Nifty
Sensex
:
:
25597.65
83459.15
-165.70 (-0.64%)
-519.34 (-0.62%)

Travel Services

Rating :
46/99

BSE: 543272 | NSE: EASEMYTRIP

7.93
04-Nov-2025
  • Open
  • High
  • Low
  • Previous Close
  •  7.95
  •  7.98
  •  7.9
  •  7.91
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6239955
  •  49465134.05
  •  19
  •  7.82

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,884.02
  • 37.76
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,775.55
  • N/A
  • 3.23

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 47.72%
  • 3.07%
  • 43.87%
  • FII
  • DII
  • Others
  • 0.5%
  • 2.48%
  • 2.36%

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
  • -
  • 14.04
  • -3.88

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 56.76

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 12.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 33.69

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
113.79
152.60
-25.43%
139.48
164.04
-14.97%
150.57
160.79
-6.36%
144.67
141.69
2.10%
Expenses
112.84
105.63
6.83%
125.97
114.88
9.65%
102.78
99.94
2.84%
107.66
76.92
39.96%
EBITDA
0.95
46.97
-97.98%
13.52
49.16
-72.50%
47.79
60.85
-21.46%
37.01
64.77
-42.86%
EBIDTM
0.84%
30.78%
9.69%
29.97%
31.74%
37.85%
25.58%
45.71%
Other Income
5.90
3.62
62.98%
3.79
8.52
-55.52%
3.25
4.52
-28.10%
5.27
2.87
83.62%
Interest
1.31
1.15
13.91%
1.53
1.13
35.40%
1.66
1.39
19.42%
1.44
2.00
-28.00%
Depreciation
3.51
2.26
55.31%
3.45
1.47
134.69%
3.15
3.73
-15.55%
3.61
1.00
261.00%
PBT
2.03
47.18
-95.70%
12.33
-17.36
-
46.23
60.26
-23.28%
37.24
64.65
-42.40%
Tax
0.95
13.25
-92.83%
-1.57
-2.28
-
12.20
14.58
-16.32%
10.45
17.70
-40.96%
PAT
1.08
33.93
-96.82%
13.90
-15.08
-
34.03
45.68
-25.50%
26.80
46.95
-42.92%
PATM
0.95%
22.23%
9.97%
-9.19%
22.60%
28.41%
18.52%
33.14%
EPS
0.00
0.09
-100.00%
0.04
-0.04
-
0.09
0.13
-30.77%
0.07
0.13
-46.15%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
548.51
587.32
590.58
448.83
235.37
138.50
141.36
Net Sales Growth
-11.40%
-0.55%
31.58%
90.69%
69.94%
-2.02%
 
Cost Of Goods Sold
4.00
3.29
2.24
1.53
0.14
0.00
0.00
Gross Profit
544.51
584.03
588.34
447.29
235.24
138.50
141.36
GP Margin
99.27%
99.44%
99.62%
99.66%
99.94%
100%
100%
Total Expenditure
449.25
442.03
379.45
271.75
102.91
63.17
131.12
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
3.36
6.75
% Of Sales
-
13.57%
10.46%
4.32%
2.38%
2.43%
4.78%
General & Admin Exp.
-
95.87
89.28
74.26
32.55
20.07
49.78
% Of Sales
-
16.32%
15.12%
16.55%
13.83%
14.49%
35.22%
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
3.44
8.77
% Of Sales
-
1.91%
3.39%
1.42%
1.23%
2.48%
6.20%
EBITDA
99.27
145.29
211.13
177.08
132.46
75.33
10.24
EBITDA Margin
18.10%
24.74%
35.75%
39.45%
56.28%
54.39%
7.24%
Other Income
18.21
15.93
18.50
16.54
14.39
12.25
39.65
Interest
5.94
5.77
7.40
5.78
1.95
3.53
3.30
Depreciation
13.72
12.47
7.16
2.90
1.34
0.66
0.71
PBT
97.83
142.98
215.06
184.94
143.57
83.39
45.88
Tax
22.03
34.33
39.17
50.84
37.65
22.37
12.90
Tax Rate
22.52%
24.01%
27.46%
27.49%
26.22%
26.83%
28.12%
PAT
75.81
107.35
103.11
134.20
105.92
61.01
32.98
PAT before Minority Interest
76.83
108.66
103.47
134.10
105.92
61.01
32.98
Minority Interest
1.02
-1.31
-0.36
0.10
0.00
0.00
0.00
PAT Margin
13.82%
18.28%
17.46%
29.90%
45.00%
44.05%
23.33%
PAT Growth
-32.00%
4.11%
-23.17%
26.70%
73.61%
84.99%
 
EPS
0.21
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
2.31
2.32
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
-16.16
-0.40
Others
-73.42
60.05
88.72
-39.85
-22.13
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 secures tender from Punjab Government
    30th Oct 2025, 11:30 AM

    EaseMyTrip will operate and manage pilgrimage tours for over two lakh pilgrims from all constituencies of Bathinda to Amritsar over the next 12 months

    Read More
  • EaseMyTrip inks MoU with Raipur District Administration
    14th Oct 2025, 12:30 PM

    The partnership will empower local youth with practical skills in travel and tourism while supporting the district’s vision for vibrant and sustainable tourism growth

    Read More
  • EaseMyTrip launches 'Travel Utsav Sale'
    7th Oct 2025, 14:59 PM

    This limited-time festive sale is offering a diverse lineup of discounts on the wide range of travel services of the platform

    Read More
  • Easy Trip Planners joins hand with Hoi to launch Smart Kiosk Rewards Program
    18th Sep 2025, 14:59 PM

    This innovative initiative transforms routine airport dining into a value-driven travel experience

    Read More
  • Easy Trip Planners aims higher customer retention, growth
    19th Aug 2025, 11:14 AM

    As an important part of this initiative, the company is deepening its collaboration with the leading CDEP - MoEngage

    Read More
  • Easy Trip Planners - Quarterly Results
    14th Aug 2025, 20:17 PM

    Read More
  • Easy Trip Planners unveils ‘Azadi Mega Sale’
    29th Jul 2025, 15:50 PM

    During this period, EaseMyTrip is proud to offer a diverse lineup of discounts on the wide range of travel services of the platform

    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.