THOMAS COOK (INDIA)
|
THOMAS COOK (INDIA) Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹47 Cr | ₹47 Cr | ₹47 Cr | ₹177 Cr | ₹38 Cr |
| Equity - Authorised | ₹198 Cr | ₹198 Cr | ₹198 Cr | ₹198 Cr | ₹198 Cr |
| Equity - Issued | ₹47 Cr | ₹47 Cr | ₹47 Cr | ₹44 Cr | ₹38 Cr |
| Equity Paid Up | ₹47 Cr | ₹47 Cr | ₹47 Cr | ₹44 Cr | ₹38 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | ₹133 Cr | - |
| Face Value | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 |
| Share Warrants & Outstandings | ₹6.30 Cr | ₹10 Cr | ₹27 Cr | ₹28 Cr | ₹465 Cr |
| Total Reserves | ₹2,206 Cr | ₹2,000 Cr | ₹1,640 Cr | ₹1,490 Cr | ₹1,427 Cr |
| Securities Premium | ₹2,324 Cr | ₹2,319 Cr | ₹2,309 Cr | ₹2,176 Cr | ₹1,877 Cr |
| Capital Reserves | ₹19 Cr | ₹19 Cr | ₹19 Cr | ₹19 Cr | ₹19 Cr |
| Profit & Loss Account Balance | ₹-830 Cr | ₹-1,051 Cr | ₹-1,315 Cr | ₹-1,319 Cr | ₹-1,066 Cr |
| General Reserves | ₹92 Cr | ₹92 Cr | ₹91 Cr | ₹90 Cr | ₹90 Cr |
| Other Reserves | ₹602 Cr | ₹621 Cr | ₹535 Cr | ₹523 Cr | ₹506 Cr |
| Reserve excluding Revaluation Reserve | ₹1,612 Cr | ₹1,395 Cr | ₹1,102 Cr | ₹953 Cr | ₹899 Cr |
| Revaluation reserve | ₹594 Cr | ₹606 Cr | ₹537 Cr | ₹536 Cr | ₹527 Cr |
| Shareholder's Funds | ₹2,260 Cr | ₹2,057 Cr | ₹1,713 Cr | ₹1,695 Cr | ₹1,929 Cr |
| Minority Interest | ₹-23 Cr | ₹-25 Cr | ₹-39 Cr | ₹-40 Cr | ₹-13 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹99 Cr | ₹108 Cr | ₹143 Cr | ₹128 Cr | ₹117 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹99 Cr | ₹108 Cr | ₹143 Cr | ₹128 Cr | ₹117 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | - | - | - |
| Unsecured Loans | - | - | - | - | - |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹-114 Cr | ₹-190 Cr | ₹-285 Cr | ₹-293 Cr | ₹-217 Cr |
| Deferred Tax Assets | ₹306 Cr | ₹369 Cr | ₹411 Cr | ₹415 Cr | ₹354 Cr |
| Deferred Tax Liability | ₹191 Cr | ₹179 Cr | ₹126 Cr | ₹122 Cr | ₹137 Cr |
| Other Long Term Liabilities | ₹710 Cr | ₹764 Cr | ₹768 Cr | ₹776 Cr | ₹848 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹90 Cr | ₹78 Cr | ₹76 Cr | ₹78 Cr | ₹83 Cr |
| Total Non-Current Liabilities | ₹785 Cr | ₹760 Cr | ₹703 Cr | ₹689 Cr | ₹831 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹2,508 Cr | ₹2,157 Cr | ₹1,787 Cr | ₹998 Cr | ₹788 Cr |
| Sundry Creditors | ₹2,508 Cr | ₹2,157 Cr | ₹1,787 Cr | ₹998 Cr | ₹788 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹1,193 Cr | ₹1,046 Cr | ₹959 Cr | ₹653 Cr | ₹659 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹828 Cr | ₹721 Cr | ₹624 Cr | ₹350 Cr | ₹380 Cr |
