Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹8623 Cr.
Stock P/E
41.3
P/B
4.3
Current Price
₹729.8
Book Value
₹ 169.8
Face Value
1
52W High
₹744.1
52W Low
₹ 417.1
Dividend Yield
0%

RateGain Travel Overview

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.

RateGain Travel Share Price

Live · BSE / NSE · Inception: 2012
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

RateGain Travel Quarterly Results

#(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

RateGain Travel Profit & Loss

#(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

RateGain Travel Balance Sheet

#(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

RateGain Travel Cash Flow

#(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

RateGain Travel Ratios

# 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

Growth Rates

Compounded annual
# 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%

RateGain Travel Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 48.77 %
FII 5.35 %
DII (MF + Insurance) 20.86 %
Public (retail) 51.23 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 51.2751.2548.2548.2248.2248.1748.1648.1648.5448.77
FII 8.6710.499.5410.218.277.65.55.494.975.35
DII 18.7717.3121.6520.5622.612323.5521.5820.6220.86
Public 48.7348.7551.7551.7851.7851.8351.8451.8451.4651.23
Others 0000000000
Total 100100100100100100100100100100

RateGain Travel Peer Comparison

IT - Software Edit Columns

RateGain Travel Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

RateGain Travel Pros & Cons

Pros

  • Company is almost debt free.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend.
  • Promoter holding is low: 48.77%.
  • Company has a low return on equity of 13% over the last 3 years.
  • Stock is trading at 4.3 times its book value.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp