THOMAS SCOTT (INDIA) LTD
THOMASCOTT · General/Diversified · NSE
₹274
Current Market Price
Fair Value (DCF)
₹167
Margin of Safety
-39.1%
Updated 2d ago
YieldIQ Score
38/100
Piotroski F-Score
4/9
Economic Moat
Narrow
Confidence
30%
ROE
—
Debt/Equity
0.21
WACC
11.1%
Market Cap
₹401 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
16.3%
Return on capital employed
EV / EBITDA
14.1×
Enterprise multiple
Debt / EBITDA
0.5×
Leverage vs earnings
Interest Coverage
9.8×
EBIT covers interest
Current Ratio
3.89×
Short-term liquidity
Asset Turnover
1.14×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹273.6
Bear case
₹99.4
MoS -175.3%
Base case
₹166.73
MoS -64.1%
Bull case
₹210.84
MoS -29.8%
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 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹21.5 Cr | ₹32.3 Cr | ₹23.9 Cr | ₹25.7 Cr | ₹161 Cr | +65.5% |
| EBITDA | — | ₹1.4 Cr | ₹4.6 Cr | ₹12.9 Cr | ₹19.9 Cr | +93.6% |
| EBIT | ₹1.5 Cr | ₹1.1 Cr | ₹3.2 Cr | ₹4.1 Cr | — | +28.0% |
| PAT | ₹0.8 Cr | ₹0.6 Cr | ₹2.7 Cr | ₹4.0 Cr | ₹12.8 Cr | +102.2% |
| EPS (diluted) | ₹2.26 | ₹0.00 | ₹7.91 | ₹5.04 | — | +22.2% |
| CFO | ₹3.4 Cr | ₹3.1 Cr | ₹-18.4 Cr | ₹-8.4 Cr | ₹-39.3 Cr | — |
| CapEx | — | — | — | — | ₹-6.0 Cr | — |
| FCF | — | — | — | — | ₹-45.3 Cr | — |
| Total Assets | — | ₹45.4 Cr | ₹68.1 Cr | ₹68.9 Cr | ₹141 Cr | +32.7% |
| Total Debt | — | — | ₹4.1 Cr | ₹4.7 Cr | ₹13.5 Cr | +34.6% |
| Shareholders' Equity | — | — | ₹14.3 Cr | ₹50.7 Cr | ₹106 Cr | +64.9% |
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 TEX INDIA LTD | +4.8% | 51 | Fairly valued | 13.0% | — |
| BANSWRAS BANSWARA SYNTEX LIMITED | +23.0% | 32 | Undervalued | 4.0% | — |
| 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
THOMAS SCOTT (INDIA) LTD appears overvalued by 39.1%, with a standout strength in its interest coverage of 9.8x, but a concern is its low YieldIQ score of 38/100.
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.