THOMAS COOK INDIA 2016-17 Annual Report Analysis

Helping You Build Wealth With Honest Research
Since 1996. Try Now

  • MyStocks

MEMBER'S LOGINX

     
Login Failure
   
     
   
     
 
 
 
(Please do not use this option on a public machine)
 
     
 
 
 
  Sign Up | Forgot Password?  

THOMAS COOK INDIA 2016-17 Annual Report Analysis
Wed, 26 Sep

THOMAS COOK INDIA has announced its results for the year ended March 2017. Let us have a look at the detailed performance review of the company during FY16-17.

THOMAS COOK INDIA Income Statement Analysis

  • Operating income during the year rose 40.9% on a year-on-year (YoY) basis.
  • The company's operating profit increased by 74.1% YoY during the fiscal. Operating profit margins witnessed a rise and up at 3.9% in FY17 as against 3.1% in FY16.
  • Depreciation charges and finance costs increased by 39.7% YoY and 42.1% YoY, respectively.
  • Other income grew by 31.8% YoY.
  • Net profit for the year declined by 232.7% YoY.
  • Net profit margins during the year grew from 1.0% in FY16 to 0.9% in FY17.

THOMAS COOK INDIA Income Statement 2016-17

No. of Mths Year Ending12 Mar-16*12 Mar-17*% Change
Net SalesRs m60,93985,88040.9%
Other incomeRs m56975031.8%
Total RevenuesRs m61,50986,63040.8%
Gross profitRs m1,9063,31974.1%
DepreciationRs m60684639.7%
InterestRs m9211,30942.1%
Profit before taxRs m9481,914101.9%
TaxRs m5941,13891.5%
Profit after taxRs m-585777-232.7%
Gross profit margin%3.13.9
Effective tax rate%62.759.5
Net profit margin%-1.00.9
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Company Reports, Regulatory Filings, Equitymaster



THOMAS COOK INDIA Balance Sheet Analysis

  • The company's current liabilities during FY17 stood at Rs 32 billion as compared to Rs 26 billion in FY16, thereby witnessing an increase of 26.2%.
  • Long-term debt stood at Rs 7 billion as compared to Rs 6 billion during FY16, a growth of 29.7%.
  • Current assets rose 30% and stood at Rs 34 billion, while fixed assets rose 36% and stood at Rs 22 billion in FY17.
  • Overall, the total assets and liabilities for FY17 stood at Rs 64 billion as against Rs 50 billion during FY16, thereby witnessing a growth of 30%.

THOMAS COOK INDIA Balance Sheet as on March 2017

No. of Mths Year Ending12 Mar-16*12 Mar-17*% Change
NetworthRs m12,47115,20621.9
 
Current LiabilitiesRs m25,66532,40126.2
Long-term DebtRs m5,6877,37629.7
Total LiabilitiesRs m49,50464,13129.5
 
Current assetsRs m26,55734,45129.7
Fixed AssetsRs m 16,42622,38436.3
Total AssetsRs m49,50464,13129.5
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Company Reports, Regulatory Filings, Equitymaster



THOMAS COOK INDIA Cash Flow Statement Analysis

  • THOMAS COOK INDIA's cash flow from operating activities (CFO) during FY17 stood at Rs 3 billion on a YoY basis.
  • Cash flow from investing activities (CFI) during FY17 stood at Rs -3 billion, an improvement of 58.4% on a YoY basis.
  • Cash flow from financial activities (CFF) during FY17 stood at Rs 2 billion on a YoY basis.
  • Overall, net cash flows for the company during FY17 stood at Rs 2 billion from the Rs 8 billion net cash flows seen during FY16.

THOMAS COOK INDIA Cash Flow Statement 2016-17

ParticularsNo. of months1212% Change
Year EndingMar-16Mar-17
Cash Flow from Operating ActivitiesRs m3,8332,855-25.5%
Cash Flow from Investing ActivitiesRs m-1,683-2,665-
Cash Flow from Financing ActivitiesRs m5,4851,551-71.7%
Net Cash FlowRs m7,6641,779-76.8%
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Company Reports, Regulatory Filings, Equitymaster



Current Valuations for THOMAS COOK INDIA

  • The trailing twelve-month earnings per share (EPS) of the company stands at Rs 2.1, an improvement from the EPS of Rs -1.6 recorded last year.
  • The price to earnings (P/E) ratio, at the current price of Rs 242.3, stands at 33.0 times its trailing twelve months earnings.
  • The price to book value (P/BV) ratio at current price levels stands at 4.9 times, while the price to sales ratio stands at 0.9 times.
  • The company's price to cash flow (P/CF) ratio stood at 55.3 times its end-of-year operating cash flow earnings.

Per Share Data/Valuations

No. of Mths Year Ending12 Mar-16*12 Mar-17*
Sales per share (Unadj.)Rs166.6234.2
TTM Earnings per shareRs-1.62.1
Diluted earnings per shareRs-1.62.1
Price to Cash Flow x4,278.655.3
TTM P/E ratiox32.633.0
Price / Book Value ratiox6.24.9
Market CapRs m88,65389,750
Dividends per share (Unadj.)Rs0.40.4
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Company Reports, Regulatory Filings, Equitymaster



Ratio Analysis for THOMAS COOK INDIA

  • Solvency Ratios
  • Current Ratio: The company's current ratio improved and stood at 1.1x during FY17, from 1.0x during FY16. The current ratio measures the company's ability to pay short-term and long-term obligations.

    Interest Coverage Ratio: The company's interest coverage ratio deteriorated and stood at 2.5x during FY17, from 2.0x during FY16. The interest coverage ratio of a company states how easily a company can pay its interest expense on outstanding debt. A higher ratio is preferable.

  • Profitability Ratios
  • Return on Equity (ROE): The ROE for the company improved and stood at 5.1% during FY17, from -4.7% during FY17. The ROE measures the ability of a firm to generate profits from its shareholders capital in the company.

    Return on Capital Employed (ROCE): The ROCE for the company improved and stood at 14.3% during FY17, from 5.1% during FY16. The ROCE measures the ability of a firm to generate profits from its total capital (shareholder capital plus debt capital) employed in the company.

    Return on Assets (ROA): The ROA of the company improved and stood at 3.3% during FY17, from 0.7% during FY16. The ROA measures how efficiently the company uses its assets to generate earnings.

Key Ratio Analysis

No. of Mths Year Ending12 Mar-16*12 Mar-17*
Current ratiox1.01.1
Debtors’ DaysDays5040
Interest coveragex2.02.5
Debt to equity ratiox0.50.5
Return on assets%0.73.3
Return on equity%-4.75.1
Return on capital employed%5.114.3
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Company Reports, Regulatory Filings, Equitymaster



To see how THOMAS COOK INDIA has performed over the last 5 years, please visit here.

THOMAS COOK INDIA Share Price Performance

Over the last one year, THOMAS COOK INDIA share price has moved up from Rs 240.4 to Rs 242.3, registering a gain of Rs 1.9 or around 0.8%.

Overall, the S&P BSE SENSEX is up 15.8% over the year.

(To know more, check out historical annual results for THOMAS COOK INDIA and quarterly results for THOMAS COOK INDIA)

Equitymaster requests your view! Post a comment on "THOMAS COOK INDIA 2016-17 Annual Report Analysis". Click here!

  

Related Views on News

THOMAS COOK INDIA 2018-19 Annual Report Analysis (Annual Result Update)

Oct 18, 2019 | Updated on Oct 18, 2019

Here's an analysis of the annual report of THOMAS COOK INDIA for 2018-19. It includes a full income statement, balance sheet and cash flow analysis of THOMAS COOK INDIA. Also includes updates on the valuation of THOMAS COOK INDIA.

THOMAS COOK INDIA Announces Quarterly Results (1QFY20); Net Profit Down 74.6% (Quarterly Result Update)

Aug 8, 2019 | Updated on Aug 8, 2019

For the quarter ended June 2019, THOMAS COOK INDIA has posted a net profit of Rs 164 m (down 74.6% YoY). Sales on the other hand came in at Rs 23 bn (up 11.2% YoY). Read on for a complete analysis of THOMAS COOK INDIA's quarterly results.

THOMAS COOK INDIA Announces Quarterly Results (4QFY19); Net Profit Down 125.9% (Quarterly Result Update)

May 29, 2019 | Updated on May 29, 2019

For the quarter ended March 2019, THOMAS COOK INDIA has posted a net profit of Rs 193 m (down 125.9% YoY). Sales on the other hand came in at Rs 14 bn (down 47.0% YoY). Read on for a complete analysis of THOMAS COOK INDIA's quarterly results.

MSTC IPO: Should You Bet on This State-Run E-Commerce Player? (IPO)

Mar 13, 2019

Should you subscribe to the IPO of MSPC Limited?

THOMAS COOK INDIA 2017-18 Annual Report Analysis (Annual Result Update)

Dec 20, 2018 | Updated on Dec 20, 2018

Here's an analysis of the annual report of THOMAS COOK INDIA for 2017-18. It includes a full income statement, balance sheet and cash flow analysis of THOMAS COOK INDIA. Also includes updates on the valuation of THOMAS COOK INDIA.

More Views on News

Most Popular

Bet on These Smallcap Stocks for Success in 2020(Profit Hunter)

Jan 14, 2020

The smallcap rebound finally seems to here... Make sure you aren't too late to make the most of the biggest wealth making opportunity in a decade.

Guess Which Stocks Are Rising at Double the Speed of Sensex(Profit Hunter)

Jan 15, 2020

These stocks can move twice as fast as the Sensex - to take advantage of their money multiplying power get in now as the rally is still just taking shape.. read more to not miss out.

For 1,000%+ Gains, Follow the 8-Year Cycle in the Stock Market(Fast Profits Daily)

Jan 17, 2020

This is how the biggest trading profits are made.

What the Infosys Results Tell Us About the Next Infosys(The 5 Minute Wrapup)

Jan 15, 2020

If you're interested in the next Infosys, I'll tell you where to look.

How to Buy the Best Safe Stocks in 2020(The 5 Minute Wrapup)

Jan 17, 2020

Don't fall for the safe stocks narrative going around in the stock market these days.

More

India's #1 Trader
Reveals His Secrets

Secret To Increasing Your Trading Profits Today
Get our special report, Secret to Increasing Your Trading Profits Today Now!
We will never sell or rent your email id.
Please read our Terms

TRACK THOMAS COOK INDIA

  • Track your investment in THOMAS COOK INDIA with Equitymaster's Portfolio Tracker. Set live price alerts, get research alerts and more. Get access now...
  • Add To MyStocks

MORE ON THOMAS COOK INDIA

THOMAS COOK INDIA - CHOLAMANDALAM INVEST. COMPARISON

COMPARE THOMAS COOK INDIA WITH

MARKET STATS