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) | ₹8,090.9 Cr | 5.6% | -6.8% | -21.1% | Stock Analytics | |
INDIAN RAILWAY CATERING AND TOURISM CORPORATION | ₹57,976.0 Cr | 0.4% | -4.9% | -22.4% | Stock Analytics | |
TBO TEK | ₹15,682.2 Cr | -1.5% | 0.1% | -9.2% | Stock Analytics | |
LE TRAVENUES TECHNOLOGY | ₹10,937.2 Cr | 1.7% | 26.3% | 68.4% | Stock Analytics | |
EASY TRIP PLANNERS | ₹3,288.1 Cr | -2.7% | -14.1% | -52.8% | Stock Analytics | |
YATRA ONLINE | ₹2,387.6 Cr | 3.8% | 69.4% | 22.9% | Stock Analytics |
THOMAS COOK (INDIA) Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
THOMAS COOK (INDIA) | 5.6% |
-6.8% |
-21.1% |
SENSEX | 0.9% |
-1.1% |
0.6% |
You may also like the below Video Courses