THOMAS COOK (INDIA)
|
THOMAS COOK (INDIA) Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹47 Cr | ₹47 Cr | ₹177 Cr | ₹38 Cr | ₹38 Cr |
Equity - Authorised | ₹198 Cr | ₹198 Cr | ₹198 Cr | ₹198 Cr | ₹198 Cr |
Equity - Issued | ₹47 Cr | ₹47 Cr | ₹44 Cr | ₹38 Cr | ₹38 Cr |
Equity Paid Up | ₹47 Cr | ₹47 Cr | ₹44 Cr | ₹38 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 | ₹10 Cr | ₹27 Cr | ₹28 Cr | ₹465 Cr | ₹22 Cr |
Total Reserves | ₹2,000 Cr | ₹1,640 Cr | ₹1,490 Cr | ₹1,427 Cr | ₹1,605 Cr |
Securities Premium | ₹2,319 Cr | ₹2,309 Cr | ₹2,176 Cr | ₹1,877 Cr | ₹1,876 Cr |
Capital Reserves | ₹19 Cr | ₹19 Cr | ₹19 Cr | ₹19 Cr | ₹19 Cr |
Profit & Loss Account Balance | ₹-1,051 Cr | ₹-1,315 Cr | ₹-1,319 Cr | ₹-1,066 Cr | ₹-823 Cr |
General Reserves | ₹92 Cr | ₹91 Cr | ₹90 Cr | ₹90 Cr | ₹90 Cr |
Other Reserves | ₹621 Cr | ₹535 Cr | ₹523 Cr | ₹506 Cr | ₹443 Cr |
Reserve excluding Revaluation Reserve | ₹1,395 Cr | ₹1,102 Cr | ₹953 Cr | ₹899 Cr | ₹1,157 Cr |
Revaluation reserve | ₹606 Cr | ₹537 Cr | ₹536 Cr | ₹527 Cr | ₹448 Cr |
Shareholder's Funds | ₹2,057 Cr | ₹1,713 Cr | ₹1,695 Cr | ₹1,929 Cr | ₹1,664 Cr |
Minority Interest | ₹-25 Cr | ₹-39 Cr | ₹-40 Cr | ₹-13 Cr | ₹30 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹108 Cr | ₹143 Cr | ₹128 Cr | ₹117 Cr | ₹188 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹108 Cr | ₹143 Cr | ₹128 Cr | ₹117 Cr | ₹188 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 | ₹-190 Cr | ₹-285 Cr | ₹-293 Cr | ₹-217 Cr | ₹-115 Cr |
Deferred Tax Assets | ₹369 Cr | ₹411 Cr | ₹415 Cr | ₹354 Cr | ₹240 Cr |
Deferred Tax Liability | ₹179 Cr | ₹126 Cr | ₹122 Cr | ₹137 Cr | ₹125 Cr |
Other Long Term Liabilities | ₹764 Cr | ₹768 Cr | ₹776 Cr | ₹848 Cr | ₹965 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹78 Cr | ₹76 Cr | ₹78 Cr | ₹83 Cr | ₹79 Cr |
Total Non-Current Liabilities | ₹760 Cr | ₹703 Cr | ₹689 Cr | ₹831 Cr | ₹1,117 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹2,157 Cr | ₹1,787 Cr | ₹998 Cr | ₹788 Cr | ₹1,419 Cr |
Sundry Creditors | ₹2,157 Cr | ₹1,787 Cr | ₹998 Cr | ₹788 Cr | ₹1,419 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹1,046 Cr | ₹959 Cr | ₹653 Cr | ₹659 Cr | ₹830 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹721 Cr | ₹624 Cr | ₹350 Cr | ₹380 Cr | ₹455 Cr |
Interest Accrued But Not Due | ₹14 Cr | ₹9.20 Cr | ₹2.67 Cr | ₹2.98 Cr | ₹2.80 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹310 Cr | ₹326 Cr | ₹300 Cr | ₹276 Cr | ₹373 Cr |
Short Term Borrowings | ₹89 Cr | ₹184 Cr | ₹253 Cr | ₹238 Cr | ₹226 Cr |
Secured ST Loans repayable on Demands | ₹3.50 Cr | ₹63 Cr | ₹139 Cr | ₹10.00 Cr | ₹40 Cr |
Working Capital Loans- Sec | ₹3.50 Cr | ₹63 Cr | ₹139 Cr | ₹10.00 Cr | ₹25 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | ₹55 Cr | ₹53 Cr | ₹51 Cr | ₹44 Cr | ₹20 Cr |
Other Unsecured Loans | ₹27 Cr | ₹4.55 Cr | ₹-76 Cr | ₹174 Cr | ₹141 Cr |
Short Term Provisions | ₹90 Cr | ₹64 Cr | ₹74 Cr | ₹86 Cr | ₹91 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹46 Cr | ₹25 Cr | ₹30 Cr | ₹36 Cr | ₹21 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹44 Cr | ₹40 Cr | ₹44 Cr | ₹50 Cr | ₹71 Cr |
Total Current Liabilities | ₹3,381 Cr | ₹2,994 Cr | ₹1,978 Cr | ₹1,771 Cr | ₹2,566 Cr |
Total Liabilities | ₹6,174 Cr | ₹5,371 Cr | ₹4,322 Cr | ₹4,519 Cr | ₹5,377 Cr |
ASSETS | |||||
Gross Block | ₹3,625 Cr | ₹3,348 Cr | ₹3,258 Cr | ₹3,201 Cr | ₹3,180 Cr |
Less: Accumulated Depreciation | ₹855 Cr | ₹771 Cr | ₹679 Cr | ₹573 Cr | ₹473 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹2,770 Cr | ₹2,576 Cr | ₹2,580 Cr | ₹2,628 Cr | ₹2,707 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹5.28 Cr | ₹4.12 Cr | ₹4.99 Cr | ₹3.87 Cr | ₹11 Cr |
Non Current Investments | ₹26 Cr | ₹57 Cr | ₹93 Cr | ₹104 Cr | ₹41 Cr |
Long Term Investment | ₹26 Cr | ₹57 Cr | ₹93 Cr | ₹104 Cr | ₹41 Cr |
Quoted | ₹12 Cr | ₹44 Cr | ₹83 Cr | ₹94 Cr | ₹30 Cr |
Unquoted | ₹15 Cr | ₹15 Cr | ₹12 Cr | ₹11 Cr | ₹11 Cr |
Long Term Loans & Advances | ₹280 Cr | ₹188 Cr | ₹180 Cr | ₹202 Cr | ₹232 Cr |
Other Non Current Assets | ₹146 Cr | ₹128 Cr | ₹110 Cr | ₹111 Cr | ₹161 Cr |
Total Non-Current Assets | ₹3,282 Cr | ₹2,976 Cr | ₹2,977 Cr | ₹3,051 Cr | ₹3,153 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹108 Cr | ₹49 Cr | ₹36 Cr | ₹26 Cr | ₹60 Cr |
Quoted | ₹99 Cr | ₹39 Cr | ₹27 Cr | ₹16 Cr | ₹44 Cr |
Unquoted | ₹8.46 Cr | ₹10.00 Cr | ₹9.23 Cr | ₹9.85 Cr | ₹15 Cr |
Inventories | ₹40 Cr | ₹30 Cr | ₹22 Cr | ₹18 Cr | ₹23 Cr |
Raw Materials | ₹39 Cr | ₹30 Cr | ₹21 Cr | ₹17 Cr | ₹22 Cr |
Work-in Progress | - | - | - | - | - |
Finished Goods | - | - | - | - | - |
Packing Materials | - | - | - | - | - |
Stores  and Spare | - | - | - | - | - |
Other Inventory | ₹1.73 Cr | ₹0.60 Cr | ₹0.43 Cr | ₹0.44 Cr | ₹0.59 Cr |
Sundry Debtors | ₹646 Cr | ₹568 Cr | ₹235 Cr | ₹128 Cr | ₹474 Cr |
Debtors more than Six months | ₹73 Cr | ₹189 Cr | ₹157 Cr | ₹125 Cr | - |
Debtors Others | ₹613 Cr | ₹434 Cr | ₹133 Cr | ₹77 Cr | ₹536 Cr |
Cash and Bank | ₹1,188 Cr | ₹761 Cr | ₹548 Cr | ₹847 Cr | ₹1,061 Cr |
Cash in hand | ₹46 Cr | ₹46 Cr | ₹21 Cr | ₹20 Cr | ₹19 Cr |
Balances at Bank | ₹1,128 Cr | ₹703 Cr | ₹512 Cr | ₹825 Cr | ₹1,040 Cr |
Other cash and bank balances | ₹14 Cr | ₹11 Cr | ₹15 Cr | ₹2.48 Cr | ₹1.27 Cr |
Other Current Assets | ₹152 Cr | ₹139 Cr | ₹89 Cr | ₹75 Cr | ₹144 Cr |
Interest accrued on Investments | ₹10 Cr | ₹5.89 Cr | ₹2.05 Cr | ₹3.30 Cr | ₹7.60 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | ₹0.01 Cr | - | - | ₹0.07 Cr |
Prepaid Expenses | ₹42 Cr | ₹36 Cr | ₹25 Cr | ₹19 Cr | ₹24 Cr |
Other current_assets | ₹99 Cr | ₹97 Cr | ₹62 Cr | ₹53 Cr | ₹112 Cr |
Short Term Loans and Advances | ₹758 Cr | ₹849 Cr | ₹416 Cr | ₹373 Cr | ₹463 Cr |
Advances recoverable in cash or in kind | ₹443 Cr | ₹580 Cr | ₹295 Cr | ₹251 Cr | ₹359 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹315 Cr | ₹269 Cr | ₹121 Cr | ₹122 Cr | ₹104 Cr |
Total Current Assets | ₹2,892 Cr | ₹2,396 Cr | ₹1,345 Cr | ₹1,468 Cr | ₹2,224 Cr |
Net Current Assets (Including Current Investments) | ₹-489 Cr | ₹-598 Cr | ₹-633 Cr | ₹-303 Cr | ₹-342 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹6,174 Cr | ₹5,371 Cr | ₹4,322 Cr | ₹4,519 Cr | ₹5,377 Cr |
Contingent Liabilities | ₹429 Cr | ₹374 Cr | ₹341 Cr | ₹230 Cr | ₹241 Cr |
Total Debt | ₹220 Cr | ₹391 Cr | ₹455 Cr | ₹446 Cr | ₹508 Cr |
Book Value | - | 24.43 | 22.55 | 24.77 | 31.59 |
Adjusted Book Value | 30.65 | 24.43 | 22.55 | 24.77 | 31.59 |
Compare Balance Sheet of peers of THOMAS COOK (INDIA)
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
THOMAS COOK (INDIA) | ₹9,285.7 Cr | 1.3% | 3.4% | 32.1% | Stock Analytics | |
INDIAN RAILWAY CATERING AND TOURISM CORPORATION | ₹63,516.0 Cr | -1.4% | -9.2% | 17.7% | Stock Analytics | |
EASY TRIP PLANNERS | ₹5,224.0 Cr | -3.7% | -5.8% | -28.7% | Stock Analytics | |
YATRA ONLINE | ₹1,642.9 Cr | -7.5% | -12.3% | -20.1% | Stock Analytics | |
INTERNATIONAL TRAVEL HOUSE | ₹499.1 Cr | 1.7% | -8.2% | 58% | Stock Analytics | |
TRANSCORP INTERNATIONAL | ₹109.5 Cr | 4% | 1.6% | 29.1% | Stock Analytics |
THOMAS COOK (INDIA) Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
THOMAS COOK (INDIA) | 1.3% |
3.4% |
32.1% |
SENSEX | -1.9% |
-5% |
17.5% |
You may also like the below Video Courses