THOMAS SCOTT (INDIA) LTD
THOMASCOTT · General/Diversified · NSE
₹255
Current Market Price
Fair Value (DCF)
₹177
Discount to FV
-30.6%
Updated just now
YieldIQ Score
47/100
Piotroski F-Score
3/9
Economic Moat
Moderate
Confidence
20%
ROE
12.1%
Debt/Equity
0.13
WACC
11.1%
Market Cap
₹374.75 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
16.7%
Return on capital employed
EV / EBITDA
13.5×
Enterprise multiple
Debt / EBITDA
1.6×
Leverage vs earnings
Interest Coverage
9.8×
EBIT covers interest
Current Ratio
3.89×
Short-term liquidity
Asset Turnover
1.81×
Revenue per ₹ of assets
Revenue CAGR (3Y)
59.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹255.45
Bear case
Discount -151.8%
Base case
Discount -44.0%
Bull case
Discount -10.4%
Ratio Trends
THOMASCOTT · last 8 annual periods
ROE
12.1%
ROCE
16.7%
Operating Margin
—
Debt / Equity
0.13×
PE
20.2×
EV / EBITDA
11.1×
Historical Financials
THOMASCOTT · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 NSE_XBRL | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹21.5 Cr | ₹32.3 Cr | ₹62.8 Cr | ₹91.3 Cr | ₹161 Cr | +65.5% |
| EBITDA | — | ₹1.4 Cr | ₹4.6 Cr | ₹12.9 Cr | ₹19.9 Cr | +93.6% |
| EBIT | ₹0.6 Cr | ₹1.1 Cr | ₹4.0 Cr | ₹11.8 Cr | — | +109.8% |
| PAT | ₹-0.1 Cr | ₹0.6 Cr | ₹2.9 Cr | ₹10.0 Cr | ₹12.8 Cr | — |
| EPS (diluted) | ₹-0.34 | ₹0.00 | ₹5.22 | ₹12.58 | — | — |
| CFO | ₹3.4 Cr | ₹3.1 Cr | ₹-18.4 Cr | ₹-8.4 Cr | ₹-39.3 Cr | — |
| CapEx | — | ₹-1.2 Cr | ₹-3.4 Cr | ₹-4.5 Cr | ₹-6.0 Cr | — |
| FCF | — | ₹1.9 Cr | ₹-21.8 Cr | ₹-12.9 Cr | ₹-45.3 Cr | — |
| Total Assets | — | ₹45.4 Cr | ₹68.1 Cr | ₹68.9 Cr | ₹141 Cr | +32.7% |
| Total Debt | — | ₹0.0 Cr | ₹25.1 Cr | ₹5.9 Cr | ₹13.5 Cr | +356.3% |
| Shareholders' Equity | — | ₹10.3 Cr | ₹14.3 Cr | ₹50.7 Cr | ₹106 Cr | +79.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
THOMASCOTT vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
RNBDENIMS RNBDENIMS | — | — | Pending | 11.1% | — |
MANOMAY MANOMAY | — | — | Pending | 11.5% | — |
 BANSWRAS BANSWRAS | — | — | Pending | 5.3% | — |
NDL NDL | — | — | Pending | 5.4% | — |
BELLACASA BELLACASA | — | — | Pending | 10.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for THOMASCOTT in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. THOMAS SCOTT (INDIA) LTD (THOMASCOTT.NS) trades at 255.45 vs a model fair value of 177.36, a gap of -30.6%. Piotroski F-score: 3/9. Moat ...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of THOMASCOTT →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for THOMASCOTT →
Compare
Head-to-head with peers
Compare THOMASCOTT side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse THOMASCOTTNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.