| Interest Accrued But Not Due | ₹19 Cr | ₹14 Cr | ₹9.20 Cr | ₹2.67 Cr | ₹2.98 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹346 Cr | ₹310 Cr | ₹326 Cr | ₹300 Cr | ₹276 Cr |
| Short Term Borrowings | ₹110 Cr | ₹89 Cr | ₹184 Cr | ₹253 Cr | ₹238 Cr |
| Secured ST Loans repayable on Demands | ₹13 Cr | ₹3.50 Cr | ₹63 Cr | ₹139 Cr | ₹10.00 Cr |
| Working Capital Loans- Sec | ₹13 Cr | ₹3.50 Cr | ₹63 Cr | ₹139 Cr | ₹10.00 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | ₹53 Cr | ₹55 Cr | ₹53 Cr | ₹51 Cr | ₹44 Cr |
| Other Unsecured Loans | ₹30 Cr | ₹27 Cr | ₹4.55 Cr | ₹-76 Cr | ₹174 Cr |
| Short Term Provisions | ₹81 Cr | ₹90 Cr | ₹64 Cr | ₹74 Cr | ₹86 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹44 Cr | ₹46 Cr | ₹25 Cr | ₹30 Cr | ₹36 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹38 Cr | ₹44 Cr | ₹40 Cr | ₹44 Cr | ₹50 Cr |
| Total Current Liabilities | ₹3,892 Cr | ₹3,381 Cr | ₹2,994 Cr | ₹1,978 Cr | ₹1,771 Cr |
| Total Liabilities | ₹6,914 Cr | ₹6,174 Cr | ₹5,371 Cr | ₹4,322 Cr | ₹4,519 Cr |
| ASSETS | |||||
| Gross Block | ₹3,748 Cr | ₹3,625 Cr | ₹3,348 Cr | ₹3,258 Cr | ₹3,201 Cr |
| Less: Accumulated Depreciation | ₹939 Cr | ₹855 Cr | ₹771 Cr | ₹679 Cr | ₹573 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹2,809 Cr | ₹2,770 Cr | ₹2,576 Cr | ₹2,580 Cr | ₹2,628 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹6.42 Cr | ₹5.28 Cr | ₹4.12 Cr | ₹4.99 Cr | ₹3.87 Cr |
| Non Current Investments | ₹21 Cr | ₹26 Cr | ₹57 Cr | ₹93 Cr | ₹104 Cr |
| Long Term Investment | ₹21 Cr | ₹26 Cr | ₹57 Cr | ₹93 Cr | ₹104 Cr |
| Quoted | ₹10 Cr | ₹12 Cr | ₹44 Cr | ₹83 Cr | ₹94 Cr |
| Unquoted | ₹12 Cr | ₹15 Cr | ₹15 Cr | ₹12 Cr | ₹11 Cr |
| Long Term Loans & Advances | ₹279 Cr | ₹280 Cr | ₹188 Cr | ₹180 Cr | ₹202 Cr |
| Other Non Current Assets | ₹118 Cr | ₹146 Cr | ₹128 Cr | ₹110 Cr | ₹111 Cr |
| Total Non-Current Assets | ₹3,319 Cr | ₹3,282 Cr | ₹2,976 Cr | ₹2,977 Cr | ₹3,051 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹113 Cr | ₹108 Cr | ₹49 Cr | ₹36 Cr | ₹26 Cr |
| Quoted | ₹104 Cr | ₹99 Cr | ₹39 Cr | ₹27 Cr | ₹16 Cr |
| Unquoted | ₹8.79 Cr | ₹8.46 Cr | ₹10.00 Cr | ₹9.23 Cr | ₹9.85 Cr |
| Inventories | ₹36 Cr | ₹40 Cr | ₹30 Cr | ₹22 Cr | ₹18 Cr |
| Raw Materials | ₹35 Cr | ₹39 Cr | ₹30 Cr | ₹21 Cr | ₹17 Cr |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | ₹1.60 Cr | ₹1.73 Cr | ₹0.60 Cr | ₹0.43 Cr | ₹0.44 Cr |
| Sundry Debtors | ₹632 Cr | ₹646 Cr | ₹568 Cr | ₹235 Cr | ₹128 Cr |
| Debtors more than Six months | ₹153 Cr | ₹73 Cr | ₹189 Cr | ₹157 Cr | ₹125 Cr |
| Debtors Others | ₹531 Cr | ₹613 Cr | ₹434 Cr | ₹133 Cr | ₹77 Cr |
| Cash and Bank | ₹1,004 Cr | ₹1,188 Cr | ₹761 Cr | ₹548 Cr | ₹847 Cr |
| Cash in hand | ₹48 Cr | ₹46 Cr | ₹46 Cr | ₹21 Cr | ₹20 Cr |
| Balances at Bank | ₹947 Cr | ₹1,128 Cr | ₹703 Cr | ₹512 Cr | ₹825 Cr |
| Other cash and bank balances | ₹9.10 Cr | ₹14 Cr | ₹11 Cr | ₹15 Cr | ₹2.48 Cr |
| Other Current Assets | ₹182 Cr | ₹152 Cr | ₹139 Cr | ₹89 Cr | ₹75 Cr |
| Interest accrued on Investments | ₹22 Cr | ₹10 Cr | ₹5.89 Cr | ₹2.05 Cr | ₹3.30 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | ₹0.01 Cr | - | - |
| Prepaid Expenses | ₹53 Cr | ₹42 Cr | ₹36 Cr | ₹25 Cr | ₹19 Cr |
| Other current_assets | ₹107 Cr | ₹99 Cr | ₹97 Cr | ₹62 Cr | ₹53 Cr |
| Short Term Loans and Advances | ₹1,627 Cr | ₹758 Cr | ₹849 Cr | ₹416 Cr | ₹373 Cr |
| Advances recoverable in cash or in kind | ₹489 Cr | ₹443 Cr | ₹580 Cr | ₹295 Cr | ₹251 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹1,138 Cr | ₹315 Cr | ₹269 Cr | ₹121 Cr | ₹122 Cr |
| Total Current Assets | ₹3,595 Cr | ₹2,892 Cr | ₹2,396 Cr | ₹1,345 Cr | ₹1,468 Cr |
| Net Current Assets (Including Current Investments) | ₹-298 Cr | ₹-489 Cr | ₹-598 Cr | ₹-633 Cr | ₹-303 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹6,914 Cr | ₹6,174 Cr | ₹5,371 Cr | ₹4,322 Cr | ₹4,519 Cr |
| Contingent Liabilities | ₹393 Cr | ₹429 Cr | ₹374 Cr | ₹341 Cr | ₹230 Cr |
| Total Debt | ₹241 Cr | ₹220 Cr | ₹391 Cr | ₹455 Cr | ₹446 Cr |
| Book Value | - | 30.65 | 24.43 | 22.55 | 24.77 |
| Adjusted Book Value | 35.27 | 30.65 | 24.43 | 22.55 | 24.77 |
Compare Balance Sheet of peers of THOMAS COOK (INDIA)
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| THOMAS COOK (INDIA) | ₹7,716.9 Cr | 0.8% | -1.5% | -13.4% | Stock Analytics | |
| INDIAN RAILWAY CATERING AND TOURISM CORPORATION | ₹57,208.0 Cr | -0.6% | -1% | -16.3% | Stock Analytics | |
| TBO TEK | ₹17,345.8 Cr | 1.2% | -0.2% | -4.3% | Stock Analytics | |
| LE TRAVENUES TECHNOLOGY | ₹12,489.0 Cr | -3.3% | 14.9% | 101% | Stock Analytics | |
| EASY TRIP PLANNERS | ₹2,924.0 Cr | 0.8% | -6.1% | -49.3% | Stock Analytics | |
| YATRA ONLINE | ₹2,422.8 Cr | -8.2% | 5.2% | 30.6% | Stock Analytics | |
THOMAS COOK (INDIA) Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| THOMAS COOK (INDIA) | 0.8% |
-1.5% |
-13.4% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses