Travel Services · Founded 2006 · www.tbo.com · BSE 544174 · NSE TBOTEK · ISIN INE673O01025
No Notes Added Yet
Business
TBO Tek Ltd. is a global travel distribution platform that operates on a Business-to-Business (B2B) model. It connects travel buyers (such as travel agencies, tour operators, corporate clients, and independent travel advisors) with a wide range of travel suppliers (including airlines, hotels, car rental companies, cruise lines, and other ancillary service providers). The company's proprietary platform, 'TBO+', facilitates bookings and transactions across various travel segments. TBO Tek makes money primarily through commissions and mark-ups on bookings facilitated through its platform, charging suppliers for distribution reach and providing competitive pricing and inventory to its buyer network.
Revenue Mix
TBO Tek typically segments its business into two primary categories:
Air: Revenue generated from flight bookings.
Non-Air: Revenue generated from bookings of hotels, packages, cruises, car rentals, transfers, and other ancillary travel services.
Geographically, its revenue mix is global, with significant contributions from India and an expanding international presence, particularly in emerging markets. Specific percentage contributions vary and are disclosed in financial reports.
Industry
TBO Tek operates in the highly competitive and fragmented global travel services industry, specifically within the B2B travel distribution segment. The industry structure involves Global Distribution Systems (GDSs), other B2B platforms, direct supplier channels, and traditional offline aggregators. TBO Tek has positioned itself as one of the leading global B2B travel distribution platforms, particularly strong in emerging markets, by offering a comprehensive inventory, advanced technology, and a wide network of both suppliers and buyers. It aims to simplify the travel booking process for travel agents, acting as a one-stop shop.
MOAT
Network Effect: As more suppliers join its platform, it becomes more attractive to travel buyers, and conversely, a larger base of travel buyers attracts more suppliers, creating a powerful self-reinforcing loop.
Scale & Reach: Its extensive global network of over 147,000 travel buyers and relationships with over 70,000 suppliers provides significant negotiating power and a wide inventory.
Proprietary Technology Platform (TBO+): The robust and scalable technology platform, built over years, offers comprehensive features and integrations, making it difficult and costly for competitors to replicate.
Switching Costs: For travel agencies that have integrated their operations and trained their staff on the TBO+ platform, switching to an alternative can involve significant time, effort, and potential disruption.
Growth Drivers
Global Travel Recovery: Continued rebound in leisure and business travel volumes post-pandemic.
Digitization of Travel Agencies: Increasing adoption of online booking platforms by traditional and independent travel agencies, especially in emerging markets.
Geographic Expansion: Deepening penetration in existing markets and expanding into new, high-growth geographies.
Expansion of Product Portfolio: Adding more diverse travel products and ancillary services beyond flights and hotels (e.g., experiences, cruises) to increase transaction value per buyer.
Strategic Acquisitions: Pursuing inorganic growth opportunities to expand market share, technology capabilities, or geographic reach.
Risks
Industry Cyclicality & External Shocks: The travel industry is highly sensitive to economic downturns, geopolitical events, health crises (like pandemics), and natural disasters.
Intense Competition: Faces strong competition from other B2B travel platforms, GDSs, direct supplier booking channels, and emerging technologies.
Technology Obsolescence & Cybersecurity: Risk of its platform becoming outdated or vulnerable to cyberattacks, impacting data security and operational continuity.
Supplier Concentration & Relationships: Reliance on maintaining strong relationships and favorable terms with a large number of diverse travel suppliers.
Regulatory & Compliance Risks: Operating in numerous countries exposes it to diverse and evolving regulatory frameworks.
Foreign Exchange Fluctuations: Significant international operations lead to exposure to currency risks.
Management & Ownership
TBO Tek was co-founded by Gaurav Bhatnagar and Ankush Nijhawan, who serve as key promoters and hold significant leadership positions within the company. They bring extensive experience in the travel and technology sectors. The management team is generally perceived as experienced in scaling a global B2B platform. Post-IPO, the ownership structure includes the promoter group retaining a substantial stake, alongside institutional investors and a public float.
Outlook
TBO Tek is well-positioned to capitalize on the secular tailwinds of global travel growth and the ongoing digitization of the B2B travel ecosystem, particularly in rapidly expanding markets. Its strong network effects and proprietary technology platform provide a durable competitive advantage. However, the company operates in a highly competitive and cyclical industry, vulnerable to macroeconomic fluctuations and disruptive technological changes. Its ability to maintain growth and profitability will depend on continued innovation, successful geographic and product expansion, and effective management of supplier and buyer relationships amid intense market pressures.
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 | 327 | 369 | 418 | 451 | 422 | 446 | 511 | 568 | 784 | 814 |
| Other Income | 12 | 9 | 15 | 15 | 17 | 16 | 13 | 15 | 12 | 13 |
| Total Income | 339 | 378 | 434 | 465 | 439 | 463 | 524 | 583 | 797 | 827 |
| Total Expenditure | 271 | 306 | 340 | 375 | 367 | 381 | 437 | 479 | 684 | 709 |
| Operating Profit | 68 | 72 | 94 | 90 | 72 | 81 | 87 | 103 | 113 | 118 |
| Interest | 3 | 4 | 6 | 6 | 6 | 5 | 5 | 9 | 15 | 15 |
| Depreciation | 8 | 15 | 12 | 13 | 13 | 14 | 14 | 16 | 26 | 30 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 4 | 9 | 8 | 0 | -5 | 0 |
| Profit Before Tax | 57 | 53 | 76 | 71 | 57 | 71 | 75 | 78 | 66 | 74 |
| Provision for Tax | 6 | 7 | 15 | 11 | 7 | 12 | 12 | 11 | 12 | 14 |
| Profit After Tax | 51 | 46 | 61 | 60 | 50 | 59 | 63 | 68 | 54 | 60 |
| Adjustments | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 51 | 47 | 61 | 60 | 50 | 59 | 63 | 68 | 54 | 60 |
| Adjusted Earnings Per Share | 4.9 | 4.5 | 5.6 | 5.5 | 4.6 | 5.4 | 5.8 | 6.2 | 4.9 | 5.5 |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|
| Net Sales | 441 | 571 | 142 | 483 | 1065 | 1393 | 1737 | 2677 |
| Other Income | 7 | 18 | 35 | 30 | 21 | 28 | 62 | 53 |
| Total Income | 448 | 588 | 177 | 513 | 1086 | 1421 | 1799 | 2731 |
| Total Expenditure | 397 | 484 | 163 | 449 | 866 | 1132 | 1453 | 2309 |
| Operating Profit | 51 | 105 | 13 | 64 | 219 | 289 | 347 | 421 |
| Interest | 6 | 5 | 2 | 7 | 14 | 19 | 33 | 44 |
| Depreciation | 5 | 12 | 11 | 16 | 34 | 36 | 52 | 86 |
| Exceptional Income / Expenses | -6 | 0 | -29 | 8 | 3 | -7 | 13 | 3 |
| Profit Before Tax | 34 | 88 | -30 | 46 | 174 | 227 | 275 | 293 |
| Provision for Tax | 8 | 15 | 5 | 12 | 26 | 26 | 45 | 49 |
| Profit After Tax | 26 | 73 | -34 | 34 | 148 | 201 | 230 | 245 |
| Adjustments | 0 | 0 | 0 | 0 | -4 | 2 | 0 | 0 |
| Profit After Adjustments | 26 | 73 | -34 | 34 | 144 | 202 | 230 | 245 |
| Adjusted Earnings Per Share | 2.5 | 7 | -3.3 | 3.2 | 13.8 | 19.4 | 21.2 | 22.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 25% | 53% | 25% | 0% |
| Operating Profit CAGR | 20% | 76% | 27% | 0% |
| PAT CAGR | 14% | 89% | 26% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -8% | NA% | NA% | NA% |
| ROE Average | 27% | 42% | 25% | 26% |
| ROCE Average | 31% | 48% | 31% | 32% |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 161 | 240 | 204 | 232 | 340 | 545 | 1195 |
| Minority's Interest | 0 | 0 | 0 | 0 | -3 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 3 | 6 | 135 | 90 |
| Other Non-Current Liabilities | 26 | 31 | 14 | 58 | 59 | 109 | 77 |
| Total Current Liabilities | 675 | 571 | 403 | 1035 | 2221 | 4157 | 4962 |
| Total Liabilities | 861 | 842 | 621 | 1328 | 2622 | 4946 | 6324 |
| Fixed Assets | 44 | 35 | 23 | 92 | 136 | 349 | 345 |
| Other Non-Current Assets | 2 | 4 | 15 | 5 | 4 | 20 | 54 |
| Total Current Assets | 816 | 803 | 583 | 1230 | 2482 | 4577 | 5924 |
| Total Assets | 861 | 842 | 621 | 1328 | 2622 | 4946 | 6324 |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 220 | 270 | 252 | 269 | 425 | 563 | 751 |
| Cash Flow from Operating Activities | 93 | -3 | 50 | 198 | 237 | 226 | 289 |
| Cash Flow from Investing Activities | -41 | -14 | -26 | -31 | -106 | -157 | -441 |
| Cash Flow from Financing Activities | -5 | -8 | -5 | -16 | -14 | 115 | 365 |
| Net Cash Inflow / Outflow | 47 | -25 | 19 | 152 | 117 | 185 | 213 |
| Closing Cash & Cash Equivalent | 270 | 252 | 269 | 425 | 563 | 751 | 962 |
| # | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 2.53 | 7 | -3.28 | 3.23 | 13.84 | 19.39 | 21.17 |
| CEPS(Rs) | 3.05 | 8.13 | -2.21 | 4.74 | 17.5 | 22.71 | 25.95 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 15.44 | 23.06 | 19.58 | 22.21 | 32.13 | 51.09 | 106.85 |
| Core EBITDA Margin(%) | 9.93 | 15.29 | -15.1 | 7.06 | 18.63 | 18.75 | 16.39 |
| EBIT Margin(%) | 9.02 | 16.29 | -19.09 | 10.9 | 17.7 | 17.66 | 17.7 |
| Pre Tax Margin(%) | 7.77 | 15.45 | -20.83 | 9.53 | 16.36 | 16.29 | 15.8 |
| PAT Margin (%) | 5.97 | 12.78 | -24.08 | 6.98 | 13.95 | 14.4 | 13.23 |
| Cash Profit Margin (%) | 7.2 | 14.85 | -16.24 | 10.22 | 17.13 | 17 | 16.22 |
| ROA(%) | 3.06 | 8.56 | -4.67 | 3.46 | 7.52 | 5.3 | 4.08 |
| ROE(%) | 16.36 | 36.35 | -15.37 | 15.48 | 52.42 | 46.24 | 27.16 |
| ROCE(%) | 24.72 | 46.33 | -12.18 | 24.02 | 64.84 | 47.93 | 30.58 |
| Receivable days | 314.41 | 218.41 | 545.09 | 245.95 | 359.53 | 638.49 | 773.92 |
| Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 56.93 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 11.28 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | -0.67 | -0.5 | -2.33 | -1.02 | -0.61 | -0.51 | 6.87 |
| EV/Core EBITDA(x) | -5.74 | -2.73 | -24.79 | -7.7 | -2.94 | -2.45 | 34.44 |
| Net Sales Growth(%) | 0 | 29.47 | -75.16 | 240.8 | 120.29 | 30.83 | 24.75 |
| EBIT Growth(%) | 0 | 133.71 | -129.11 | 294.62 | 257.73 | 30.55 | 24.99 |
| PAT Growth(%) | 0 | 176.95 | -146.82 | 198.75 | 340.4 | 35.07 | 14.62 |
| EPS Growth(%) | 0 | 176.94 | -146.82 | 198.74 | 327.82 | 40.14 | 9.17 |
| Debt/Equity(x) | 0 | 0 | 0 | 0.01 | 0.02 | 0.25 | 0.12 |
| Current Ratio(x) | 1.21 | 1.41 | 1.45 | 1.19 | 1.12 | 1.1 | 1.19 |
| Quick Ratio(x) | 1.21 | 1.41 | 1.45 | 1.19 | 1.12 | 1.1 | 1.19 |
| Interest Cover(x) | 7.21 | 19.39 | -10.97 | 7.93 | 13.24 | 12.88 | 9.34 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Promoter | 44.41 | 44.41 | 44.41 | 44.41 | 44.41 | 44.41 | 44.41 | 44.41 |
| FII | 42.79 | 43.06 | 38.05 | 31.61 | 30.12 | 30.74 | 30.85 | 29.71 |
| DII | 6.6 | 6.6 | 11.78 | 17.88 | 19.18 | 18.91 | 19.01 | 20.34 |
| Public | 6.2 | 5.93 | 5.76 | 6.1 | 6.3 | 5.95 | 5.74 | 5.54 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Promoter | 4.82 | 4.82 | 4.82 | 4.82 | 4.82 | 4.82 | 4.82 | 4.82 |
| FII | 4.65 | 4.68 | 4.13 | 3.43 | 3.27 | 3.34 | 3.35 | 3.23 |
| DII | 0.72 | 0.72 | 1.28 | 1.94 | 2.08 | 2.05 | 2.06 | 2.21 |
| Public | 0.67 | 0.64 | 0.63 | 0.66 | 0.68 | 0.65 | 0.62 | 0.6 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 10.86 | 10.86 | 10.86 | 10.86 | 10.86 | 10.86 | 10.86 | 10.86 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +25% | +53% | +25% | — |
| Operating Profit CAGR | +20% | +76% | +27% | — |
| PAT CAGR | +14% | +89% | +26% | — |
| Share Price CAGR | -8% | — | — | — |
| ROE Average | +27% | +42% | +25% | +26% |
| ROCE Average | +31% | +48% | +31% | +32% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Promoter | 44.41 | 44.41 | 44.41 | 44.41 | 44.41 | 44.41 | 44.41 | 44.41 |
| FII | 42.79 | 43.06 | 38.05 | 31.61 | 30.12 | 30.74 | 30.85 | 29.71 |
| DII | 6.6 | 6.6 | 11.78 | 17.88 | 19.18 | 18.91 | 19.01 | 20.34 |
| Public | 55.59 | 55.59 | 55.59 | 55.59 | 55.59 | 55.59 | 55.59 | 55.59 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Promoter | 4.82 | 4.82 | 4.82 | 4.82 | 4.82 | 4.82 | 4.82 | 4.82 |
| FII | 4.65 | 4.68 | 4.13 | 3.43 | 3.27 | 3.34 | 3.35 | 3.23 |
| DII | 0.72 | 0.72 | 1.28 | 1.94 | 2.08 | 2.05 | 2.06 | 2.21 |
| Public | 6.04 | 6.04 | 6.04 | 6.04 | 6.04 | 6.04 | 6.04 | 6.04 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 10.86 | 10.86 | 10.86 | 10.86 | 10.86 | 10.86 | 10.86 | 10.86 |
* 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.