Nifty
Sensex
:
:
24398.70
78180.72
-31.65 (-0.13%)
-104.35 (-0.13%)

Travel Services

Rating :
41/99

BSE: 543272 | NSE: EASEMYTRIP

7.10
07-Jul-2026
  • Open
  • High
  • Low
  • Previous Close
  •  7.05
  •  7.27
  •  7
  •  7.03
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  22197026
  •  158107484.35
  •  11.11
  •  5.77

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,833.09
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,777.55
  • N/A
  • 2.53

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 47.72%
  • 5.42%
  • 40.96%
  • FII
  • DII
  • Others
  • 1.42%
  • 2.30%
  • 2.18%

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
  • -
  • 60.85
  • 54.41

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 16.37
  • 8.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 42.07
  • 35.05

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Net Sales
151.91
139.48
8.91%
151.66
150.57
0.72%
118.34
144.67
-18.20%
113.79
152.60
-25.43%
Expenses
175.99
125.97
39.71%
147.39
102.78
43.40%
114.38
107.66
6.24%
112.84
105.63
6.83%
EBITDA
-24.08
13.52
-
4.27
47.79
-91.07%
3.96
37.01
-89.30%
0.95
46.97
-97.98%
EBIDTM
-15.85%
9.69%
2.82%
31.74%
3.35%
25.58%
0.84%
30.78%
Other Income
14.09
3.79
271.77%
9.64
3.25
196.62%
8.12
5.27
54.08%
5.90
3.62
62.98%
Interest
1.93
1.53
26.14%
1.56
1.66
-6.02%
1.32
1.44
-8.33%
1.31
1.15
13.91%
Depreciation
3.54
3.45
2.61%
4.29
3.15
36.19%
4.64
3.61
28.53%
3.51
2.26
55.31%
PBT
-15.45
12.33
-
8.06
46.23
-82.57%
-44.83
37.24
-
2.03
47.18
-95.70%
Tax
-0.74
-1.57
-
4.95
12.20
-59.43%
-9.51
10.45
-
0.95
13.25
-92.83%
PAT
-14.72
13.90
-
3.10
34.03
-90.89%
-35.32
26.80
-
1.08
33.93
-96.82%
PATM
-9.69%
9.97%
2.05%
22.60%
-29.85%
18.52%
0.95%
22.23%
EPS
-0.04
0.04
-
0.02
0.09
-77.78%
-0.09
0.07
-
0.00
0.09
-100.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
535.70
587.32
590.58
448.83
235.37
138.50
141.36
Net Sales Growth
-8.79%
-0.55%
31.58%
90.69%
69.94%
-2.02%
 
Cost Of Goods Sold
7.74
3.29
2.24
1.53
0.14
0.00
0.00
Gross Profit
527.96
584.03
588.34
447.29
235.24
138.50
141.36
GP Margin
98.56%
99.44%
99.62%
99.66%
99.94%
100%
100%
Total Expenditure
550.60
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
-14.90
145.29
211.13
177.08
133.06
77.90
17.59
EBITDA Margin
-2.78%
24.74%
35.75%
39.45%
56.53%
56.25%
12.44%
Other Income
37.75
15.93
18.50
16.54
14.39
12.25
39.65
Interest
6.12
5.77
7.40
5.78
2.54
6.11
10.66
Depreciation
15.98
12.47
7.16
2.90
1.34
0.66
0.71
PBT
-50.19
142.98
215.06
184.94
143.57
83.39
45.88
Tax
-4.35
34.33
39.17
50.84
37.65
22.37
12.90
Tax Rate
8.67%
24.01%
27.46%
27.49%
26.22%
26.83%
28.12%
PAT
-45.86
107.35
103.11
134.20
105.92
61.01
32.98
PAT before Minority Interest
-37.37
108.66
103.47
134.10
105.92
61.01
32.98
Minority Interest
8.49
-1.31
-0.36
0.10
0.00
0.00
0.00
PAT Margin
-8.56%
18.28%
17.46%
29.90%
45.00%
44.05%
23.33%
PAT Growth
-142.21%
4.11%
-23.17%
26.70%
73.61%
84.99%
 
EPS
-0.13
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 launches ‘Monsoon Travel Sale’
    7th Jul 2026, 12:00 PM

    The campaign is designed to encourage travellers to make the most of the monsoon season with attractive offers across travel categories

    Read More
  • Easy Trip Planners - Quarterly Results
    1st Jun 2026, 00:00 AM

    Read More
  • EaseMyTrip signs MoUs with corporate, institutional partners in Brazil
    15th Apr 2026, 12:00 PM

    These partnerships are aimed at exploring opportunities within the Brazil’s growing corporate travel ecosystem

    Read More
  • EaseMyTrip integrates with ChatGPT
    6th Apr 2026, 12:59 PM

    The move is aligned with EaseMyTrip’s focus on leveraging technology to simplify travel and enhance user experience

    Read More
  • EaseMyTrip collaborates with NSDC, Sanatan AI
    1st Apr 2026, 12:10 PM

    EaseMyTrip will enable religious and pilgrimage travel services, integrating its travel distribution capabilities into the broader ecosystem

    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.