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 -464.2 28.6 - View Chart
P/BV x 0.7 4.0 16.6% View Chart
Dividend Yield % 0.2 0.7 33.9%  

Financials

 THOMAS COOK INDIA   MOTILAL OSWAL
EQUITY SHARE DATA
    THOMAS COOK INDIA
Mar-18
MOTILAL OSWAL
Mar-18
THOMAS COOK INDIA/
MOTILAL OSWAL
5-Yr Chart
Click to enlarge
High Rs2921,585 18.4%   
Low Rs202734 27.5%   
Sales per share (Unadj.) Rs303.8189.4 160.4%  
Earnings per share (Unadj.) Rs165.638.7 427.9%  
Cash flow per share (Unadj.) Rs169.341.3 410.1%  
Dividends per share (Unadj.) Rs0.384.50 8.4%  
Dividend yield (eoy) %0.20.4 39.6%  
Book value per share (Unadj.) Rs234.2156.4 149.8%  
Shares outstanding (eoy) m370.21145.08 255.2%   
Bonus/Rights/Conversions ESOPESOS-  
Price / Sales ratio x0.86.1 13.3%   
Avg P/E ratio x1.530.0 5.0%  
P/CF ratio (eoy) x1.528.1 5.2%  
Price / Book Value ratio x1.17.4 14.2%  
Dividend payout %0.211.6 2.0%   
Avg Mkt Cap Rs m91,442168,228 54.4%   
No. of employees `0002.4NA 15,137.5%   
Total wages/salary Rs m53,0225,001 1,060.2%   
Avg. sales/employee Rs Th46,442.41,717,468.8 2.7%   
Avg. wages/employee Rs Th21,891.9312,581.3 7.0%   
Avg. net profit/employee Rs Th25,315.4350,962.5 7.2%   
INCOME DATA
Net Sales Rs m112,48327,480 409.3%  
Other income Rs m1,338217 615.9%   
Total revenues Rs m113,82227,697 411.0%   
Gross profit Rs m4,00512,779 31.3%  
Depreciation Rs m1,367375 364.7%   
Interest Rs m1,4904,956 30.1%   
Profit before tax Rs m2,4877,666 32.4%   
Minority Interest Rs m0-98 0.0%   
Prior Period Items Rs m16791 184.7%   
Extraordinary Inc (Exp) Rs m58,2550-   
Tax Rs m-4062,043 -19.8%   
Profit after tax Rs m61,3145,615 1,091.9%  
Gross profit margin %3.646.5 7.7%  
Effective tax rate %-16.326.7 -61.2%   
Net profit margin %54.520.4 266.7%  
BALANCE SHEET DATA
Current assets Rs m28,92629,019 99.7%   
Current liabilities Rs m28,15341,835 67.3%   
Net working cap to sales %0.7-46.6 -1.5%  
Current ratio x1.00.7 148.1%  
Inventory Days Days00 98.6%  
Debtors Days Days28139 20.1%  
Net fixed assets Rs m17,3623,113 557.7%   
Share capital Rs m370145 255.1%   
"Free" reserves Rs m86,33922,540 383.0%   
Net worth Rs m86,70922,685 382.2%   
Long term debt Rs m2,31032,329 7.1%   
Total assets Rs m122,04298,645 123.7%  
Interest coverage x2.72.5 104.8%   
Debt to equity ratio x01.4 1.9%  
Sales to assets ratio x0.90.3 330.9%   
Return on assets %51.510.7 480.2%  
Return on equity %70.724.8 285.7%  
Return on capital %70.122.9 305.7%  
Exports to sales %00-   
Imports to sales %00-   
Exports (fob) Rs mNANA-   
Imports (cif) Rs mNANA-   
Fx inflow Rs m3880-   
Fx outflow Rs m1390-   
Net fx Rs m2500-   
CASH FLOW
From Operations Rs m-2,4421,118 -218.5%  
From Investments Rs m-999-1,907 52.4%  
From Financial Activity Rs m4,767715 666.6%  
Net Cashflow Rs m-2,254-91 2,485.1%  

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:   EDELWEISS FINANCIAL  COX & KINGS  INDIABULLS FIN. SER.  KITEX GARMENTS  MIC ELECTRONICS  



Today's Market

Sensex's Journey From 640 Points Down to 2,000 Points Up(Podcast)

What a week it was! While crude oil prices dragged the Indian stock markets lower, finance minister Nirmala Sitharaman's boosters sent markets soaring and how!

Related Views on News

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?

MOTILAL OSWAL Announces Quarterly Results (4QFY19); Net Profit Up 0.3% (Quarterly Result Update)

May 13, 2019 | Updated on May 13, 2019

For the quarter ended March 2019, MOTILAL OSWAL has posted a net profit of Rs 1 bn (up 0.3% YoY). Sales on the other hand came in at Rs 7 bn (down 12.7% YoY). Read on for a complete analysis of MOTILAL OSWAL's quarterly results.

THOMAS COOK INDIA Announces Quarterly Results (3QFY19); Net Profit Down 91.5% (Quarterly Result Update)

Feb 4, 2019 | Updated on Feb 4, 2019

For the quarter ended December 2018, THOMAS COOK INDIA has posted a net profit of Rs 50 m (down 91.5% YoY). Sales on the other hand came in at Rs 16 bn (down 48.2% YoY). Read on for a complete analysis of THOMAS COOK INDIA's quarterly results.

More Views on News

Most Popular

Buy these 7 Stocks if You Believe in India(The 5 Minute Wrapup)

Sep 12, 2019

News headlines predict gloom and doom for India these days. You should ignore them.

A Rare Opportunity to Buy the Top 5 Stocks in the Market(The 5 Minute Wrapup)

Sep 16, 2019

The stock market today is throwing up a great opportunity to pile on quality stocks.

A Recession Proof Stock You Can Bet On(Profit Hunter)

Sep 10, 2019

Usually, the typical horizon period for my smallcap recommendations is 3 to 5 years. But if you ask me, this could be one business that you could own and pass on to future generations.

This Company Will Do Well Despite the Slowdown(The 5 Minute Wrapup)

Sep 11, 2019

How financial inclusion provides a big runway for this stock recommendation.

The 5 Best Trading Opportunities I've Spotted(Profit Hunter)

Sep 13, 2019

These 10 auto stocks should be in your watchlist for the next 32 months. Paste them on your workstation NOW.

More

Get the Indian Stock Market's
Most Profitable Ideas

How To Beat Sensex Guide 2020
Get our special report, How to Beat Sensex Nearly 3X Now!
We will never sell or rent your email id.
Please read our Terms

THOMAS COOK INDIA SHARE PRICE


Sep 20, 2019 (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 - EDELWEISS FINANCIAL COMPARISON

COMPARE THOMAS COOK INDIA WITH

MARKET STATS