Nifty

:

26053.90

Sensex

:

84997.13

117.70 (0.45%)
368.97 (0.44%)

Login

Nifty
Sensex

:
:

26053.90
84997.13

117.70 (0.45%)
368.97 (0.44%)

Thomas Scott (India) Ltd.

Textile

Rating :

74/99

BSE: 533941 | NSE: THOMASCOTT

Watchlist

NSE BSE

396.70

29-Oct-2025

Open
High
Low
Previous Close

395
404.8
388.75
395.45

Volume
Traded Value (lacs)
52 Week High
52 Week Low

58878
23346986.05
509
185.59

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

584.17
43.20
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

597.32
N/A
4.86

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

28.20
49.64
36.87

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
89.17
32.93

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
64.41

P:E (Median)

8 Years
5 Years
3 Years

13.40
25.59
32.53

P:BV (Average)

8 Years
5 Years
3 Years

3.44
3.87
5.10

EV:EBITDA (Average)

8 Years
5 Years
3 Years

19.46
24.22
21.05

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 53.89 27.34 97.11% 47.62 25.71 85.22% 45.40 21.65 109.70% 40.67 22.97 77.06%
Expenses 47.78 24.43 95.58% 41.00 21.42 91.41% 39.85 20.06 98.65% 36.37 19.68 84.81%
EBITDA 6.11 2.91 109.97% 6.62 4.29 54.31% 5.55 1.59 249.06% 4.30 3.30 30.30%
EBIDTM 11.33% 10.65% 13.90% 16.71% 12.22% 7.32% 10.58% 14.36%
Other Income 0.01 0.00 0 0.02 0.19 -89.47% 0.19 1.68 -88.69% 0.52 0.00 0
Interest 0.35 0.25 40.00% 0.72 0.06 1,100.00% 0.55 0.60 -8.33% 0.49 0.61 -19.67%
Depreciation 0.56 0.53 5.66% 0.23 0.43 -46.51% 0.69 0.26 165.38% 0.76 0.25 204.00%
PBT 5.21 2.13 144.60% 5.68 3.99 42.36% 4.49 2.41 86.31% 3.57 2.44 46.31%
Tax 1.74 0.74 135.14% 1.52 -0.01 - 1.49 0.02 7,350.00% 0.74 -0.03 -
PAT 3.46 1.39 148.92% 4.16 4.00 4.00% 3.00 2.40 25.00% 2.83 2.48 14.11%
PATM 6.43% 5.07% 8.74% 15.56% 6.62% 11.07% 6.97% 10.78%
EPS 2.36 0.94 151.06% 2.83 2.72 4.04% 2.04 1.63 25.15% 1.93 1.68 14.88%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 187.58 161.03 91.26 62.80 32.32 21.46 21.76 21.62 20.46 17.40 13.43 Net Sales Growth 92.05% 76.45% 45.32% 94.31% 50.61% -1.38% 0.65% 5.67% 17.59% 29.56% Cost Of Goods Sold 103.41 96.18 62.31 46.28 18.77 17.75 18.74 19.27 17.25 13.30 12.02 Gross Profit 84.17 64.85 28.95 16.52 13.55 3.71 3.01 2.35 3.20 4.10 1.40 GP Margin 44.87% 40.27% 31.72% 26.31% 41.92% 17.29% 13.83% 10.87% 15.64% 23.56% 10.42% Total Expenditure 165.00 141.65 78.52 58.13 31.05 20.66 22.59 22.16 20.65 16.76 15.31 Power & Fuel Cost - 0.68 0.44 0.30 0.15 0.10 0.12 0.04 0.02 0.03 0.03 % Of Sales - 0.42% 0.48% 0.48% 0.46% 0.47% 0.55% 0.19% 0.10% 0.17% 0.22% Employee Cost - 13.90 7.98 6.22 3.31 1.15 2.06 1.22 1.31 1.20 0.99 % Of Sales - 8.63% 8.74% 9.90% 10.24% 5.36% 9.47% 5.64% 6.40% 6.90% 7.37% Manufacturing Exp. - 0.92 0.63 0.31 6.03 0.20 0.30 0.36 0.00 0.01 0.00 % Of Sales - 0.57% 0.69% 0.49% 18.66% 0.93% 1.38% 1.67% 0% 0.06% 0% General & Admin Exp. - 5.62 2.93 1.90 1.11 0.89 0.80 0.79 0.99 1.32 1.39 % Of Sales - 3.49% 3.21% 3.03% 3.43% 4.15% 3.68% 3.65% 4.84% 7.59% 10.35% Selling & Distn. Exp. - 22.54 3.29 2.80 1.61 0.56 0.55 0.48 1.06 0.90 0.75 % Of Sales - 14.00% 3.61% 4.46% 4.98% 2.61% 2.53% 2.22% 5.18% 5.17% 5.58% Miscellaneous Exp. - 1.81 0.94 0.33 0.05 0.00 0.01 0.00 0.01 0.00 0.75 % Of Sales - 1.12% 1.03% 0.53% 0.15% 0% 0.05% 0% 0.05% 0% 0.97% EBITDA 22.58 19.38 12.74 4.67 1.27 0.80 -0.83 -0.54 -0.19 0.64 -1.88 EBITDA Margin 12.04% 12.04% 13.96% 7.44% 3.93% 3.73% -3.81% -2.50% -0.93% 3.68% -14.00% Other Income 0.74 0.73 0.22 0.02 0.14 0.09 0.01 0.00 0.02 0.04 0.15 Interest 2.11 2.02 1.80 1.03 0.43 0.69 0.79 0.57 0.40 0.12 0.00 Depreciation 2.24 2.22 1.17 0.67 0.29 0.28 0.28 0.05 0.02 0.02 0.04 PBT 18.95 15.88 10.00 2.98 0.70 -0.08 -1.89 -1.16 -0.60 0.55 -1.77 Tax 5.49 3.08 -0.02 0.10 0.07 0.03 0.05 0.06 0.15 0.07 0.00 Tax Rate 28.97% 19.40% -0.20% 3.36% 10.00% -37.50% -2.65% -5.17% -25.00% 12.73% 0.00% PAT 13.45 12.80 10.02 2.88 0.63 -0.11 -1.93 -1.22 -0.74 0.48 -1.77 PAT before Minority Interest 13.45 12.80 10.02 2.88 0.63 -0.11 -1.93 -1.22 -0.74 0.48 -1.77 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 7.17% 7.95% 10.98% 4.59% 1.95% -0.51% -8.87% -5.64% -3.62% 2.76% -13.18% PAT Growth 30.96% 27.74% 247.92% 357.14% - - - - - - EPS 9.15 8.71 6.82 1.96 0.43 -0.07 -1.31 -0.83 -0.50 0.33 -1.20

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 105.95 50.69 14.34 10.25 4.02 4.12 6.05 7.27 8.01 6.90 Share Capital 12.66 9.80 6.36 5.51 3.39 3.39 3.39 3.39 3.39 3.39 Total Reserves 87.30 32.48 6.82 3.17 0.63 0.73 2.66 3.88 4.62 3.51 Non-Current Liabilities 2.57 1.39 16.07 -0.03 -0.17 -0.22 -0.28 -0.36 -0.51 0.04 Secured Loans 2.42 1.23 0.48 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.37 0.29 0.22 0.18 0.10 0.09 0.07 0.05 0.04 0.04 Current Liabilities 32.20 16.70 37.59 35.02 32.32 21.33 16.53 12.90 8.20 5.87 Trade Payables 16.96 10.84 27.78 34.81 28.01 14.89 11.04 8.82 6.10 5.83 Other Current Liabilities 0.29 0.56 5.43 0.15 0.09 0.10 0.09 0.05 0.02 0.03 Short Term Borrowings 11.05 4.43 3.98 0.03 4.20 6.33 5.38 4.01 2.06 0.00 Short Term Provisions 3.89 0.87 0.41 0.03 0.01 0.01 0.02 0.02 0.01 0.02 Total Liabilities 140.72 68.78 68.00 45.24 36.17 25.23 22.30 19.81 15.70 12.81 Net Block 11.75 7.87 4.17 1.95 1.45 1.30 1.10 0.09 0.05 0.07 Gross Block 17.00 10.91 6.04 3.19 2.45 2.01 1.56 0.50 0.44 0.44 Accumulated Depreciation 5.26 3.04 1.87 1.24 1.00 0.72 0.46 0.41 0.39 0.37 Non Current Assets 15.59 8.96 5.04 2.32 1.55 1.35 1.15 0.11 0.07 0.09 Capital Work in Progress 0.13 0.25 0.64 0.34 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 3.71 0.83 0.23 0.03 0.10 0.06 0.05 0.02 0.02 0.02 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 125.13 59.83 62.96 42.93 34.62 23.88 21.15 19.70 15.62 12.72 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 59.89 29.28 25.07 18.10 9.60 6.11 4.82 4.71 4.51 5.88 Sundry Debtors 57.70 24.34 25.62 16.99 21.16 14.36 12.99 11.96 7.94 3.74 Cash & Bank 0.34 0.41 6.80 3.17 0.17 0.05 0.10 0.04 0.24 0.15 Other Current Assets 7.21 0.11 0.07 0.06 3.69 3.36 3.24 2.98 2.95 2.96 Short Term Loans & Adv. 6.97 5.69 5.40 4.60 3.67 3.35 3.23 2.98 2.94 2.95 Net Current Assets 92.94 43.13 25.37 7.91 2.30 2.55 4.62 6.80 7.42 6.85 Total Assets 140.72 68.79 68.00 45.25 36.17 25.23 22.30 19.81 15.69 12.81

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -39.30 -8.40 -18.42 3.13 3.37 0.26 0.31 -1.71 -1.87 0.02 PBT 15.88 10.00 2.98 0.70 -0.08 -1.89 -1.16 -0.60 0.55 -1.77 Adjustment 4.25 2.89 1.65 0.72 0.97 1.06 0.61 0.40 0.12 0.03 Changes in Working Capital -59.43 -21.29 -23.06 1.71 2.48 1.09 0.85 -1.52 -2.54 1.75 Cash after chg. in Working capital -39.30 -8.40 -18.42 3.13 3.37 0.26 0.31 -1.71 -1.87 0.02 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 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 0.00 0.00 0.00 0.00 Cash From Investing Activity -5.92 2.06 -6.81 -1.13 -0.43 -0.48 -1.06 -0.04 0.02 0.00 Net Fixed Assets -5.97 -4.48 -3.15 -1.08 -0.44 -0.45 -1.06 -0.06 0.00 0.00 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.05 6.54 -3.66 -0.05 0.01 -0.03 0.00 0.02 0.02 0.00 Cash from Financing Activity 45.10 6.48 25.23 1.00 -2.81 0.16 0.80 1.55 1.94 0.00 Net Cash Inflow / Outflow -0.12 0.15 0.01 3.00 0.12 -0.05 0.06 -0.20 0.09 0.02 Opening Cash & Equivalents 0.20 0.05 0.05 0.17 0.05 0.10 0.04 0.24 0.15 0.13 Closing Cash & Equivalent 0.09 0.20 0.05 3.17 0.17 0.05 0.10 0.04 0.24 0.15

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 78.94 43.16 20.73 15.75 11.86 12.16 17.86 21.44 23.63 20.36 ROA 12.22% 14.65% 5.09% 1.54% -0.37% -8.14% -5.78% -4.19% 3.40% -13.24% ROE 17.99% 36.15% 26.34% 9.90% -2.81% -38.02% -18.27% -9.74% 6.50% -22.76% ROCE 20.33% 31.24% 27.47% 12.17% 6.53% -10.04% -5.17% -1.87% 7.91% -22.74% Fixed Asset Turnover 12.50 11.45 13.99 11.46 9.62 12.19 21.03 43.36 39.25 30.29 Receivable days 85.80 93.98 120.46 215.44 302.06 229.42 210.62 177.47 122.40 102.29 Inventory Days 93.27 102.26 122.04 156.40 133.62 91.67 80.47 82.26 108.93 174.16 Payable days 52.74 113.11 246.86 610.69 441.03 212.06 167.73 136.66 154.38 155.82 Cash Conversion Cycle 126.32 83.13 -4.36 -238.85 -5.35 109.04 123.37 123.07 76.95 120.63 Total Debt/Equity 0.13 0.14 0.35 0.00 1.05 1.54 0.89 0.55 0.26 0.00 Interest Cover 8.88 6.55 3.88 2.62 0.88 -1.39 -1.03 -0.50 5.52 -1768.35

Top Investors:

suresh kumar agarwal

ashish kacholia

niveshaay hedgehogs fund

kiran navinchandra asher

Annual Reports:

News Update:

Thomas Scott - Quarterly Results
14th Aug 2025, 14:40 PM

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.

Feedback