Nifty
Sensex
:
:
22402.40
73852.94
34.40 (0.15%)
114.49 (0.16%)

Travel Services

Rating :
63/99

BSE: 543272 | NSE: EASEMYTRIP

46.95
24-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  47.40
  •  47.50
  •  46.50
  •  47.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  20796554
  •  9770.94
  •  54.00
  •  37.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,323.27
  • 55.76
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,319.73
  • N/A
  • 13.11

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.30%
  • 4.03%
  • 25.15%
  • FII
  • DII
  • Others
  • 2.79%
  • 2.45%
  • 1.28%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 22.70
  • 47.98

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 18.64

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 43.67
  • 30.05

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 68.42

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 23.61

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 48.73

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
160.79
136.15
18.10%
141.69
108.50
30.59%
124.05
87.58
41.64%
116.59
60.85
91.60%
Expenses
99.94
80.94
23.47%
76.92
71.84
7.07%
89.14
46.01
93.74%
74.17
31.47
135.68%
EBITDA
60.85
55.21
10.22%
64.77
36.66
76.68%
34.91
41.57
-16.02%
42.43
29.39
44.37%
EBIDTM
37.85%
40.55%
45.71%
33.79%
28.14%
47.47%
36.39%
48.29%
Other Income
4.52
3.72
21.51%
2.87
3.57
-19.61%
2.59
3.88
-33.25%
4.20
4.59
-8.50%
Interest
1.39
1.03
34.95%
2.00
0.75
166.67%
1.45
0.36
302.78%
1.27
0.84
51.19%
Depreciation
3.73
0.63
492.06%
1.00
0.68
47.06%
0.97
0.66
46.97%
0.94
0.67
40.30%
PBT
60.26
57.27
5.22%
64.65
38.81
66.58%
35.08
44.43
-21.04%
44.43
32.46
36.88%
Tax
14.58
15.58
-6.42%
17.70
10.59
67.14%
9.18
11.30
-18.76%
13.37
9.12
46.60%
PAT
45.68
41.69
9.57%
46.95
28.22
66.37%
25.91
33.13
-21.79%
31.06
23.34
33.08%
PATM
28.41%
30.62%
33.14%
26.01%
20.88%
37.83%
26.64%
38.35%
EPS
0.26
0.24
8.33%
0.27
0.16
68.75%
0.15
0.19
-21.05%
0.18
0.13
38.46%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
543.12
448.83
235.37
138.50
141.36
Net Sales Growth
38.17%
90.69%
69.94%
-2.02%
 
Cost Of Goods Sold
2.10
1.53
0.14
0.00
0.00
Gross Profit
541.02
447.29
235.24
138.50
141.36
GP Margin
99.61%
99.66%
99.94%
100%
100%
Total Expenditure
340.17
271.75
102.91
63.17
131.12
Power & Fuel Cost
-
1.92
0.71
0.28
0.60
% Of Sales
-
0.43%
0.30%
0.20%
0.42%
Employee Cost
-
52.44
25.84
21.04
30.20
% Of Sales
-
11.68%
10.98%
15.19%
21.36%
Manufacturing Exp.
-
19.37
5.61
3.36
6.75
% Of Sales
-
4.32%
2.38%
2.43%
4.78%
General & Admin Exp.
-
74.92
32.55
20.07
49.78
% Of Sales
-
16.69%
13.83%
14.49%
35.22%
Selling & Distn. Exp.
-
115.82
35.17
14.99
35.02
% Of Sales
-
25.80%
14.94%
10.82%
24.77%
Miscellaneous Exp.
-
5.76
2.90
3.44
8.77
% Of Sales
-
1.28%
1.23%
2.48%
6.20%
EBITDA
202.96
177.08
132.46
75.33
10.24
EBITDA Margin
37.37%
39.45%
56.28%
54.39%
7.24%
Other Income
14.18
16.54
14.39
12.25
39.65
Interest
6.11
5.78
1.95
3.53
3.30
Depreciation
6.64
2.90
1.34
0.66
0.71
PBT
204.42
184.94
143.57
83.39
45.88
Tax
54.83
50.84
37.65
22.37
12.90
Tax Rate
26.82%
27.49%
26.22%
26.83%
28.12%
PAT
149.60
134.20
105.92
61.01
32.98
PAT before Minority Interest
150.01
134.10
105.92
61.01
32.98
Minority Interest
0.41
0.10
0.00
0.00
0.00
PAT Margin
27.54%
29.90%
45.00%
44.05%
23.33%
PAT Growth
18.37%
26.70%
73.61%
84.99%
 
EPS
0.84
0.76
0.60
0.34
0.19

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
369.99
235.86
162.66
101.25
Share Capital
173.83
43.46
21.73
21.73
Total Reserves
196.16
192.41
140.94
79.52
Non-Current Liabilities
2.91
-1.28
19.78
37.38
Secured Loans
0.11
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
3.81
2.99
1.83
1.75
Current Liabilities
319.15
244.20
211.95
148.20
Trade Payables
72.61
34.65
25.60
26.64
Other Current Liabilities
161.30
148.49
155.90
103.03
Short Term Borrowings
82.52
50.39
17.34
6.76
Short Term Provisions
2.72
10.68
13.11
11.77
Total Liabilities
692.41
478.78
394.39
286.83
Net Block
34.39
28.33
9.30
9.48
Gross Block
39.31
30.39
10.75
10.28
Accumulated Depreciation
4.92
2.06
1.45
0.80
Non Current Assets
44.92
155.50
25.92
33.69
Capital Work in Progress
0.00
0.00
0.33
0.33
Non Current Investment
0.00
0.00
2.31
2.32
Long Term Loans & Adv.
2.37
5.11
0.16
6.53
Other Non Current Assets
5.86
119.75
13.82
15.02
Current Assets
647.50
323.29
368.48
253.14
Current Investments
0.00
1.03
1.01
1.00
Inventories
0.66
0.26
0.00
0.00
Sundry Debtors
155.92
52.81
28.90
58.19
Cash & Bank
48.30
132.71
228.47
131.21
Other Current Assets
442.62
12.85
8.37
14.98
Short Term Loans & Adv.
428.44
123.63
101.72
47.76
Net Current Assets
328.35
79.09
156.53
104.94
Total Assets
692.42
478.79
394.40
286.83

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
-119.38
20.19
73.85
27.46
PBT
184.94
143.57
83.39
45.88
Adjustment
-4.24
-7.74
-35.80
-23.36
Changes in Working Capital
-240.08
-73.68
50.45
10.68
Cash after chg. in Working capital
-59.38
62.14
98.03
33.20
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-60.00
-41.95
-24.18
-5.74
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
82.58
-56.36
-23.01
-54.52
Net Fixed Assets
-2.30
-0.35
-0.48
Net Investments
-3.84
-16.16
-0.40
Others
88.72
-39.85
-22.13
Cash from Financing Activity
3.84
-31.14
0.24
6.40
Net Cash Inflow / Outflow
-32.96
-67.31
51.08
-20.66
Opening Cash & Equivalents
-2.82
64.49
13.41
34.08
Closing Cash & Equivalent
-35.78
-2.82
64.49
13.41

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
2.13
1.36
0.94
9.32
ROA
22.90%
24.26%
17.91%
11.50%
ROE
44.27%
53.16%
46.24%
32.58%
ROCE
51.62%
62.42%
60.36%
45.54%
Fixed Asset Turnover
19.66
19.46
18.84
25.82
Receivable days
55.61
37.25
80.25
80.02
Inventory Days
0.25
0.24
0.00
0.00
Payable days
0.00
0.00
0.00
132.35
Cash Conversion Cycle
55.85
37.49
80.25
-52.33
Total Debt/Equity
0.22
0.21
0.11
0.07
Interest Cover
33.02
74.74
24.60
14.90

News Update:


  • Easy Trip Planners unveils Easy Summer Sale
    23rd Apr 2024, 11:19 AM

    This sale is designed to give travellers an extra dose of adventure with irresistible deals on flights, hotels, bus tickets, cab rentals and holiday packages

    Read More
  • EaseMyTrip launches first franchise store in Karnal
    15th Apr 2024, 11:44 AM

    Located in the prime area of Mugal Canal, the new store will cater to the diverse travel needs of customers in Karnal

    Read More
  • EaseMyTrip partners with Rajasthan Royals as official travel, experience partner
    2nd Apr 2024, 14:22 PM

    As part of the tie-up, the Royals will be seen endorsing the value-add being brought to the franchise through EaseMyTrip's hassle-free travel bookings services

    Read More
  • Easy Trip Planners makes strategic investment in ETrav Tech
    1st Apr 2024, 11:43 AM

    ETrav Tech offers a diverse array of travel-related services, ranging from Flight API, and holiday packages to Hotel API, white label, Bus API, and visa applications

    Read More
  • EaseMyTrip enters into strategic partnership with Zoomcar
    19th Mar 2024, 09:59 AM

    This integration enables travelers to effortlessly pre-book and on-demand self-drive Zoomcars alongside their flights, hotels, and other travel arrangements, all through a single user-friendly platform

    Read More
  • Easy Trip Planners introduces exclusive offer for corporate clients
    15th Mar 2024, 09:49 AM

    This strategic move will facilitate seamless payments and streamline the transactional process for the involved parties

    Read More
  • EaseMyTrip opens second franchise store in Gurugram
    12th Mar 2024, 12:09 PM

    The Gurugram franchise will provide a full range of travel solutions

    Read More
  • EaseMyTrip signs MoU with Ministry of Rural Development
    11th Mar 2024, 16:40 PM

    Through this strategic move, EaseMyTrip intends to empower members of SHGs in 800 districts across the country

    Read More
  • EaseMyTrip, PNB collaborate to introduce co-branded credit card
    4th Mar 2024, 16:57 PM

    Furthermore, this new credit card includes a wallet for contactless payments

    Read More
  • EaseMyTrip unveils Leap Year Travel Sale
    27th Feb 2024, 10:30 AM

    This sale is designed to give travellers an extra dose of adventure with irresistible deals on flights, hotels, bus tickets, cab rentals, and holiday packages

    Read More
  • EaseMyTrip launches first physical store in Jalgaon
    26th Feb 2024, 11:21 AM

    Designed with contemporary aesthetics that reflect EaseMyTrip’s brand identity, the store promises a memorable and comfortable experience for all who visit

    Read More
  • EaseMyTrip inaugurates franchise retail store in Gurugram
    22nd Feb 2024, 09:58 AM

    The Gurugram store marks the 11th franchise installment for EaseMyTrip, reinforcing its commitment to providing unparalleled travel solutions through both online and offline channels

    Read More
  • EaseMyTrip, Jeewani Group ink pact with Radisson Hotel Group
    20th Feb 2024, 16:43 PM

    The partnership embarks on the development of a 150-room Radisson Blu Hotel in Ayodhya City

    Read More
  • EaseMyTrip launches first offline retail store in Indore
    15th Feb 2024, 15:28 PM

    With the new store, EaseMyTrip aims to reach its offline customer base seeking tailored meet-and-greet experiences

    Read More
  • EaseMyTrip forays into hospitality sector by unveiling 5-Star Hotel in Ayodhya
    12th Feb 2024, 16:52 PM

    Ayodhya's status as a premier destination underscores the importance of enhancing the visitor experience at pilgrimage sites

    Read More
  • Easy Trip Planners - Quarterly Results
    9th Feb 2024, 15:39 PM

    Read More
  • EaseMyTrip unveils latest holiday packages to Ayodhya
    23rd Jan 2024, 14:57 PM

    The holiday packages offer a 3-night and 4-day stay in the holy city of Varanasi and the popular spiritual hub, Ayodhya

    Read More
  • EaseMyTrip introduces travel republic sale
    16th Jan 2024, 09:48 AM

    The company has introduced the Travel Republic Sale from January 16 to January 19, 2024

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.