THOMAS COOK (INDIA)
|
THOMAS COOK (INDIA) Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹7,299 Cr | ₹5,048 Cr | ₹18,882 Cr | ₹795 Cr | ₹6,833 Cr |
| Sales | - | - | - | - | - |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹7,202 Cr | ₹4,927 Cr | ₹18,301 Cr | ₹715 Cr | ₹6,689 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹98 Cr | ₹121 Cr | ₹581 Cr | ₹80 Cr | ₹144 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹7,299 Cr | ₹5,048 Cr | ₹18,882 Cr | ₹795 Cr | ₹6,833 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | - | - | - | - | - |
| Raw Material Consumed | - | - | - | - | - |
| Opening Raw Materials | - | - | - | - | - |
| Purchases Raw Materials | - | - | - | - | - |
| Closing Raw Materials | - | - | - | - | - |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹35 Cr | ₹31 Cr | ₹218 Cr | ₹16 Cr | ₹32 Cr |
| Electricity & Power | ₹33 Cr | ₹29 Cr | ₹207 Cr | ₹15 Cr | ₹30 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹1.75 Cr | ₹1.57 Cr | ₹11 Cr | ₹0.80 Cr | ₹2.09 Cr |
| Employee Cost | ₹961 Cr | ₹770 Cr | ₹5,825 Cr | ₹494 Cr | ₹936 Cr |
| Salaries, Wages & Bonus | ₹845 Cr | ₹675 Cr | ₹5,057 Cr | ₹398 Cr | ₹798 Cr |
| Contributions to EPF & Pension Funds | ₹32 Cr | ₹24 Cr | ₹236 Cr | ₹24 Cr | ₹36 Cr |
| Workmen and Staff Welfare Expenses | ₹55 Cr | ₹47 Cr | ₹316 Cr | ₹28 Cr | ₹59 Cr |
| Other Employees Cost | ₹29 Cr | ₹23 Cr | ₹216 Cr | ₹45 Cr | ₹43 Cr |
| Operating Expenses | ₹5,396 Cr | ₹3,666 Cr | ₹537 Cr | ₹394 Cr | ₹5,192 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹68 Cr | ₹53 Cr | ₹411 Cr | ₹41 Cr | ₹53 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹5,328 Cr | ₹3,613 Cr | ₹127 Cr | ₹354 Cr | ₹5,139 Cr |
| General and Administration Expenses | ₹304 Cr | ₹247 Cr | ₹13,509 Cr | ₹137 Cr | ₹353 Cr |
| Rent , Rates & Taxes | ₹90 Cr | ₹88 Cr | ₹339 Cr | ₹29 Cr | ₹106 Cr |
| Insurance | ₹6.51 Cr | ₹7.13 Cr | ₹59 Cr | ₹7.78 Cr | ₹7.12 Cr |
| Printing and stationery | ₹13 Cr | ₹10 Cr | ₹51 Cr | ₹7.49 Cr | ₹16 Cr |
| Professional and legal fees | ₹122 Cr | ₹86 Cr | ₹788 Cr | ₹65 Cr | ₹141 Cr |
| Traveling and conveyance | ₹40 Cr | ₹29 Cr | ₹12,050 Cr | ₹5.22 Cr | ₹50 Cr |
| Other Administration | ₹32 Cr | ₹26 Cr | ₹223 Cr | ₹23 Cr | ₹33 Cr |
| Selling and Distribution Expenses | ₹97 Cr | ₹65 Cr | ₹441 Cr | ₹29 Cr | ₹130 Cr |
| Advertisement & Sales Promotion | ₹76 Cr | ₹40 Cr | ₹219 Cr | ₹11 Cr | ₹114 Cr |
| Sales Commissions & Incentives | ₹18 Cr | ₹22 Cr | ₹200 Cr | ₹16 Cr | ₹12 Cr |
| Freight and Forwarding | ₹3.33 Cr | ₹2.55 Cr | ₹22 Cr | ₹2.01 Cr | ₹3.44 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹72 Cr | ₹92 Cr | ₹245 Cr | ₹78 Cr | ₹83 Cr |
| Bad debts /advances written off | ₹14 Cr | ₹11 Cr | ₹153 Cr | ₹1.08 Cr | ₹11 Cr |
| Provision for doubtful debts | - | ₹4.08 Cr | - | ₹40 Cr | ₹5.90 Cr |
| Losson disposal of fixed assets(net) | ₹0.55 Cr | - | ₹4.22 Cr | ₹1.21 Cr | ₹0.95 Cr |
| Losson foreign exchange fluctuations | ₹15 Cr | ₹17 Cr | ₹37 Cr | ₹4.43 Cr | ₹12 Cr |
| Losson sale of non-trade current investments | ₹1.44 Cr | - | - | - | - |
| Other Miscellaneous Expenses | ₹41 Cr | ₹59 Cr | ₹50 Cr | ₹32 Cr | ₹54 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹6,865 Cr | ₹4,870 Cr | ₹20,774 Cr | ₹1,148 Cr | ₹6,727 Cr |
| Operating Profit (Excl OI) | ₹434 Cr | ₹178 Cr | ₹-1,891 Cr | ₹-353 Cr | ₹106 Cr |
| Other Income | ₹138 Cr | ₹64 Cr | ₹594 Cr | ₹151 Cr | ₹116 Cr |
| Interest Received | ₹38 Cr | ₹15 Cr | ₹103 Cr | ₹19 Cr | ₹22 Cr |
| Dividend Received | ₹0.40 Cr | ₹1.68 Cr | ₹14 Cr | - | - |
| Profit on sale of Fixed Assets | ₹1.47 Cr | ₹1.20 Cr | ₹10 Cr | ₹0.72 Cr | ₹1.23 Cr |
| Profits on sale of Investments | ₹14 Cr | ₹1.76 Cr | ₹6.86 Cr | ₹0.25 Cr | ₹6.28 Cr |
| Provision Written Back | ₹1.49 Cr | - | ₹16 Cr | - | - |
| Foreign Exchange Gains | ₹17 Cr | ₹26 Cr | ₹169 Cr | ₹15 Cr | ₹7.54 Cr |
| Others | ₹65 Cr | ₹18 Cr | ₹274 Cr | ₹116 Cr | ₹78 Cr |
| Operating Profit | ₹572 Cr | ₹241 Cr | ₹-1,297 Cr | ₹-202 Cr | ₹222 Cr |
| Interest | ₹99 Cr | ₹89 Cr | ₹616 Cr | ₹62 Cr | ₹101 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹54 Cr | ₹44 Cr | ₹249 Cr | ₹19 Cr | ₹57 Cr |
| Other Interest | ₹45 Cr | ₹45 Cr | ₹367 Cr | ₹44 Cr | ₹44 Cr |
| PBDT | ₹473 Cr | ₹152 Cr | ₹-1,913 Cr | ₹-265 Cr | ₹121 Cr |
| Depreciation | ₹128 Cr | ₹124 Cr | ₹1,287 Cr | ₹148 Cr | ₹151 Cr |
| Profit Before Taxation & Exceptional Items | ₹345 Cr | ₹28 Cr | ₹-3,199 Cr | ₹-413 Cr | ₹-30 Cr |
| Exceptional Income / Expenses | - | ₹-2.03 Cr | ₹-30 Cr | ₹-3.73 Cr | ₹-39 Cr |
| Profit Before Tax | ₹345 Cr | ₹27 Cr | ₹-3,222 Cr | ₹-416 Cr | ₹-69 Cr |
| Provision for Tax | ₹74 Cr | ₹16 Cr | ₹-683 Cr | ₹-121 Cr | ₹-51 Cr |
| Current Income Tax | ₹25 Cr | ₹4.63 Cr | ₹8.13 Cr | ₹2.05 Cr | ₹29 Cr |
| Deferred Tax | ₹49 Cr | ₹14 Cr | ₹-702 Cr | ₹-118 Cr | ₹-80 Cr |
| Other taxes | - | ₹-2.19 Cr | ₹11 Cr | ₹-5.03 Cr | ₹0.25 Cr |
| Profit After Tax | ₹271 Cr | ₹10 Cr | ₹-2,539 Cr | ₹-295 Cr | ₹-18 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-12 Cr | ₹-3.91 Cr | ₹247 Cr | ₹41 Cr | ₹17 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹259 Cr | ₹6.46 Cr | ₹-2,292 Cr | ₹-254 Cr | ₹-0.69 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-1,315 Cr | ₹-1,319 Cr | ₹-10,660 Cr | ₹-823 Cr | ₹6,317 Cr |
| Appropriations | ₹-1,056 Cr | ₹-1,313 Cr | ₹-12,952 Cr | ₹-1,078 Cr | ₹6,317 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-5.80 Cr | ₹2.67 Cr | ₹239 Cr | ₹-12 Cr | ₹7,140 Cr |
| Equity Dividend % | ₹60.00 | ₹40.00 | - | - | - |
| Earnings Per Share | ₹5.51 | ₹0.14 | ₹-5.18 | ₹-6.72 | ₹-0.02 |
| Adjusted EPS | ₹5.51 | ₹0.14 | ₹-5.18 | ₹-6.72 | ₹-0.02 |
Compare Income Statement 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