kazançlar2026/03/31
Yıllık Kazançlar2026/03/31

Veri Kaynakları

Şirket analizimizde kullanılan veriler S&P Global Market Intelligence LLC'den alınmıştır. Bu raporu oluşturmak için analiz modelimizde aşağıdaki veriler kullanılmıştır. Veriler normalize edilmiştir, bu da kaynağın mevcut olmasından kaynaklanan bir gecikmeye neden olabilir.

PaketVeriZaman ÇerçevesiÖrnek ABD Kaynağı *
Şirket Finansalları10 yıl
  • Gelir tablosu
  • Nakit akış tablosu
  • Bilanço
Analist Konsensüs Tahminleri+3 yıl
  • Finansal tahminler
  • Analist fiyat hedefleri
Piyasa Fiyatları30 yıl
  • Hisse senedi fiyatları
  • Temettüler, Bölünmeler ve Eylemler
Sahiplik10 yıl
  • En büyük hissedarlar
  • İçeriden öğrenenlerin ticareti
Yönetim10 yıl
  • Liderlik ekibi
  • Yönetim Kurulu
Önemli Gelişmeler10 yıl
  • Şirket duyuruları

* ABD menkul kıymetleri için örnek, ABD dışı için eşdeğer düzenleyici formlar ve kaynaklar kullanılmıştır.

Belirtilmediği sürece tüm finansal veriler yıllık bir döneme dayanmaktadır ancak üç ayda bir güncellenmektedir. Bu, İzleyen On İki Ay (TTM) veya Son On İki Ay (LTM) Verileri olarak bilinir. Daha fazla bilgi edinin.

Analiz Modeli ve Kar Tanesi

Bu raporu oluşturmak için kullanılan analiz modelinin ayrıntılarına GitHub sayfamızdan ulaşabilirsiniz, ayrıca raporlarımızı nasıl kullanacağınızı anlatan kılavuzlarımız ve Youtube'da eğitim videolarımız da bulunmaktadır.

Simply Wall St analiz modelini tasarlayan ve oluşturan dünya standartlarındaki ekip hakkında bilgi edinin.

Endüstri ve Sektör Metrikleri

Sektör ve bölüm metriklerimiz Simply Wall St tarafından her 6 saatte bir hesaplanmaktadır, sürecimizin ayrıntıları Github'da mevcuttur.

Analist Kaynakları

Thomas Cook (India) Limited 6 Bu analistlerden 2, raporumuzun girdisi olarak kullanılan gelir veya kazanç tahminlerini sunmuştur. Analistlerin gönderimleri gün boyunca güncellenmektedir.

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