IT - Software · Founded 2012 · www.rategain.com · BSE 543417 · NSE RATEGAIN · ISIN INE0CLI01024
No Notes Added Yet
Business
RateGain Travel Technologies Ltd. is a leading global provider of AI-powered SaaS solutions for the travel and hospitality industry. The company offers a suite of products designed to help airlines, hotels, online travel agencies (OTAs), and car rental companies streamline operations, optimize pricing, manage distribution, and enhance marketing efforts. Its core business model is subscription-based, providing recurring revenue from its SaaS offerings, which include real-time data analytics, demand forecasting, revenue management, connectivity solutions for distribution, and digital marketing tools.
Revenue Mix
RateGain typically categorizes its offerings and revenue streams into three main segments:
Distribution: Solutions for seamless connectivity between travel suppliers (hotels, airlines) and demand partners (OTAs, GDSs, tour operators) to manage inventory, rates, and bookings.
Marketing Technology (MarTech): Tools for guest acquisition, engagement, and retention, including dynamic pricing, personalized marketing, and social media analytics.
Data & Analytics: Providing real-time insights on competitor pricing, market demand, reputation management, and business intelligence to enable data-driven decision-making. Specific revenue contributions from each segment are dynamic and vary but these are the primary functional areas.
Industry
RateGain operates within the specialized travel and hospitality technology sector, a significant niche within the broader IT-Software industry. This industry is undergoing rapid digital transformation, driven by cloud adoption, AI, and data analytics. RateGain is positioned as a global leader in specific areas such as real-time pricing intelligence, distribution connectivity, and revenue optimization for travel and hospitality. It serves a diverse global client base ranging from large enterprises (e.g., Marriott, InterContinental Hotels Group, American Airlines) to mid-market players, placing it among the top-tier pure-play travel tech providers globally.
MOAT
RateGain possesses several competitive advantages:
Network Effects: Its extensive network connecting hundreds of suppliers (hotels, airlines) and thousands of demand partners (OTAs, GDSs) creates significant value for all participants, making it harder for new entrants to replicate.
High Switching Costs: Integrating RateGain's mission-critical distribution and revenue management solutions into clients' core operational systems is complex and costly, leading to high switching barriers.
Data Advantage: Proprietary algorithms, AI/ML capabilities, and a vast repository of real-time pricing, demand, and competitor data from diverse sources offer unique insights that are difficult to replicate.
Scale and Global Reach: Operating across multiple geographies with a large client base allows for economies of scale in R&D, sales, and support, and broadens its data collection capabilities.
Growth Drivers
Key factors that can drive RateGain's growth include:
Digital Transformation: Continued global adoption of SaaS, cloud-based, and AI-powered solutions by travel and hospitality businesses seeking operational efficiencies and competitive advantage.
Data-Driven Decision Making: Increasing demand for real-time data analytics, dynamic pricing, and personalized marketing to optimize revenue and customer experience.
Travel Industry Recovery: Sustained recovery and growth in global travel volumes post-pandemic drives increased demand for travel technology solutions.
Geographic Expansion: Penetration into new and underpenetrated markets, especially in emerging economies.
Cross-selling and Upselling: Expanding relationships with existing clients by offering additional modules, products, and services across their suite of solutions.
Strategic Acquisitions: Inorganic growth through M&A to expand product portfolio, client base, and market reach.
Risks
Travel Industry Cyclicality: High dependence on the health of the global travel and tourism sector, which is vulnerable to economic downturns, pandemics, geopolitical events, and natural disasters.
Intense Competition: Faces competition from large global IT service providers, niche travel tech specialists, in-house solutions developed by clients, and new entrants.
Technological Obsolescence: Requirement for continuous R&D and innovation to keep pace with evolving technology and client needs, risking obsolescence if not agile.
Data Security and Privacy: Handling vast amounts of sensitive client and customer data necessitates robust cybersecurity measures and compliance with global data privacy regulations (e.g., GDPR), with breaches posing significant reputational and financial risks.
Client Concentration: While diversified, a potential over-reliance on a few large clients or segments could expose it to risk if those relationships deteriorate or segments face headwinds.
Management & Ownership
RateGain was founded by Bhanu Chopra, who serves as the Chairman and Managing Director. He is the key promoter and driving force behind the company's vision and strategy. The management team generally comprises individuals with significant experience in the travel, technology, and SaaS industries, focusing on product innovation, market expansion, and client satisfaction. The ownership structure includes a significant promoter holding, alongside institutional investors (both domestic and foreign) and a public float, indicating broad investor interest.
Outlook
RateGain is well-positioned to capitalize on the ongoing digital transformation within the global travel and hospitality industry, driven by its robust SaaS platform, AI capabilities, and established network. The continued recovery of global travel and increasing demand for data-driven solutions provide strong tailwinds. However, its performance remains susceptible to the inherent cyclicality and external shocks affecting the travel sector. Intense competition and the need for continuous technological innovation are persistent challenges. The company's ability to successfully integrate acquisitions, expand its global footprint, and deepen its product offerings will be crucial for sustained growth amidst these opportunities and risks.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 252 | 256 | 260 | 277 | 279 | 261 | 273 | 295 | 540 | 716 |
| Other Income | 11 | 21 | 18 | 17 | 20 | 20 | 21 | 22 | 17 | 3 |
| Total Income | 263 | 277 | 278 | 295 | 299 | 281 | 294 | 317 | 557 | 718 |
| Total Expenditure | 201 | 202 | 210 | 217 | 217 | 200 | 223 | 241 | 453 | 569 |
| Operating Profit | 62 | 75 | 68 | 78 | 82 | 81 | 70 | 75 | 104 | 150 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 18 |
| Depreciation | 10 | 10 | 9 | 9 | 8 | 8 | 9 | 9 | 28 | 35 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -35 | 0 |
| Profit Before Tax | 52 | 65 | 58 | 69 | 73 | 72 | 61 | 66 | 29 | 96 |
| Provision for Tax | 12 | 15 | 13 | 16 | 17 | 18 | 14 | 15 | 2 | 26 |
| Profit After Tax | 40 | 50 | 45 | 52 | 57 | 55 | 47 | 51 | 26 | 70 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 40 | 50 | 45 | 52 | 57 | 55 | 47 | 51 | 26 | 70 |
| Adjusted Earnings Per Share | 3.4 | 4.2 | 3.9 | 4.4 | 4.8 | 4.6 | 4 | 4.3 | 2.2 | 5.9 |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|
| Net Sales | 262 | 399 | 251 | 367 | 565 | 957 | 1077 | 1824 |
| Other Income | 11 | 59 | 13 | 17 | 20 | 42 | 76 | 63 |
| Total Income | 273 | 458 | 264 | 383 | 585 | 999 | 1153 | 1886 |
| Total Expenditure | 239 | 423 | 244 | 335 | 479 | 766 | 843 | 1486 |
| Operating Profit | 34 | 35 | 21 | 49 | 107 | 233 | 310 | 399 |
| Interest | 4 | 10 | 9 | 7 | 3 | 3 | 3 | 30 |
| Depreciation | 20 | 43 | 36 | 30 | 36 | 41 | 35 | 81 |
| Exceptional Income / Expenses | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -35 |
| Profit Before Tax | 9 | -18 | -25 | 11 | 67 | 189 | 272 | 252 |
| Provision for Tax | -2 | 2 | 4 | 2 | -1 | 43 | 63 | 57 |
| Profit After Tax | 11 | -20 | -29 | 8 | 68 | 145 | 209 | 194 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 11 | -20 | -29 | 8 | 68 | 145 | 209 | 194 |
| Adjusted Earnings Per Share | 1.4 | -2.6 | -3.6 | 0.8 | 6.3 | 12.3 | 17.7 | 16.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 13% | 43% | 22% | 0% |
| Operating Profit CAGR | 33% | 85% | 55% | 0% |
| PAT CAGR | 44% | 197% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 39% | 24% | NA% | NA% |
| ROE Average | 13% | 13% | 5% | 2% |
| ROCE Average | 18% | 15% | 9% | 7% |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 143 | 138 | 245 | 619 | 710 | 1450 | 1683 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 24 | 101 | 98 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 33 | 50 | 24 | 28 | 26 | 12 | 6 |
| Total Current Liabilities | 94 | 120 | 91 | 130 | 193 | 248 | 193 |
| Total Liabilities | 295 | 408 | 459 | 777 | 930 | 1710 | 1882 |
| Fixed Assets | 106 | 216 | 168 | 222 | 396 | 364 | 348 |
| Other Non-Current Assets | 20 | 19 | 23 | 26 | 29 | 33 | 119 |
| Total Current Assets | 169 | 173 | 268 | 528 | 505 | 1313 | 1414 |
| Total Assets | 295 | 408 | 459 | 777 | 930 | 1710 | 1882 |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 13 | 40 | 21 | 54 | 34 | 100 | 268 |
| Cash Flow from Operating Activities | 36 | 19 | 21 | 17 | 52 | 152 | 120 |
| Cash Flow from Investing Activities | -3 | -112 | -82 | -295 | 13 | -568 | -45 |
| Cash Flow from Financing Activities | -6 | 73 | 93 | 240 | -2 | 581 | -2 |
| Net Cash Inflow / Outflow | 27 | -20 | 32 | -38 | 63 | 165 | 73 |
| Closing Cash & Cash Equivalent | 40 | 21 | 54 | 34 | 100 | 268 | 347 |
| # | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 1.4 | -2.56 | -3.64 | 0.78 | 6.31 | 12.34 | 17.71 |
| CEPS(Rs) | 3.98 | 2.87 | 0.93 | 3.59 | 9.62 | 15.83 | 20.67 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 18.35 | 16.7 | 26.31 | 55.86 | 64.43 | 121.9 | 141.24 |
| Core EBITDA Margin(%) | 8.7 | -6.05 | 2.9 | 8.75 | 15.33 | 19.98 | 21.72 |
| EBIT Margin(%) | 5.23 | -1.99 | -6.11 | 4.8 | 12.52 | 20.03 | 25.56 |
| Pre Tax Margin(%) | 3.63 | -4.45 | -9.82 | 2.96 | 11.9 | 19.74 | 25.28 |
| PAT Margin (%) | 4.22 | -5.04 | -11.39 | 2.3 | 12.1 | 15.19 | 19.41 |
| Cash Profit Margin (%) | 11.95 | 5.67 | 2.91 | 10.5 | 18.44 | 19.48 | 22.65 |
| ROA(%) | 3.74 | -5.72 | -6.59 | 1.36 | 8.02 | 11.01 | 11.63 |
| ROE(%) | 7.65 | -14.6 | -16.9 | 2.09 | 10.55 | 13.63 | 13.47 |
| ROCE(%) | 8.15 | -3.76 | -5.02 | 3.61 | 10.65 | 17.75 | 17.57 |
| Receivable days | 88.29 | 64.51 | 105.21 | 83.37 | 84.4 | 69.75 | 70.73 |
| Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 0 | 0 | 0 | 425.94 | 54.33 | 57.99 | 25.12 |
| Price/Book(x) | 0 | 0 | 0 | 5.98 | 5.32 | 5.87 | 3.15 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | -0.08 | 0.23 | 0.22 | 9.11 | 6.22 | 8.4 | 4.55 |
| EV/Core EBITDA(x) | -0.58 | 2.65 | 2.69 | 68.72 | 32.98 | 34.55 | 15.79 |
| Net Sales Growth(%) | 0 | 52.43 | -37.1 | 46.17 | 54.16 | 69.35 | 12.5 |
| EBIT Growth(%) | 0 | -157.92 | -93.46 | 214.92 | 301.82 | 170.98 | 43.59 |
| PAT Growth(%) | 0 | -282.2 | -42.14 | 129.46 | 712.46 | 112.56 | 43.7 |
| EPS Growth(%) | 0 | -282.21 | -42.13 | 121.58 | 704.93 | 95.49 | 43.44 |
| Debt/Equity(x) | 0.17 | 0.88 | 0.54 | 0 | 0 | 0 | 0 |
| Current Ratio(x) | 1.8 | 1.45 | 2.94 | 4.08 | 2.61 | 5.3 | 7.34 |
| Quick Ratio(x) | 1.8 | 1.45 | 2.94 | 4.08 | 2.61 | 5.3 | 7.34 |
| Interest Cover(x) | 3.27 | -0.8 | -1.65 | 2.6 | 20.33 | 68.12 | 91.44 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 51.27 | 51.25 | 48.25 | 48.22 | 48.22 | 48.17 | 48.16 | 48.16 | 48.54 | 48.77 |
| FII | 8.67 | 10.49 | 9.54 | 10.21 | 8.27 | 7.6 | 5.5 | 5.49 | 4.97 | 5.35 |
| DII | 18.77 | 17.31 | 21.65 | 20.56 | 22.61 | 23 | 23.55 | 21.58 | 20.62 | 20.86 |
| Public | 21.29 | 20.95 | 20.55 | 21.02 | 20.9 | 21.23 | 22.79 | 24.77 | 25.87 | 25.02 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 6.04 | 6.04 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.73 | 5.76 |
| FII | 1.02 | 1.24 | 1.12 | 1.2 | 0.98 | 0.9 | 0.65 | 0.65 | 0.59 | 0.63 |
| DII | 2.21 | 2.04 | 2.55 | 2.42 | 2.67 | 2.72 | 2.78 | 2.55 | 2.44 | 2.46 |
| Public | 2.51 | 2.47 | 2.42 | 2.48 | 2.46 | 2.51 | 2.69 | 2.93 | 3.06 | 2.96 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 11.78 | 11.78 | 11.78 | 11.79 | 11.79 | 11.81 | 11.81 | 11.81 | 11.81 | 11.82 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +13% | +43% | +22% | — |
| Operating Profit CAGR | +33% | +85% | +55% | — |
| PAT CAGR | +44% | +197% | — | — |
| Share Price CAGR | +39% | +24% | — | — |
| ROE Average | +13% | +13% | +5% | +2% |
| ROCE Average | +18% | +15% | +9% | +7% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 51.27 | 51.25 | 48.25 | 48.22 | 48.22 | 48.17 | 48.16 | 48.16 | 48.54 | 48.77 |
| FII | 8.67 | 10.49 | 9.54 | 10.21 | 8.27 | 7.6 | 5.5 | 5.49 | 4.97 | 5.35 |
| DII | 18.77 | 17.31 | 21.65 | 20.56 | 22.61 | 23 | 23.55 | 21.58 | 20.62 | 20.86 |
| Public | 48.73 | 48.75 | 51.75 | 51.78 | 51.78 | 51.83 | 51.84 | 51.84 | 51.46 | 51.23 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 6.04 | 6.04 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.73 | 5.76 |
| FII | 1.02 | 1.24 | 1.12 | 1.2 | 0.98 | 0.9 | 0.65 | 0.65 | 0.59 | 0.63 |
| DII | 2.21 | 2.04 | 2.55 | 2.42 | 2.67 | 2.72 | 2.78 | 2.55 | 2.44 | 2.46 |
| Public | 5.74 | 5.74 | 6.1 | 6.11 | 6.11 | 6.12 | 6.12 | 6.12 | 6.08 | 6.05 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 11.78 | 11.78 | 11.78 | 11.79 | 11.79 | 11.81 | 11.81 | 11.81 | 11.81 | 11.82 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.