Nifty
Sensex
:
:
25571.25
82814.71
116.90 (0.46%)
316.57 (0.38%)

Travel Services

Rating :
42/99

BSE: 543272 | NSE: EASEMYTRIP

9.30
20-Feb-2026
  • Open
  • High
  • Low
  • Previous Close
  •  9.1
  •  9.37
  •  8.46
  •  9.22
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  147847272
  •  1331512157.58
  •  14.02
  •  6.12

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,382.27
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,326.26
  • N/A
  • 3.90

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 47.72%
  • 3.35%
  • 43.71%
  • FII
  • DII
  • Others
  • 0.45%
  • 2.48%
  • 2.29%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 33.50
  • 9.38

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 13.28
  • -3.88

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 11.96
  • -7.17

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 64.16
  • 56.50

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 17.52
  • 10.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 40.29
  • 31.42

Earnings Forecasts:

(Updated: 21-02-2026)
Description
2024
2025
2026
2027
Adj EPS
0.3
P/E Ratio
31.00
Revenue
587.32
EBITDA
145.29
Net Income
107.35
ROA
10.49
P/B Ratio
4.58
ROE
16.21
FCFF
56.95
FCFF Yield
1.69
Net Debt
-105.65
BVPS
2.03

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Net Sales
151.66
150.57
0.72%
118.34
144.67
-18.20%
113.79
152.60
-25.43%
139.48
164.04
-14.97%
Expenses
147.39
102.78
43.40%
114.38
107.66
6.24%
112.84
105.63
6.83%
125.97
114.88
9.65%
EBITDA
4.27
47.79
-91.07%
3.96
37.01
-89.30%
0.95
46.97
-97.98%
13.52
49.16
-72.50%
EBIDTM
2.82%
31.74%
3.35%
25.58%
0.84%
30.78%
9.69%
29.97%
Other Income
9.64
3.25
196.62%
8.12
5.27
54.08%
5.90
3.62
62.98%
3.79
8.52
-55.52%
Interest
1.56
1.66
-6.02%
1.32
1.44
-8.33%
1.31
1.15
13.91%
1.53
1.13
35.40%
Depreciation
4.29
3.15
36.19%
4.64
3.61
28.53%
3.51
2.26
55.31%
3.45
1.47
134.69%
PBT
8.06
46.23
-82.57%
-44.83
37.24
-
2.03
47.18
-95.70%
12.33
-17.36
-
Tax
4.95
12.20
-59.43%
-9.51
10.45
-
0.95
13.25
-92.83%
-1.57
-2.28
-
PAT
3.10
34.03
-90.89%
-35.32
26.80
-
1.08
33.93
-96.82%
13.90
-15.08
-
PATM
2.05%
22.60%
-29.85%
18.52%
0.95%
22.23%
9.97%
-9.19%
EPS
0.02
0.09
-77.78%
-0.09
0.07
-
0.00
0.09
-100.00%
0.04
-0.04
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
523.27
587.32
590.58
448.83
235.37
138.50
141.36
Net Sales Growth
-14.48%
-0.55%
31.58%
90.69%
69.94%
-2.02%
 
Cost Of Goods Sold
6.36
3.29
2.24
1.53
0.14
0.00
0.00
Gross Profit
516.91
584.03
588.34
447.29
235.24
138.50
141.36
GP Margin
98.79%
99.44%
99.62%
99.66%
99.94%
100%
100%
Total Expenditure
500.58
442.03
379.45
271.75
102.31
60.60
123.77
Power & Fuel Cost
-
4.16
3.13
1.92
0.71
0.28
0.60
% Of Sales
-
0.71%
0.53%
0.43%
0.30%
0.20%
0.42%
Employee Cost
-
102.83
82.15
52.44
25.84
21.04
30.20
% Of Sales
-
17.51%
13.91%
11.68%
10.98%
15.19%
21.36%
Manufacturing Exp.
-
79.70
61.75
19.40
5.61
2.39
6.75
% Of Sales
-
13.57%
10.46%
4.32%
2.38%
1.73%
4.78%
General & Admin Exp.
-
95.87
89.28
74.26
31.95
17.50
42.43
% Of Sales
-
16.32%
15.12%
16.55%
13.57%
12.64%
30.02%
Selling & Distn. Exp.
-
144.98
120.86
115.82
35.17
14.99
35.02
% Of Sales
-
24.69%
20.46%
25.80%
14.94%
10.82%
24.77%
Miscellaneous Exp.
-
11.19
20.05
6.38
2.90
4.41
8.77
% Of Sales
-
1.91%
3.39%
1.42%
1.23%
3.18%
6.20%
EBITDA
22.70
145.29
211.13
177.08
133.06
77.90
17.59
EBITDA Margin
4.34%
24.74%
35.75%
39.45%
56.53%
56.25%
12.44%
Other Income
27.45
15.93
18.50
16.54
14.39
12.25
39.65
Interest
5.72
5.77
7.40
5.78
2.54
6.11
10.66
Depreciation
15.89
12.47
7.16
2.90
1.34
0.66
0.71
PBT
-22.41
142.98
215.06
184.94
143.57
83.39
45.88
Tax
-5.18
34.33
39.17
50.84
37.65
22.37
12.90
Tax Rate
23.11%
24.01%
27.46%
27.49%
26.22%
26.83%
28.12%
PAT
-17.24
107.35
103.11
134.20
105.92
61.01
32.98
PAT before Minority Interest
-9.12
108.66
103.47
134.10
105.92
61.01
32.98
Minority Interest
8.12
-1.31
-0.36
0.10
0.00
0.00
0.00
PAT Margin
-3.29%
18.28%
17.46%
29.90%
45.00%
44.05%
23.33%
PAT Growth
-121.64%
4.11%
-23.17%
26.70%
73.61%
84.99%
 
EPS
-0.05
0.30
0.28
0.37
0.29
0.17
0.09

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
720.31
604.52
369.99
235.86
162.66
101.25
Share Capital
354.41
177.20
173.83
43.46
21.73
21.73
Total Reserves
365.90
427.32
196.16
192.41
140.94
79.52
Non-Current Liabilities
113.89
15.95
2.91
-1.28
19.78
37.38
Secured Loans
25.47
3.73
0.11
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
7.91
5.81
3.81
2.99
1.83
1.75
Current Liabilities
288.31
244.77
319.15
244.20
211.95
148.20
Trade Payables
130.95
79.19
72.61
34.65
25.60
26.64
Other Current Liabilities
142.32
150.97
161.30
148.49
155.90
103.03
Short Term Borrowings
9.34
9.09
82.52
50.39
17.34
6.76
Short Term Provisions
5.71
5.53
2.72
10.68
13.11
11.77
Total Liabilities
1,144.25
885.37
692.41
478.78
394.39
286.83
Net Block
153.74
128.42
34.39
28.33
9.30
9.48
Gross Block
177.99
139.59
39.31
30.39
10.75
10.28
Accumulated Depreciation
24.25
11.17
4.92
2.06
1.45
0.80
Non Current Assets
370.63
319.72
44.92
155.50
25.92
33.69
Capital Work in Progress
3.24
0.00
0.00
0.00
0.33
0.33
Non Current Investment
47.81
37.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
102.75
40.60
2.37
5.11
0.16
6.53
Other Non Current Assets
52.09
111.41
5.86
119.75
13.82
15.02
Current Assets
773.62
565.65
647.50
323.29
368.48
253.14
Current Investments
0.00
3.03
0.00
1.03
1.01
1.00
Inventories
2.07
0.85
0.66
0.26
0.00
0.00
Sundry Debtors
296.19
232.55
155.92
52.81
28.90
58.19
Cash & Bank
143.28
101.54
48.30
132.71
228.47
131.21
Other Current Assets
332.08
31.29
14.18
12.85
110.09
62.74
Short Term Loans & Adv.
301.20
196.40
428.44
123.63
101.72
47.76
Net Current Assets
485.31
320.88
328.35
79.09
156.53
104.94
Total Assets
1,144.25
885.37
692.42
478.79
394.40
286.83

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
111.82
124.11
-119.38
20.19
73.85
27.46
PBT
142.98
142.63
184.94
143.57
83.39
45.88
Adjustment
5.97
81.49
-4.24
-7.74
-35.80
-23.36
Changes in Working Capital
24.13
-47.22
-240.08
-73.68
50.45
10.68
Cash after chg. in Working capital
173.08
176.91
-59.38
62.14
98.03
33.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-61.26
-52.79
-60.00
-41.95
-24.18
-5.74
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-92.27
-43.25
82.58
-56.36
-23.01
-54.52
Net Fixed Assets
-5.08
0.27
-2.30
-0.35
-0.48
Net Investments
-13.77
-103.57
-3.84
-18.47
-0.41
Others
-73.42
60.05
88.72
-37.54
-22.12
Cash from Financing Activity
15.78
55.74
3.84
-31.14
0.24
6.40
Net Cash Inflow / Outflow
35.32
136.61
-32.96
-67.31
51.08
-20.66
Opening Cash & Equivalents
100.83
-35.78
-2.82
64.49
13.41
34.08
Closing Cash & Equivalent
136.15
100.83
-35.78
-2.82
64.49
13.41

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
2.03
1.71
1.06
1.36
0.94
9.32
ROA
10.71%
13.12%
22.90%
24.26%
17.91%
11.50%
ROE
16.40%
21.23%
44.27%
53.16%
46.24%
32.58%
ROCE
21.68%
28.05%
51.62%
62.42%
60.36%
45.54%
Fixed Asset Turnover
3.70
6.60
19.66
19.46
18.84
25.82
Receivable days
164.29
120.04
55.61
37.25
80.25
80.02
Inventory Days
0.91
0.47
0.25
0.24
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
0.00
132.35
Cash Conversion Cycle
165.20
120.51
55.85
37.49
80.25
-52.33
Total Debt/Equity
0.05
0.02
0.22
0.21
0.11
0.07
Interest Cover
25.80
20.26
33.02
74.74
24.60
14.90

News Update:


  • EaseMyTrip to raise up to Rs 500 crore to strengthen growth momentum
    16th Feb 2026, 12:12 PM

    The proposed capital raise is intended to support the company’s expansion across high-potential segments

    Read More
  • EaseMyTrip launches ‘Swipe Right Travel Sale’ for Valentine’s Day Travel
    4th Feb 2026, 11:30 AM

    These offers can be availed using the promo code ‘EMTLOVE’ on the EaseMyTrip app or website

    Read More
  • EaseMyTrip enters into strategic partnership with ProXpense
    30th Jan 2026, 11:42 AM

    The collaboration brings together ProXpense’s advanced expense automation and AI-powered travel workflows with EaseMyTrip’s extensive travel inventory and corporate travel capabilities

    Read More
  • Easy Trip Planners launches ‘Republic Day Travel Sale’
    13th Jan 2026, 12:59 PM

    Customers can unlock additional benefits when booking with AU Bank, BOBCARD, Federal Bank, and ICICI credit cards, as well as Federal Bank debit cards

    Read More
  • EaseMyTrip becomes Official Travel Partner for World Tennis League 2025
    9th Dec 2025, 17:30 PM

    The company will oversee and manage the end-to-end travel and logistics requirements

    Read More
  • EaseMyTrip launches ‘Winter Carnival Sale’
    2nd Dec 2025, 15:29 PM

    The sale will offer customers value-driven fares and stays during the most in-demand travel season of the year

    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.