Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹31 Cr.
Stock P/E
0.1
P/B
-0
Current Price
₹1.8
Book Value
₹ -477.2
Face Value
5
52W High
—
52W Low
—
Dividend Yield
57.14%

Cox & Kings Overview

Business

Historically, Cox & Kings Ltd. was one of India's oldest and largest travel and tour operators, with a history spanning over 250 years. It offered a comprehensive suite of travel services including domestic and international holiday packages for leisure travelers, corporate travel (Meetings, Incentives, Conferences, Exhibitions - MICE), education travel, and visa services. Its business model revolved around curating, packaging, and selling diverse travel experiences to individuals, groups, and corporate clients.

Currently, the company is undergoing a Corporate Insolvency Resolution Process (CIRP) as per the Indian Insolvency and Bankruptcy Code (IBC) and is no longer an operational entity conducting business activities.

Revenue Mix

Historically, the company's revenue streams primarily came from its leisure travel segment (international and domestic holidays), MICE (corporate events and conferences), and education travel. While specific recent segment contributions are not publicly available due to its insolvency, leisure and MICE were generally considered its core drivers.

As an operating company, it currently has no active revenue segments.

Industry

Historically, Cox & Kings Ltd. was a prominent and well-established player in the highly competitive and fragmented Indian travel services industry. It competed with both organized players (e.g., MakeMyTrip, Thomas Cook India, SOTC) and numerous unorganized local agencies, leveraging its legacy brand name and extensive network.

Currently, the company holds no operational position within the industry due to its insolvency and cessation of business operations.

MOAT

Historically, the company possessed a strong brand legacy, being one of the oldest travel companies globally, which provided a certain level of brand recognition, perceived reliability, and trust among a segment of travelers. Its extensive network of global and domestic partners, along with its broad service portfolio, could also have been considered an advantage.

However, these historical advantages proved insufficient to prevent its financial collapse, largely attributed to alleged financial irregularities, excessive debt, and mismanagement, indicating that its competitive moat was fundamentally undermined by internal factors and ultimately failed to protect its business.

Growth Drivers

As an operational entity, Cox & Kings Ltd. currently has no identifiable growth drivers as it is undergoing an insolvency process and is not conducting business operations. Any potential "value" might arise solely from the resolution of its assets through the insolvency process for its creditors, rather than any form of operational growth.

Risks

The primary risks for Cox & Kings Ltd. were excessive and unsustainable debt, alleged financial fraud, diversion of funds, and mismanagement by its promoters and management, which led to a severe liquidity crunch and a significant erosion of customer and creditor trust.

Currently, the ongoing risks revolve around the complexities and timeline of its Corporate Insolvency Resolution Process (CIRP), potential litigation arising from the fraud allegations, the near-zero likelihood of recovery for shareholders, and minimal recovery prospects for most creditors. The reputational damage to the historic brand is severe and likely irreparable.

Management & Ownership

Historically, the company was promoted by the Kerkar family, with Peter Kerkar being a key figure in its management.

However, the management team, including the promoters, came under severe scrutiny and faced allegations of financial fraud, diversion of funds, and money laundering by various investigative agencies in India. The ownership structure is now significantly impacted by the insolvency proceedings, with control effectively resting with the Resolution Professional appointed by the NCLT to manage the CIRP process on behalf of the creditors.

Outlook

The outlook for Cox & Kings Ltd. as a going concern is extremely negative. The company is undergoing an insolvency resolution process with no indication or prospect of revival as an operational entity. For shareholders, the likelihood of any meaningful recovery is negligible to non-existent, given the significant creditor claims and the nature of the insolvency and alleged fraud. For creditors, any recovery will depend on the successful liquidation or sale of assets, which is expected to be a fraction of their total outstanding dues. The brand name, while historically strong, has been severely tarnished, and its future as an independent, operating travel service provider is non-existent.

Cox & Kings Share Price

Live · BSE / NSE · Inception: 1939
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Cox & Kings Quarterly Results

#(Fig in Cr.) Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020
Net Sales 1130 1200 2184 1867 1308 1268 439 309 28 5
Other Income 15 14 18 23 23 -5 6 0 0 0
Total Income 1145 1214 2202 1890 1331 1263 445 309 28 5
Total Expenditure 989 1075 1886 1584 1190 1076 572 390 49 11
Operating Profit 155 139 316 306 142 187 -127 -81 -21 -6
Interest 50 81 61 59 72 57 128 223 187 179
Depreciation 21 11 28 28 21 34 2 1 1 1
Exceptional Income / Expenses -2 -3 -5 -26 8 1341 -6388 -1606 -1405 0
Profit Before Tax 82 44 221 192 56 1438 -6645 -1911 -1614 -186
Provision for Tax 22 56 84 57 24 19 -0 0 0 0
Profit After Tax 60 -12 137 135 32 1419 -6645 -1911 -1614 -186
Adjustments 35 -34 -70 -12 17 -30 0 -0 0 0
Profit After Adjustments 95 -46 67 123 49 1389 -6645 -1911 -1614 -186
Adjusted Earnings Per Share 5.4 -2.6 3.8 7 2.8 78.7 -376.4 -108.2 -91.4 -10.5

Cox & Kings Profit & Loss

#(Fig in Cr.) Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 TTM
Net Sales 497 838 1809 2308 2569 7505 7176 6451 781
Other Income 43 166 59 264 54 81 51 190 6
Total Income 540 1004 1868 2571 2623 7587 7227 6640 787
Total Expenditure 274 671 1091 1417 1558 6684 6492 5549 1022
Operating Profit 266 333 777 1154 1065 903 735 1091 -235
Interest 54 184 371 324 324 265 233 280 717
Depreciation 19 49 147 171 198 149 95 99 5
Exceptional Income / Expenses 0 -31 -54 -46 -309 -341 -11 -21 -9399
Profit Before Tax 193 69 205 613 234 149 396 691 -10356
Provision for Tax 63 42 52 164 143 157 172 222 0
Profit After Tax 131 27 152 449 90 -8 223 469 -10356
Adjustments -2 15 96 -66 1 59 -76 -93 0
Profit After Adjustments 129 42 248 383 92 51 147 377 -10356
Adjusted Earnings Per Share 9.5 3 18.2 28.1 5.4 3 8.3 21.3 -586.5

Cox & Kings Balance Sheet

#(Fig in Cr.) Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
Shareholder's Funds 1208 1192 1326 1755 2603 2460 2599 3283
Minority's Interest 0 0 542 821 754 639 606 1004
Borrowings 750 3451 3918 4739 3306 2826 2560 2286
Other Non-Current Liabilities 9 101 78 94 43 222 202 252
Total Current Liabilities 396 2903 2481 3071 2284 3203 3030 3945
Total Liabilities 2363 7648 8345 10481 8990 9350 8997 10770
Fixed Assets 320 4578 4695 6447 5122 4509 3898 4738
Other Non-Current Assets 115 434 597 266 219 380 418 288
Total Current Assets 1929 2637 3053 3768 3649 4460 4680 5744
Total Assets 2363 7648 8345 10481 8990 9350 8997 10770

Cox & Kings Cash Flow

#(Fig in Cr.) Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
Opening Cash & Cash Equivalents 374 961 1014 1264 962 1095 1068 1047
Cash Flow from Operating Activities 95 -137 204 809 498 748 263 -748
Cash Flow from Investing Activities -81 -2660 -211 -1036 1013 -443 -23 352
Cash Flow from Financing Activities 573 2484 257 -119 -1217 -97 -260 461
Net Cash Inflow / Outflow 587 -313 250 -345 295 208 -21 65
Closing Cash & Cash Equivalent 961 1014 1264 962 1095 1068 1047 1112

Cox & Kings Ratios

# Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
Earnings Per Share (Rs) 9.46 3.05 18.2 28.07 5.42 2.99 8.32 21.33
CEPS(Rs) 10.92 5.58 21.96 45.43 17.05 8.3 18.05 32.17
DPS(Rs) 0.5 1 1 1 1 1 1 1
Book NAV/Share(Rs) 88.23 87.14 96.88 127.9 149.93 141.47 146.6 185.3
Core EBITDA Margin(%) 44.84 19.97 39.7 38.57 39.35 10.95 9.54 13.97
EBIT Margin(%) 49.82 30.2 31.8 40.6 21.72 5.52 8.76 15.06
Pre Tax Margin(%) 38.87 8.2 11.31 26.58 9.09 1.98 5.51 10.72
PAT Margin (%) 26.29 3.22 8.43 19.46 3.52 -0.11 3.11 7.27
Cash Profit Margin (%) 30.02 9.08 16.58 26.88 11.24 1.87 4.44 8.81
ROA(%) 6.71 0.54 1.91 4.77 0.93 -0.09 2.44 4.75
ROE(%) 13 2.25 12.14 29.27 4.22 -0.32 8.97 16.01
ROCE(%) 14.74 6.41 9.71 14.06 8.14 6.4 9.81 14.37
Receivable days 263.16 245.95 163.5 161.41 164.52 62.71 81.85 114.91
Inventory Days 6.21 5.63 3.62 3.04 3.09 1.28 1.25 1
Payable days 0 0 0 0 0 0 0 0
PER(x) 22.17 53.86 7.06 5.71 59.65 60.32 27.73 10.7
Price/Book(x) 2.38 1.88 1.33 1.25 2.16 1.28 1.57 1.23
Dividend Yield(%) 0.24 0.61 0.78 0.62 0.31 0.55 0.43 0.44
EV/Net Sales(x) 5.52 6.98 2.85 2.77 3.06 0.71 0.84 0.99
EV/Core EBITDA(x) 10.31 17.55 6.64 5.54 7.37 5.88 8.24 5.84
Net Sales Growth(%) 24.45 68.69 115.85 27.58 11.33 192.14 -4.38 -10.11
EBIT Growth(%) 15.93 2.24 127.29 62.91 -40.44 -25.82 51.91 54.5
PAT Growth(%) -3.14 -79.33 464.99 194.48 -79.87 -108.83 2899.5 110.01
EPS Growth(%) -11.1 -67.76 497.02 54.25 -80.69 -44.78 178.09 156.26
Debt/Equity(x) 0.7 3.92 3.54 3.2 1.49 1.71 1.42 1.22
Current Ratio(x) 4.87 0.91 1.23 1.23 1.6 1.39 1.54 1.46
Quick Ratio(x) 4.85 0.91 1.23 1.22 1.59 1.38 1.54 1.45
Interest Cover(x) 4.55 1.37 1.55 2.9 1.72 1.56 2.7 3.47
Total Debt/Mcap(x) 0.3 2.08 2.67 2.55 0.69 1.34 0.9 0.99

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -10% +36% +29% —
Operating Profit CAGR +48% +1% +7% —
PAT CAGR +110% +73% +25% —
Share Price CAGR 0% +4% +1% -38%
ROE Average +16% +8% +12% +11%
ROCE Average +14% +10% +11% +10%

Cox & Kings Shareholding Pattern

Latest · Sep 2021
100% held
Promoters 12.2 %
FII 0.05 %
DII (MF + Insurance) 0 %
Public (retail) 87.75 %
# Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021
Promoter 39.7319.1712.212.212.212.212.212.212.212.2
FII 36.1317.644.924.121.781.781.780.050.050.05
DII 2.082.052.132.052.052.042.042.042.040
Public 22.0561.1480.7681.6383.9883.9883.9885.7185.7187.75
Others 0000000000
Total 100100100100100100100100100100

Cox & Kings Peer Comparison

Travel Services Edit Columns

Cox & Kings Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Cox & Kings Pros & Cons

Pros

  • Stock is trading at -0 times its book value
  • Company has delivered good profit growth of 25% CAGR over last 5 years
  • Stock is providing a good dividend yield of 57.14 %.
  • Company has reduced debt.

Cons

  • Promoter holding is low: 12.2%.
  • Company has a low return on equity of 8% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp