Nifty

:

24246.70

Sensex

:

79801.43

-82.25 (-0.34%)
-315.06 (-0.39%)

Login

Nifty
Sensex

:
:

24246.70
79801.43

-82.25 (-0.34%)
-315.06 (-0.39%)

TBO Tek Ltd.

Travel Services

Rating :

N/A

BSE: 544174 | NSE: TBOTEK

Watchlist

NSE BSE

1634.15

06-Feb-2025

Open
High
Low
Previous Close

1647.85
1677.55
1625.30
1642.95

Volume
Traded Value (lacs)
52 Week High
52 Week Low

199986
3306.86
2001.00
996.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

11,692.19
53.73
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

10,457.48
N/A
10.39

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
19.53
42.31

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
25.42
50.45

PAT CAGR (%)

10 Years
5 Years
3 Years

-
22.62
81.66

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 18.62 22.65 32.65 43.83
P/E Ratio 83.88 68.94 47.83 35.63
Revenue 1393 1739 2103 2549
EBITDA 258 317 420 559
Net Income 202 244 351 470
ROA 5.5 5 5.7 5.9
P/B Ratio 29.88 14.21 10.87 8.31
ROE 45.68 30.18 28.38 28.5
FCFF 229.28 216 342.7 454.9
FCFF Yield 1.44 1.36 2.16 2.87

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 133.59 124.16 7.60% 141.94 127.93 10.95% 154.37 149.08 3.55% 137.79 123.44 11.63%
Expenses 124.89 106.86 16.87% 126.77 106.81 18.69% 126.96 118.72 6.94% 122.22 108.68 12.46%
EBITDA 8.70 17.30 -49.71% 15.17 21.11 -28.14% 27.41 30.36 -9.72% 15.57 14.77 5.42%
EBIDTM 6.51% 13.94% 10.69% 16.50% 17.75% 20.37% 11.30% 11.96%
Other Income 12.48 7.94 57.18% 8.36 2.52 231.75% 10.32 3.82 170.16% 6.84 3.97 72.29%
Interest 1.74 1.99 -12.56% 1.78 1.92 -7.29% 1.98 1.72 15.12% 2.41 1.70 41.76%
Depreciation 4.23 4.97 -14.89% 4.14 4.73 -12.47% 4.40 4.34 1.38% 5.35 4.29 24.71%
PBT 15.22 18.28 -16.74% 17.61 16.98 3.71% 31.35 20.01 56.67% 7.95 12.75 -37.65%
Tax 3.86 4.62 -16.45% 4.04 4.37 -7.55% 8.05 4.89 64.62% 2.17 3.13 -30.67%
PAT 11.36 13.66 -16.84% 13.57 12.62 7.53% 23.30 15.13 54.00% 5.78 9.62 -39.92%
PATM 8.50% 11.00% 9.56% 9.86% 15.09% 10.15% 4.19% 7.79%
EPS 1.05 1.26 -16.67% 1.25 1.16 7.76% 2.15 1.39 54.68% 0.53 0.89 -40.45%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 422.19 326.86 29.17% 450.69 352.33 27.92% 418.46 344.56 21.45% 369.07 281.41 31.15%
Expenses 366.90 270.77 35.50% 367.79 282.62 30.14% 339.82 277.67 22.38% 304.57 245.43 24.10%
EBITDA 55.29 56.09 -1.43% 82.91 69.71 18.94% 78.64 66.89 17.57% 64.50 35.98 79.27%
EBIDTM 13.10% 17.16% 18.39% 19.79% 18.79% 19.41% 17.48% 12.79%
Other Income 16.57 11.76 40.90% 7.03 0.73 863.01% 15.45 3.32 365.36% 7.92 5.78 37.02%
Interest 5.71 2.84 101.06% 5.95 1.83 225.14% 6.22 1.86 234.41% 4.12 1.79 130.17%
Depreciation 12.93 8.10 59.63% 12.71 6.85 85.55% 12.36 6.20 99.35% 15.01 6.85 119.12%
PBT 56.94 56.91 0.05% 71.27 62.27 14.45% 75.52 54.45 38.70% 53.29 33.52 58.98%
Tax 6.97 6.12 13.89% 11.19 6.18 81.07% 14.60 7.15 104.20% 6.89 5.31 29.76%
PAT 49.98 50.79 -1.59% 60.09 56.08 7.15% 60.92 47.30 28.79% 46.39 28.21 64.45%
PATM 11.84% 15.54% 13.33% 15.92% 14.56% 13.73% 12.57% 10.03%
EPS 4.60 4.93 -6.69% 5.53 5.41 2.22% 5.61 4.59 22.22% 4.47 2.57 73.93%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 21
Net Sales 567.69 538.96 475.96 102.17 Net Sales Growth 8.21% 13.24% 365.85% Cost Of Goods Sold 0.00 0.00 0.00 0.00 Gross Profit 567.69 538.96 475.96 102.17 GP Margin 100.00% 100% 100% 100% Total Expenditure 500.84 446.85 386.38 103.88 Power & Fuel Cost - 1.15 1.07 0.47 % Of Sales - 0.21% 0.22% 0.46% Employee Cost - 166.00 143.83 44.76 % Of Sales - 30.80% 30.22% 43.81% Manufacturing Exp. - 224.55 164.35 40.15 % Of Sales - 41.66% 34.53% 39.30% General & Admin Exp. - 43.73 56.11 11.23 % Of Sales - 8.11% 11.79% 10.99% Selling & Distn. Exp. - 5.67 6.96 0.47 % Of Sales - 1.05% 1.46% 0.46% Miscellaneous Exp. - 5.74 14.05 6.79 % Of Sales - 1.07% 2.95% 6.65% EBITDA 66.85 92.11 89.58 -1.71 EBITDA Margin 11.78% 17.09% 18.82% -1.67% Other Income 38.00 21.12 10.87 27.48 Interest 7.91 12.58 10.78 1.59 Depreciation 18.12 22.63 19.82 10.68 PBT 72.13 78.03 69.86 13.51 Tax 18.12 16.04 18.16 4.21 Tax Rate 25.12% 25.37% 25.99% 31.16% PAT 54.01 47.18 51.70 9.30 PAT before Minority Interest 54.01 47.18 51.70 9.30 Minority Interest 0.00 0.00 0.00 0.00 PAT Margin 9.51% 8.75% 10.86% 9.10% PAT Growth 5.84% -8.74% 455.91% EPS 4.97 4.34 4.76 0.86

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Net Sales 1,660.41 1,392.82 1,064.59 483.27 141.81 570.79 Net Sales Growth 27.22% 30.83% 120.29% 240.79% -75.16% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 1,660.41 1,392.82 1,064.59 483.27 141.81 570.79 GP Margin 100.00% 100% 100% 100% 100% 100% Total Expenditure 1,379.08 1,121.99 866.29 448.14 163.22 483.52 Power & Fuel Cost - 1.31 1.15 0.61 0.49 0.68 % Of Sales - 0.09% 0.11% 0.13% 0.35% 0.12% Employee Cost - 277.34 228.40 133.07 59.59 100.50 % Of Sales - 19.91% 21.45% 27.54% 42.02% 17.61% Manufacturing Exp. - 470.73 331.95 196.69 35.97 249.64 % Of Sales - 33.80% 31.18% 40.70% 25.36% 43.74% General & Admin Exp. - 325.63 257.02 99.71 54.53 101.59 % Of Sales - 23.38% 24.14% 20.63% 38.45% 17.80% Selling & Distn. Exp. - 29.84 29.45 5.30 1.41 12.70 % Of Sales - 2.14% 2.77% 1.10% 0.99% 2.22% Miscellaneous Exp. - 17.13 18.32 12.86 11.85 19.57 % Of Sales - 1.23% 1.72% 2.66% 8.36% 3.43% EBITDA 281.34 270.83 198.30 35.13 -21.41 87.27 EBITDA Margin 16.94% 19.44% 18.63% 7.27% -15.10% 15.29% Other Income 46.97 28.28 21.18 28.66 34.74 17.55 Interest 22.00 19.09 14.24 6.64 2.47 4.79 Depreciation 53.01 45.91 33.89 15.68 11.12 11.85 PBT 257.02 234.11 171.35 41.46 -0.26 88.17 Tax 39.65 26.34 25.70 12.32 4.61 15.25 Tax Rate 15.43% 11.61% 14.75% 24.98% -15.61% 17.30% PAT 217.38 202.14 144.25 33.72 -34.14 72.93 PAT before Minority Interest 217.61 200.57 148.49 33.72 -34.14 72.93 Minority Interest 0.23 1.57 -4.24 0.00 0.00 0.00 PAT Margin 13.09% 14.51% 13.55% 6.98% -24.07% 12.78% PAT Growth 19.19% 40.13% 327.79% - - EPS 20.02 18.61 13.28 3.10 -3.14 6.72

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 21
Shareholder's Funds 315.51 258.61 179.43 Share Capital 10.42 10.42 1.90 Total Reserves 292.80 242.81 177.54 Non-Current Liabilities 57.63 53.48 11.67 Secured Loans 0.00 0.00 0.00 Unsecured Loans 1.49 2.93 0.00 Long Term Provisions 8.98 7.20 5.25 Current Liabilities 654.65 566.64 248.88 Trade Payables 379.90 301.03 69.09 Other Current Liabilities 166.26 175.62 128.81 Short Term Borrowings 0.00 0.00 0.00 Short Term Provisions 108.49 89.99 50.98 Total Liabilities 1,027.79 878.73 439.98 Net Block 80.70 72.13 20.78 Gross Block 145.50 117.69 41.88 Accumulated Depreciation 64.80 45.56 21.11 Non Current Assets 104.29 102.19 43.53 Capital Work in Progress 1.54 0.00 0.46 Non Current Investment 17.62 16.12 16.12 Long Term Loans & Adv. 3.81 13.03 0.85 Other Non Current Assets 0.62 0.92 5.32 Current Assets 923.50 776.54 396.44 Current Investments 0.00 0.20 0.12 Inventories 0.00 0.00 0.00 Sundry Debtors 350.35 309.69 47.67 Cash & Bank 355.68 277.33 232.44 Other Current Assets 217.47 40.49 24.84 Short Term Loans & Adv. 167.29 148.83 91.37 Net Current Assets 268.85 209.90 147.57 Total Assets 1,027.79 878.73 439.97

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Shareholder's Funds 544.81 340.29 231.90 204.07 240.34 Share Capital 10.42 10.42 10.42 1.90 1.90 Total Reserves 522.11 324.50 221.14 202.18 238.44 Non-Current Liabilities 244.23 64.18 60.66 14.13 31.30 Secured Loans 133.59 0.00 0.00 0.00 0.00 Unsecured Loans 1.49 5.62 2.69 0.00 0.00 Long Term Provisions 13.76 10.89 8.44 7.59 6.87 Current Liabilities 4,157.33 2,220.96 1,035.16 402.83 570.81 Trade Payables 3,603.32 1,802.96 727.34 173.19 285.48 Other Current Liabilities 431.76 324.71 238.13 176.38 230.60 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 122.25 93.29 69.69 53.26 54.73 Total Liabilities 4,946.37 2,622.34 1,327.72 621.03 842.45 Net Block 348.98 135.89 92.17 22.72 34.80 Gross Block 443.65 193.73 124.42 44.65 46.60 Accumulated Depreciation 94.67 57.84 32.26 21.94 11.79 Non Current Assets 369.45 140.01 97.61 37.53 39.17 Capital Work in Progress 13.87 0.00 0.17 8.60 3.53 Non Current Investment 2.03 0.03 0.08 0.03 0.02 Long Term Loans & Adv. 3.83 3.01 5.19 0.86 0.82 Other Non Current Assets 0.73 1.08 0.00 5.32 0.00 Current Assets 4,576.91 2,482.31 1,230.11 583.49 803.28 Current Investments 0.00 0.20 0.14 0.12 0.10 Inventories 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 3,306.70 1,566.16 531.09 120.20 303.34 Cash & Bank 854.08 661.29 504.27 332.36 288.17 Other Current Assets 416.12 60.98 18.49 3.80 211.67 Short Term Loans & Adv. 336.71 193.69 176.11 127.00 201.30 Net Current Assets 419.58 261.36 194.96 180.66 232.47 Total Assets 4,946.36 2,622.32 1,327.72 621.02 842.45

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 21
Cash From Operating Activity 99.03 30.82 42.66 PBT 63.22 69.86 13.51 Adjustment 30.91 24.00 -8.15 Changes in Working Capital 29.55 -45.16 40.69 Cash after chg. in Working capital 123.68 48.71 46.05 Interest Paid 0.00 0.00 0.00 Tax Paid -24.65 -17.88 -3.39 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -22.79 1.81 -26.53 Net Fixed Assets -29.35 -75.35 Net Investments -1.30 -0.08 Others 7.86 77.24 Cash from Financing Activity -12.70 -12.96 -5.06 Net Cash Inflow / Outflow 63.54 19.67 11.07 Opening Cash & Equivalents 214.51 194.84 160.17 Closing Cash & Equivalent 278.05 214.51 171.24

Description Mar 24 Mar 23 Mar 21
Cash From Operating Activity 226.50 237.40 49.65 PBT 226.91 174.19 -29.53 Adjustment 41.30 30.20 -11.91 Changes in Working Capital -15.24 55.80 94.96 Cash after chg. in Working capital 252.98 260.20 53.52 Interest Paid 0.00 0.00 0.00 Tax Paid -26.48 -22.80 -3.87 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -157.28 -106.17 -25.94 Net Fixed Assets -29.35 -75.35 Net Investments -1.30 -0.08 Others -126.63 -30.74 Cash from Financing Activity 115.29 -14.05 -5.11 Net Cash Inflow / Outflow 184.51 117.17 18.60 Opening Cash & Equivalents 563.39 424.89 252.19 Closing Cash & Equivalent 751.49 563.39 269.10

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 21
Book Value (Rs.) 29.09 24.29 17.22 ROA 4.95% 6.50% 1.91% ROE 16.96% 22.72% 5.33% ROCE 26.20% 34.57% 8.65% Fixed Asset Turnover 4.10 4.22 2.34 Receivable days 223.50 197.40 360.23 Inventory Days 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 Cash Conversion Cycle 223.50 197.40 360.23 Total Debt/Equity 0.00 0.01 0.00 Interest Cover 6.02 7.48 9.50

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Book Value (Rs.) 51.09 32.13 22.21 19.58 1268.27 ROA 5.30% 7.52% 3.46% -4.67% 8.56% ROE 46.24% 52.42% 15.48% -15.37% 36.35% ROCE 47.93% 64.84% 24.02% -12.18% 46.33% Fixed Asset Turnover 4.37 6.69 5.72 3.11 11.92 Receivable days 638.49 359.53 245.95 545.09 218.41 Inventory Days 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 0.00 Cash Conversion Cycle 638.49 359.53 245.95 545.09 218.41 Total Debt/Equity 0.25 0.02 0.01 0.00 0.00 Interest Cover 12.88 13.24 7.93 -10.97 19.39

Top Investors:

general atlantic singapore tbo pte. ltd

augusta tbo (singapore) pte. ltd.

nippon life india trustee ltd-a/c nippon india small cap fund

sbi technology opportunities fund

tbo korea holdings limited

icici prudential india opportunities fund

tbo employees benefit trust

government pension fund global

the master trust bank of japan, ltd. as trustee of hsbc india infrastructure equity mother fund

invesco india equity fund

Annual Reports:

News Update:

TBO Tek launches news app ‘TravelBytes’ for travel agents
19th Feb 2025, 15:57 PM

The app will provide curated travel industry content, including market insights, policy updates, and expert opinions
Read More
TBO Tek - Quarterly Results
12th Feb 2025, 15:36 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback