Sharescart Research Club logo
Products
Research
Tools
About
Join Channel
Consolidated Standalone

TBO Tek

₹1600 22 | 1.4%

Market Cap ₹17374 Cr.

Stock P/E 75.6

P/B 12.5

Current Price ₹1600

Book Value ₹ 127.6

Face Value 1

52W High ₹1844.6

Dividend Yield 0%

52W Low ₹ 985.7

Edit Ratio

TBO Tek Research see more...

Overview Inc. Year: 2006Industry: Travel Services

TBO Tek Limited, established in 2006, has become a leading name in the travel services industry. Founded by Ankush Nijhawan, Gaurav Bhatnagar, and Manish Mittal in 2006, TBO provides innovative travel technology solutions. TBO Tek’s vision is to transform the travel booking experience with its cutting-edge technology. Their flagship platform like TBO Holidays and Travel Boutique Online serve a global clientele, including travel agencies, independent travel advisors, and enterprise buyers such as tour operators, travel management companies, and online travel companies. The promoters have successfully expanded TBO Tek’s reach, making it a trusted partner for travel agencies and corporations alike.

Read More..

TBO Tek Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

TBO Tek Quarterly Results

#(Fig in Cr.) Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
Net Sales 345 352 327 369 418 451 422 446 511 568
Other Income 3 1 12 9 15 15 17 16 13 15
Total Income 348 353 339 378 434 465 439 463 524 583
Total Expenditure 278 283 271 306 340 375 367 381 437 479
Operating Profit 70 70 68 72 94 90 72 81 87 103
Interest 2 2 3 4 6 6 6 5 5 9
Depreciation 6 7 8 15 12 13 13 14 14 16
Exceptional Income / Expenses -8 1 0 0 0 0 4 9 8 0
Profit Before Tax 54 62 57 53 76 71 57 71 75 78
Provision for Tax 7 6 6 7 15 11 7 12 12 11
Profit After Tax 47 56 51 46 61 60 50 59 63 68
Adjustments 1 0 1 0 0 0 0 0 0 0
Profit After Adjustments 48 56 51 47 61 60 50 59 63 68
Adjusted Earnings Per Share 4.6 5.4 4.9 4.5 5.6 5.5 4.6 5.4 5.8 6.2

TBO Tek Profit & Loss

#(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 1947
Other Income 7 18 35 29 21 28 62 61
Total Income 448 588 177 512 1086 1421 1799 2009
Total Expenditure 397 484 163 448 866 1132 1453 1664
Operating Profit 51 105 13 64 219 289 347 343
Interest 6 5 2 7 14 19 33 25
Depreciation 5 12 11 16 34 36 52 57
Exceptional Income / Expenses -6 0 -29 8 3 -7 13 21
Profit Before Tax 34 88 -30 46 174 227 275 281
Provision for Tax 8 15 5 12 26 26 45 42
Profit After Tax 26 73 -34 34 148 201 230 240
Adjustments 0 0 0 0 -4 2 0 0
Profit After Adjustments 26 73 -34 34 144 202 230 240
Adjusted Earnings Per Share 2.5 7 -3.3 3.2 13.8 19.4 21.2 22

Growth Rates

# 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 -4% NA% NA% NA%
ROE Average 27% 42% 25% 26%
ROCE Average 31% 48% 31% 32%

TBO Tek Balance Sheet

#(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

TBO Tek Cash Flow

#(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

TBO Tek Ratios

# 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 7.27 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(%) 0 176.95 -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

TBO Tek Shareholding Pattern

# Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
Promoter 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
DII 6.6 6.6 11.78 17.88 19.18 18.91
Public 6.2 5.93 5.76 6.1 6.3 5.95
Others 0 0 0 0 0 0
Total 100 100 100 100 100 100

Pros

  • Company has delivered good profit growth of 25% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 42%
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend.
  • Promoter holding is low: 44.41%.
  • Stock is trading at 12.5 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

TBO Tek News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot Listing Price Listing Gain(%) Current Price Return (%) Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot Listing Price Listing Gain(%) Current Price Return (%) Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot Listing Price Listing Gain(%) Current Price Return (%) Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot Listing Price Listing Gain(%) Current Price Return (%) Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot Listing Price Listing Gain(%) Current Price Return (%) Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!