X

Sign up for Equitymaster's free daily newsletter, The 5 Minute WrapUp and get access to our latest Multibagger guide (2018 Edition) on picking money-making stocks.

This is an entirely free service. No payments are to be made.


Download Now Subscribe to our free daily e-letter, The 5 Minute WrapUp and get this complimentary report.
We hate spam as much as you do. Check out our Privacy Policy and Terms Of Use.
Compare THOMAS COOK INDIA with Motilal Oswal - Equitymaster

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 vs MOTILAL OSWAL - Comparison Results

THOMAS COOK INDIA    Change

Thomas Cook India (TCIL) offers a broad spectrum of leisure travel related services such as package tours, currency exchange and travel insurance as well as hotel and flight reservations. TCIL has been present in India for 128 years. In 2006, the com... More

MOTILAL OSWAL 
   Change

Motilal Oswal Financial Services (MOFSL) derives a significant portion of its revenues from equity broking (69% in FY12) for both retail and institutional clients. Accordingly, its revenues and profits are dependent on favourable capital market condi... More

DO YOU LIKE THESE REPORTS? TELL US!

Current Valuations

    THOMAS COOK INDIA MOTILAL OSWAL THOMAS COOK INDIA/
MOTILAL OSWAL
 
P/E (TTM) x 48.0 23.3 206.0% View Chart
P/BV x 4.7 8.8 53.3% View Chart
Dividend Yield % 0.1 0.4 33.7%  

Financials

 THOMAS COOK INDIA   MOTILAL OSWAL
EQUITY SHARE DATA
    THOMAS COOK INDIA
Mar-17
MOTILAL OSWAL
Mar-16
THOMAS COOK INDIA/
MOTILAL OSWAL
5-Yr Chart
Click to enlarge
High Rs238364 65.4%   
Low Rs166239 69.4%   
Sales per share (Unadj.) Rs234.274.2 315.6%  
Earnings per share (Unadj.) Rs2.111.9 17.8%  
Cash flow per share (Unadj.) Rs4.414.4 30.8%  
Dividends per share (Unadj.) Rs0.383.50 10.9%  
Dividend yield (eoy) %0.21.2 16.2%  
Book value per share (Unadj.) Rs41.5101.0 41.0%  
Shares outstanding (eoy) m366.76142.17 258.0%   
Bonus/Rights/Conversions ESOPPF-  
Price / Sales ratio x0.94.1 21.2%   
Avg P/E ratio x95.325.3 376.4%  
P/CF ratio (eoy) x45.621.0 217.3%  
Price / Book Value ratio x4.93.0 163.3%  
Dividend payout %17.929.4 61.0%   
Avg Mkt Cap Rs m74,04942,829 172.9%   
No. of employees `0002.3NA 14,281.3%   
Total wages/salary Rs m40,5392,510 1,615.4%   
Avg. sales/employee Rs Th37,584.2659,312.5 5.7%   
Avg. wages/employee Rs Th17,741.3156,843.8 11.3%   
Avg. net profit/employee Rs Th339.9105,675.0 0.3%   
INCOME DATA
Net Sales Rs m85,88010,549 814.1%  
Other income Rs m750247 303.8%   
Total revenues Rs m86,63010,796 802.4%   
Gross profit Rs m3,3194,086 81.2%  
Depreciation Rs m846349 242.2%   
Interest Rs m1,3091,738 75.3%   
Profit before tax Rs m1,9142,245 85.2%   
Minority Interest Rs m0-26 0.0%   
Prior Period Items Rs m183 1.6%   
Extraordinary Inc (Exp) Rs m00-   
Tax Rs m1,138612 185.9%   
Profit after tax Rs m7771,691 45.9%  
Gross profit margin %3.938.7 10.0%  
Effective tax rate %59.527.3 218.2%   
Net profit margin %0.916.0 5.6%  
BALANCE SHEET DATA
Current assets Rs m34,45115,621 220.5%   
Current liabilities Rs m32,40119,116 169.5%   
Net working cap to sales %2.4-33.1 -7.2%  
Current ratio x1.10.8 130.1%  
Inventory Days Days00-  
Debtors Days Days40246 16.2%  
Net fixed assets Rs m22,3842,921 766.2%   
Share capital Rs m367142 257.9%   
"Free" reserves Rs m14,84012,838 115.6%   
Net worth Rs m15,20614,365 105.9%   
Long term debt Rs m7,37617,000 43.4%   
Total assets Rs m64,13150,906 126.0%  
Interest coverage x2.52.3 107.4%   
Debt to equity ratio x0.51.2 41.0%  
Sales to assets ratio x1.30.2 646.2%   
Return on assets %3.36.7 48.3%  
Return on equity %5.111.8 43.4%  
Return on capital %14.312.9 110.8%  
Exports to sales %00-   
Imports to sales %00-   
Exports (fob) Rs mNANA-   
Imports (cif) Rs mNANA-   
Fx inflow Rs m3330-   
Fx outflow Rs m1250-   
Net fx Rs m2080-   
CASH FLOW
From Operations Rs m2,855-11,610 -24.6%  
From Investments Rs m-2,665-3,799 70.1%  
From Financial Activity Rs m1,55116,372 9.5%  
Net Cashflow Rs m1,779963 184.8%  

