Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Thomas Scott
Join Channel
Consolidated Standalone

Thomas Scott

₹244 1.5 | 0.6%

Market Cap ₹248 Cr.

Stock P/E 47.9

P/B 6

Current Price ₹244

Book Value ₹ 40.6

Face Value 10

52W High ₹356.9

Dividend Yield 0%

52W Low ₹ 40

Edit Ratio

Thomas Scott Research see more...

Overview Inc. Year: 2010Industry: Retailing

Thomas Scott India Limited (TSIL) is a textile and apparel company that was established in 2010 as a subsidiary of Bang Overseas Limited. The company manufactures and trades in fabrics and readymade garments for men under the brands Hammersmith, Bang & Scott, Italian Gold, and Thomas Scott. TSIL has a state of the art manufacturing unit in Solapur, Maharashtra, and a corporate office and a registered office in Mumbai, Maharashtra. The company is led by Mr. Brijgopal Bang, the promoter and managing director, who has been involved in the business since incorporation. The company’s authorized share capital is INR 15.00 crore and the paid-up capital is INR 8.46 crore. The company’s operating revenue for the financial year 2020-21 was INR 21.46 crore, and its EBITDA increased by 29.92% over the previous year.

Read More..

Thomas Scott Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Thomas Scott Quarterly Results

#(Fig in Cr.) Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Jun 2023 Sep 2023 Dec 2023
Net Sales 5 9 8 10 13 15 11 18 22 22
Other Income 0 0 0 0 0 0 0 1 1 2
Total Income 5 10 8 10 13 15 11 19 23 23
Total Expenditure 5 9 8 9 12 14 12 17 20 20
Operating Profit 1 0 0 0 1 1 -1 2 3 3
Interest 0 0 0 0 0 0 0 1 1 1
Depreciation 0 0 0 0 0 0 0 0 0 0
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 1 0 0 0 1 1 -1 1 2 2
Provision for Tax 0 -0 -0 0 0 0 0 0 -0 0
Profit After Tax 0 0 0 -0 1 1 -1 1 2 2
Adjustments 0 0 0 -0 0 -0 0 0 0 0
Profit After Adjustments 0 0 0 -0 1 1 -1 1 2 2
Adjusted Earnings Per Share 1.3 0.2 0.4 -0 1.3 1.4 -2.4 1.5 3.2 2.8

Thomas Scott Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 21 50 18 13 17 20 22 22 21 32 63 73
Other Income 0 0 0 0 0 0 0 0 0 0 0 4
Total Income 22 50 18 14 17 20 22 22 22 32 63 76
Total Expenditure 24 52 21 15 17 21 22 23 21 31 58 69
Operating Profit -2 -2 -3 -2 1 -0 -1 -1 1 1 5 7
Interest 0 0 0 0 0 0 1 1 1 0 1 3
Depreciation 0 0 0 0 0 0 0 0 0 0 1 0
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax -2 -2 -3 -2 1 -1 -1 -2 -0 1 3 4
Provision for Tax 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Tax -2 -2 -3 -2 0 -1 -1 -2 -0 1 3 4
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments -2 -2 -3 -2 0 -1 -1 -2 -0 1 3 4
Adjusted Earnings Per Share -6.5 -5.7 -10 -5.2 1.4 -2.2 -3.6 -5.7 -0.3 1.1 4.5 5.1

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 97% 42% 26% 12%
Operating Profit CAGR 400% 0% 0% 0%
PAT CAGR 200% 0% 0% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 467% 242% 102% 48%
ROE Average 26% 11% -5% -10%
ROCE Average 27% 15% 6% -4%

Thomas Scott Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 14 12 9 7 8 7 6 4 4 10 14
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 0 0 0 0 0 0 0 0 0 0 0
Other Non-Current Liabilities 0 0 0 0 -1 -0 -0 -0 -0 -0 16
Total Current Liabilities 8 9 5 6 8 13 17 21 32 35 38
Total Liabilities 22 21 14 13 16 20 22 25 36 45 68
Fixed Assets 0 0 0 0 0 0 1 1 1 2 4
Other Non-Current Assets 0 0 0 0 0 0 0 0 0 0 1
Total Current Assets 22 21 14 13 16 20 21 24 35 43 63
Total Assets 22 21 14 13 16 20 22 25 36 45 68

Thomas Scott Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 1 0 1 0 0 0 0 0 0 0 3
Cash Flow from Operating Activities -0 1 -1 0 -2 -2 0 0 3 3 -18
Cash Flow from Investing Activities -0 -0 0 0 0 -0 -1 -0 -0 -1 -3
Cash Flow from Financing Activities -1 -0 -0 -0 2 2 1 0 -3 1 25
Net Cash Inflow / Outflow -1 1 -1 0 0 -0 0 -0 0 3 4
Closing Cash & Cash Equivalent 0 1 0 0 0 0 0 0 0 3 7

Thomas Scott Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) -6.5 -5.66 -9.99 -5.23 1.43 -2.19 -3.59 -5.71 -0.34 1.14 4.53
CEPS(Rs) -6.19 -5.42 -9.71 -5.11 1.48 -2.13 -3.45 -4.89 0.49 1.67 5.58
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 41.24 35.58 25.59 20.36 23.63 21.44 17.86 12.16 11.86 15.75 20.73
Core EBITDA Margin(%) -10.69 -3.63 -19 -14.04 3.71 -0.96 -2.5 -3.82 3.72 3.95 7.21
EBIT Margin(%) -10.19 -3.78 -18.96 -13.19 3.86 -0.98 -2.71 -5.05 2.84 3.49 6.22
Pre Tax Margin(%) -10.27 -3.83 -18.99 -13.2 3.16 -2.92 -5.35 -8.67 -0.38 2.15 4.62
PAT Margin (%) -10.27 -3.83 -18.99 -13.2 2.78 -3.64 -5.63 -8.89 -0.53 1.94 4.46
Cash Profit Margin (%) -9.77 -3.67 -18.48 -12.91 2.89 -3.53 -5.41 -7.62 0.78 2.84 5.5
ROA(%) -10.96 -8.85 -19.3 -13.24 3.4 -4.19 -5.78 -8.14 -0.37 1.54 5.09
ROE(%) -14.62 -14.74 -32.65 -22.76 6.5 -9.74 -18.27 -38.02 -2.81 9.9 26.34
ROCE(%) -14.22 -14.54 -32.59 -22.74 7.91 -1.87 -5.17 -10.04 6.53 12.17 27.47
Receivable days 120.33 69.62 142.39 102.29 122.4 177.47 210.62 229.42 302.06 215.44 120.48
Inventory Days 152.47 60.86 140.62 174.16 108.93 82.26 80.47 91.67 133.62 156.4 122.05
Payable days 78.53 68.14 158.66 165.8 163.61 157.82 188.15 252.44 441.03 610.69 312.66
PER(x) 0 0 0 0 8.75 0 0 0 0 43.78 7.8
Price/Book(x) 0.18 0.12 0.23 0.41 0.53 0.7 0.51 0.37 0.51 3.17 1.7
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 0.11 0.01 0.11 0.2 0.35 0.44 0.39 0.36 0.28 0.75 0.32
EV/Core EBITDA(x) -1.08 -0.17 -0.57 -1.55 8.79 -50.95 -15.43 -9.48 6.81 17.21 4.33
Net Sales Growth(%) 35.11 134.35 -64.41 -24.67 29.6 17.55 5.68 0.64 -1.36 50.62 94.26
EBIT Growth(%) 76.62 13.43 -78.53 47.58 137.9 -129.74 -193.91 -87.28 155.47 84.81 256.19
PAT Growth(%) 76.9 12.94 -76.38 47.64 127.33 -253.56 -63.55 -59.01 94.08 649 358.07
EPS Growth(%) 76.9 12.94 -76.38 47.63 127.33 -253.56 -63.55 -59.01 94.08 437.45 297.38
Debt/Equity(x) 0 0 0 0 0.26 0.55 0.89 1.54 1.05 0 0.35
Current Ratio(x) 2.64 2.31 2.64 2.17 1.91 1.53 1.28 1.12 1.07 1.23 1.67
Quick Ratio(x) 1.44 1.56 1.32 1.16 1.36 1.16 0.99 0.83 0.77 0.71 1.01
Interest Cover(x) -122.41 -71.98 -589.72 -1768.35 5.52 -0.5 -1.03 -1.39 0.88 2.62 3.88
Total Debt/Mcap(x) 0 0 0 0 0.49 0.79 1.76 4.2 2.07 0 0.2

Thomas Scott Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 68.03 60.92 60.94 61.05 61.06 64.86 69.64 69.64 64.54 60.12
FII 0 0 0 0 0 0 0 1.27 1.06 0.7
DII 0 0 0 0 0 0 0 0 0 0.61
Public 31.97 39.08 39.06 38.95 38.94 35.14 30.36 29.09 34.4 38.56
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Debtor days have improved from 610.69 to 312.66days.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 11% over the last 3 years.
  • Stock is trading at 6 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.

Thomas Scott News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

IPO

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

View more.....

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

View more.....

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

View more.....

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

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price 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!