Switch theme
Sign up to access all valuation multiples
Thomas Cook India Ltd is a travel and tourism company domiciled in India. The company's segment includes Financial Services; Travel and related services. It generates maximum revenue from the Travel and related services segment. Travel and related services include tour operations, travel management, visa services, and travel insurance and related services.
1978
2.2K+
LTM Revenue $951M
LTM EBITDA $62.2M
$515M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Thomas Cook India has a last 12-month revenue of $951M and a last 12-month EBITDA of $62.2M.
In the most recent fiscal year, Thomas Cook India achieved revenue of $838M and an EBITDA of $60.1M.
Thomas Cook India expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Thomas Cook India valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $575M | $838M | XXX | XXX | XXX |
| Gross Profit | $7.6M | $67.0M | XXX | XXX | XXX |
| Gross Margin | 1% | 8% | XXX | XXX | XXX |
| EBITDA | $22.8M | $60.1M | XXX | XXX | XXX |
| EBITDA Margin | 4% | 7% | XXX | XXX | XXX |
| Net Profit | -$26.6M | $0.8M | XXX | XXX | XXX |
| Net Margin | -5% | 0% | XXX | XXX | XXX |
| Net Debt | $15.2M | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Thomas Cook India's stock price is INR 131 (or $2).
Thomas Cook India has current market cap of INR 61.1B (or $710M), and EV of INR 44.4B (or $515M).
See Thomas Cook India trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $515M | $710M | XXX | XXX | XXX | XXX | $0.06 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Thomas Cook India has market cap of $710M and EV of $515M.
Thomas Cook India's trades at 0.5x LTM EV/Revenue multiple, and 8.3x LTM EBITDA.
Analysts estimate Thomas Cook India's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Thomas Cook India and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $515M | XXX | XXX | XXX |
| EV/Revenue | 0.6x | XXX | XXX | XXX |
| EV/EBITDA | 8.4x | XXX | XXX | XXX |
| P/E | 25.2x | XXX | XXX | XXX |
| P/E/Growth | 1.0x | XXX | XXX | XXX |
| EV/FCF | 7.3x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpThomas Cook India's NTM/LTM revenue growth is 14%
Thomas Cook India's revenue per employee for the last fiscal year averaged $0.4M, while opex per employee averaged $31K for the same period.
Over next 12 months, Thomas Cook India's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Thomas Cook India's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Thomas Cook India and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 46% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 7% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 164% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 20% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.4M | XXX | XXX | XXX | XXX |
| Opex per Employee | $31K | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 1% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 2% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 8% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Corporate Travel Management | XXX | XXX | XXX | XXX | XXX | XXX |
| Flight Centre | XXX | XXX | XXX | XXX | XXX | XXX |
| Helloworld Travel | XXX | XXX | XXX | XXX | XXX | XXX |
| Web Travel Group | XXX | XXX | XXX | XXX | XXX | XXX |
| EaseMyTrip | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Thomas Cook India acquired XXX companies to date.
Last acquisition by Thomas Cook India was XXXXXXXX, XXXXX XXXXX XXXXXX . Thomas Cook India acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Thomas Cook India founded? | Thomas Cook India was founded in 1978. |
| Where is Thomas Cook India headquartered? | Thomas Cook India is headquartered in India. |
| How many employees does Thomas Cook India have? | As of today, Thomas Cook India has 2.2K+ employees. |
| Who is the CEO of Thomas Cook India? | Thomas Cook India's CEO is Mr. Mahesh Iyer. |
| Is Thomas Cook India publicy listed? | Yes, Thomas Cook India is a public company listed on NSE. |
| What is the stock symbol of Thomas Cook India? | Thomas Cook India trades under THOMASCOOK ticker. |
| When did Thomas Cook India go public? | Thomas Cook India went public in 2000. |
| Who are competitors of Thomas Cook India? | Similar companies to Thomas Cook India include e.g. Corporate Travel Management, Flight Centre, Helloworld Travel, Web Travel Group. |
| What is the current market cap of Thomas Cook India? | Thomas Cook India's current market cap is $710M |
| What is the current revenue of Thomas Cook India? | Thomas Cook India's last 12-month revenue is $951M. |
| What is the current EBITDA of Thomas Cook India? | Thomas Cook India's last 12-month EBITDA is $62.2M. |
| What is the current EV/Revenue multiple of Thomas Cook India? | Current revenue multiple of Thomas Cook India is 0.5x. |
| What is the current EV/EBITDA multiple of Thomas Cook India? | Current EBITDA multiple of Thomas Cook India is 8.3x. |
| What is the current revenue growth of Thomas Cook India? | Thomas Cook India revenue growth between 2023 and 2024 was 46%. |
| Is Thomas Cook India profitable? | Yes, Thomas Cook India is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