Share Holding

Indian Promoters % 0.0 74.1 -  
Foreign collaborators % 75.0 0.0 -  
Indian inst/Mut Fund % 0.2 7.5 2.7%  
FIIs % 12.4 5.3 234.0%  
ADR/GDR % 0.0 0.0 -  
Free float % 12.4 13.1 94.7%  
Shareholders   34,019 11,283 301.5%  
Pledged promoter(s) holding % 0.0 0.0 -  
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster

Compare THOMAS COOK INDIA With:   REPCO HOME  TALWALKARS BETTER VAL.  INDOCO REMEDIES  CCL INTERNATIONAL  COX & KINGS  



Today's Market

Sensex Cuts Losses; TCS Up 3%(Closing)

After opening the day in red, share markets in India witnessed volatile trading activity throughout the day but clawed back some gains in the final hours of the trading window.

Related Views on News

MOTILAL OSWAL Announces Quarterly Results (4QFY18); Net Profit Up 64.0%

May 23, 2018 | Updated on May 23, 2018

For the quarter ended March 2018, MOTILAL OSWAL has posted a net profit of Rs 1 bn (up 64.0% YoY). Sales on the other hand came in at Rs 8 bn (up 45.5% YoY). Read on for a complete analysis of MOTILAL OSWAL's quarterly results.

Hindustan Aeronautics IPO: Yet Another Play on India's Defence Sector (IPO)

Mar 14, 2018

Should you apply for the IPO of state-run military aircraft maker Hindustan Aeronautics?

Bharat Dynamics IPO: Worth Betting on Defence Manufacturing? (IPO)

Mar 12, 2018

Should you apply for the IPO of Bharat Dynamics, India's first state-owned missile manufacturer?

Apollo Micro Systems Ltd. (IPO)

Jan 9, 2018

Should you subscribe to the IPO of Apollo Micro Systems Ltd?

Khadim India Ltd. (IPO)

Oct 31, 2017

Should you subscribe to the IPO of Khadim India Ltd?

More Views on News

Most Popular

After Vakrangee and Manpasand, More Auditors May Soon Resign. To Protect Your Wealth, Avoid these Stocks(The 5 Minute Wrapup)

Jun 8, 2018

The change in auditing regulations can bring a big change in corporate governance behaviour in the mid and small-cap space.

Should You Get out of Small Caps Now... Before the Fall Worsens(Profit Hunter)

Jun 6, 2018

An almost zero-loss strategy that works best when markets correct. Don't let the current volatility overwhelm you. Focus on the fundamentals and long term, and buy stocks where quality meets value.

Why Bank-Mergers Continue to Remain a Bad Idea(Vivek Kaul's Diary)

Jun 5, 2018

A newsreport suggests that the government plans to merge four public sector banks. We think it's a bad idea.

Has the Market Bottomed Out?(Sector Info)

Jun 11, 2018

The yield spread is an effective barometer that can indicate the direction the markets are headed.

Is Data Pointing Towards a Revival in the FMCG Sector?(Sector Info)

Jun 8, 2018

After several quarters of stress in the aftermath of demonetisation and the rollout of GST, this data is pointing towards revival in the India's rural FMCG industry.

More

Small Investments
BIG Returns

Zero To Millions Guide 2018
Get our special report, Zero To Millions
(2018 Edition) Now!
We will never sell or rent your email id.
Please read our Terms

THOMAS COOK INDIA SHARE PRICE


Jun 15, 2018 (Close)

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 5-YR ANALYSIS

COMPARE THOMAS COOK INDIA WITH

MARKET STATS