Nifty

:

23851.65

Sensex

:

78553.20

414.45 (1.77%)
1508.91 (1.96%)

Login

Nifty
Sensex

:
:

23851.65
78553.20

414.45 (1.77%)
1508.91 (1.96%)

Thomas Scott (India) Ltd.

Retailing

Rating :

N/A

BSE: 533941 | NSE: THOMASCOTT

Watchlist

NSE BSE

494.00

06-Feb-2025

Open
High
Low
Previous Close

492.95
494.00
470.50
470.50

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

53009
261.27
509.00
185.59

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

466.06
41.52
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

484.55
N/A
6.29

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

17.74
33.21
41.34

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
58.59

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
151.48

P:E (Median)

8 Years
5 Years
3 Years

10.48
19.49
28.84

P:BV (Average)

8 Years
5 Years
3 Years

3.31
3.40
4.83

EV:EBITDA (Average)

8 Years
5 Years
3 Years

18.02
20.15
19.00

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 45.40 21.65 109.70% 40.67 22.97 77.06% 27.34 19.08 43.29% 25.71 23.91 7.53%
Expenses 39.85 20.06 98.65% 36.37 19.68 84.81% 24.43 17.19 42.12% 21.42 20.54 4.28%
EBITDA 5.55 1.59 249.06% 4.30 3.30 30.30% 2.91 1.89 53.97% 4.29 3.38 26.92%
EBIDTM 12.22% 7.32% 10.58% 14.36% 10.65% 9.90% 16.71% 14.11%
Other Income 0.19 1.68 -88.69% 0.52 0.00 0 0.00 0.03 -100.00% 0.19 0.02 850.00%
Interest 0.55 0.60 -8.33% 0.49 0.61 -19.67% 0.25 0.53 -52.83% 0.06 0.56 -89.29%
Depreciation 0.69 0.26 165.38% 0.76 0.25 204.00% 0.53 0.23 130.43% 0.43 0.21 104.76%
PBT 4.49 2.41 86.31% 3.57 2.44 46.31% 2.13 1.15 85.22% 3.99 2.62 52.29%
Tax 1.49 0.02 7,350.00% 0.74 -0.03 - 0.74 0.00 0 -0.01 -0.07 -
PAT 3.00 2.40 25.00% 2.83 2.48 14.11% 1.39 1.15 20.87% 4.00 2.68 49.25%
PATM 6.62% 11.07% 6.97% 10.78% 5.07% 6.03% 15.56% 11.22%
EPS 2.37 1.89 25.40% 2.23 1.95 14.36% 1.09 0.91 19.78% 3.15 2.11 49.29%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 139.12 91.26 62.80 32.32 21.46 21.76 21.62 20.46 17.40 13.43 17.82 Net Sales Growth 58.79% 45.32% 94.31% 50.61% -1.38% 0.65% 5.67% 17.59% 29.56% -24.64% Cost Of Goods Sold 85.16 62.31 46.28 18.77 17.75 18.74 19.27 17.25 13.30 12.02 16.16 Gross Profit 53.96 28.95 16.52 13.55 3.71 3.01 2.35 3.20 4.10 1.40 1.67 GP Margin 38.79% 31.72% 26.31% 41.92% 17.29% 13.83% 10.87% 15.64% 23.56% 10.42% 9.37% Total Expenditure 122.07 78.52 58.13 31.05 20.66 22.59 22.16 20.65 16.76 15.31 21.21 Power & Fuel Cost - 0.44 0.30 0.15 0.10 0.12 0.04 0.02 0.03 0.03 0.03 % Of Sales - 0.48% 0.48% 0.46% 0.47% 0.55% 0.19% 0.10% 0.17% 0.22% 0.17% Employee Cost - 7.98 6.22 3.31 1.15 2.06 1.22 1.31 1.20 0.99 1.02 % Of Sales - 8.74% 9.90% 10.24% 5.36% 9.47% 5.64% 6.40% 6.90% 7.37% 5.72% Manufacturing Exp. - 0.63 0.31 6.03 0.20 0.30 0.36 0.00 0.01 0.00 0.01 % Of Sales - 0.69% 0.49% 18.66% 0.93% 1.38% 1.67% 0% 0.06% 0% 0.06% General & Admin Exp. - 2.93 1.90 1.11 0.89 0.80 0.79 0.99 1.32 1.39 1.65 % Of Sales - 3.21% 3.03% 3.43% 4.15% 3.68% 3.65% 4.84% 7.59% 10.35% 9.26% Selling & Distn. Exp. - 3.29 2.80 1.61 0.56 0.55 0.48 1.06 0.90 0.75 1.12 % Of Sales - 3.61% 4.46% 4.98% 2.61% 2.53% 2.22% 5.18% 5.17% 5.58% 6.29% Miscellaneous Exp. - 0.94 0.33 0.05 0.00 0.01 0.00 0.01 0.00 0.13 1.12 % Of Sales - 1.03% 0.53% 0.15% 0% 0.05% 0% 0.05% 0% 0.97% 6.90% EBITDA 17.05 12.74 4.67 1.27 0.80 -0.83 -0.54 -0.19 0.64 -1.88 -3.39 EBITDA Margin 12.26% 13.96% 7.44% 3.93% 3.73% -3.81% -2.50% -0.93% 3.68% -14.00% -19.02% Other Income 0.90 0.22 0.02 0.14 0.09 0.01 0.00 0.02 0.04 0.15 0.10 Interest 1.35 1.80 1.03 0.43 0.69 0.79 0.57 0.40 0.12 0.00 0.01 Depreciation 2.41 1.17 0.67 0.29 0.28 0.28 0.05 0.02 0.02 0.04 0.09 PBT 14.18 10.00 2.98 0.70 -0.08 -1.89 -1.16 -0.60 0.55 -1.77 -3.39 Tax 2.96 -0.02 0.10 0.07 0.03 0.05 0.06 0.15 0.07 0.00 0.00 Tax Rate 20.87% -0.20% 3.36% 10.00% -37.50% -2.65% -5.17% -25.00% 12.73% 0.00% 0.00% PAT 11.22 10.02 2.88 0.63 -0.11 -1.93 -1.22 -0.74 0.48 -1.77 -3.39 PAT before Minority Interest 11.22 10.02 2.88 0.63 -0.11 -1.93 -1.22 -0.74 0.48 -1.77 -3.39 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 8.06% 10.98% 4.59% 1.95% -0.51% -8.87% -5.64% -3.62% 2.76% -13.18% -19.02% PAT Growth 28.82% 247.92% 357.14% - - - - - - - EPS 8.83 7.89 2.27 0.50 -0.09 -1.52 -0.96 -0.58 0.38 -1.39 -2.67

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 50.69 14.34 10.25 4.02 4.12 6.05 7.27 8.01 6.90 8.68 Share Capital 9.80 6.36 5.51 3.39 3.39 3.39 3.39 3.39 3.39 3.39 Total Reserves 32.48 6.82 3.17 0.63 0.73 2.66 3.88 4.62 3.51 5.29 Non-Current Liabilities 1.39 16.07 -0.03 -0.17 -0.22 -0.28 -0.36 -0.51 0.04 0.05 Secured Loans 1.23 0.48 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.29 0.22 0.18 0.10 0.09 0.07 0.05 0.04 0.04 0.05 Current Liabilities 16.70 37.59 35.02 32.32 21.33 16.53 12.90 8.20 5.87 5.25 Trade Payables 10.84 27.78 34.81 28.01 14.89 11.04 8.82 6.10 5.83 5.10 Other Current Liabilities 0.56 5.43 0.15 0.09 0.10 0.09 0.05 0.02 0.03 0.14 Short Term Borrowings 4.43 3.98 0.03 4.20 6.33 5.38 4.01 2.06 0.00 0.00 Short Term Provisions 0.87 0.41 0.03 0.01 0.01 0.02 0.02 0.01 0.02 0.01 Total Liabilities 68.78 68.00 45.24 36.17 25.23 22.30 19.81 15.70 12.81 13.98 Net Block 7.87 4.17 1.95 1.45 1.30 1.10 0.09 0.05 0.07 0.11 Gross Block 10.91 6.04 3.19 2.45 2.01 1.56 0.50 0.44 0.44 0.44 Accumulated Depreciation 3.04 1.87 1.24 1.00 0.72 0.46 0.41 0.39 0.37 0.33 Non Current Assets 8.96 5.04 2.32 1.55 1.35 1.15 0.11 0.07 0.09 0.13 Capital Work in Progress 0.25 0.64 0.34 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.83 0.23 0.03 0.10 0.06 0.05 0.02 0.02 0.02 0.02 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 59.83 62.96 42.93 34.62 23.88 21.15 19.70 15.62 12.72 13.84 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 29.28 25.07 18.10 9.60 6.11 4.82 4.71 4.51 5.88 6.93 Sundry Debtors 24.34 25.62 16.99 21.16 14.36 12.99 11.96 7.94 3.74 3.79 Cash & Bank 0.41 6.80 3.17 0.17 0.05 0.10 0.04 0.24 0.15 0.13 Other Current Assets 5.80 0.07 0.06 0.02 3.36 3.24 2.98 2.95 2.96 3.00 Short Term Loans & Adv. 5.69 5.40 4.60 3.67 3.35 3.23 2.98 2.94 2.95 2.99 Net Current Assets 43.13 25.37 7.91 2.30 2.55 4.62 6.80 7.42 6.85 8.60 Total Assets 68.79 68.00 45.25 36.17 25.23 22.30 19.81 15.69 12.81 13.97

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -8.40 -18.42 3.13 3.37 0.26 0.31 -1.71 -1.87 0.02 -0.98 PBT 10.00 2.98 0.70 -0.08 -1.89 -1.16 -0.60 0.55 -1.77 -3.39 Adjustment 2.89 1.65 0.72 0.97 1.06 0.61 0.40 0.12 0.03 0.08 Changes in Working Capital -21.29 -23.06 1.71 2.48 1.09 0.85 -1.52 -2.54 1.75 2.32 Cash after chg. in Working capital -8.40 -18.42 3.13 3.37 0.26 0.31 -1.71 -1.87 0.02 -0.98 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 1.90 -6.81 -1.13 -0.43 -0.48 -1.06 -0.04 0.02 0.00 0.00 Net Fixed Assets -4.48 -3.15 -1.08 -0.44 -0.45 -1.06 -0.06 0.00 0.00 0.13 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 6.38 -3.66 -0.05 0.01 -0.03 0.00 0.02 0.02 0.00 -0.13 Cash from Financing Activity 6.48 25.23 1.00 -2.81 0.16 0.80 1.55 1.94 0.00 0.00 Net Cash Inflow / Outflow -0.01 0.01 3.00 0.12 -0.05 0.06 -0.20 0.09 0.02 -0.98 Opening Cash & Equivalents 0.05 0.05 0.17 0.05 0.10 0.04 0.24 0.15 0.13 1.11 Closing Cash & Equivalent 0.05 0.05 3.17 0.17 0.05 0.10 0.04 0.24 0.15 0.13

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 43.16 20.73 15.75 11.86 12.16 17.86 21.44 23.63 20.36 25.59 ROA 14.65% 5.09% 1.54% -0.37% -8.14% -5.78% -4.19% 3.40% -13.24% -19.30% ROE 36.15% 26.34% 9.90% -2.81% -38.02% -18.27% -9.74% 6.50% -22.76% -32.65% ROCE 31.24% 27.47% 12.17% 6.53% -10.04% -5.17% -1.87% 7.91% -22.74% -32.59% Fixed Asset Turnover 11.45 13.99 11.46 9.62 12.19 21.03 43.36 39.25 30.29 35.08 Receivable days 93.98 120.46 215.44 302.06 229.42 210.62 177.47 122.40 102.29 142.39 Inventory Days 102.26 122.04 156.40 133.62 91.67 80.47 82.26 108.93 174.16 140.62 Payable days 113.11 246.86 610.69 441.03 212.06 167.73 136.66 154.38 155.82 131.64 Cash Conversion Cycle 83.13 -4.36 -238.85 -5.35 109.04 123.37 123.07 76.95 120.63 151.37 Total Debt/Equity 0.14 0.35 0.00 1.05 1.54 0.89 0.55 0.26 0.00 0.00 Interest Cover 6.55 3.88 2.62 0.88 -1.39 -1.03 -0.50 5.52 -1768.35 -589.72

Top Investors:

ashish rameshchandra kacholia

suresh kumar agarwal

niveshaay hedgehogs fund

kiran navinchandra asher

Annual Reports:

News Update:

Thomas Scott - Quarterly Results
12th Feb 2025, 20:36 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