Easy Trip Planners Limited EASEMYTRIP NSE

Consumer Cyclical · Travel Services · India

https://www.easemytrip.com

Easy Trip Planners Limited, together with its subsidiaries, operates as an online travel agency in India, the Philippines, Singapore, Thailand, the United Arab Emirates, the United Kingdom, New Zealand, Brazil, the Middle East, and the United States. It provides reservation and booking services related to travel and tourism through ease-my-trip portal and app or in-house call centre, which includes a range of travel-related products and services, such as airline tickets, hotels, and holiday and travel packages; and train tickets, bus tickets, air charter services, and taxi rentals. The company also offers travel guides and updates, and other reservation activities; and upskilling, professional, and vocational training services. Easy Trip Planners Limited was incorporated in 2008 and is based in New Delhi, India.

Market & Price

Market Cap

₹2,603.99 Cr

Current Price

₹7.16

High / Low (52W)

₹11.22 / ₹5.85

Beta

0.56

Valuation

Stock P/E

Industry PE

26.67

Forward P/E

PEG Ratio

Book Value

₹2.38

Price to Book

3.01

P/S

4.98

EV/EBITDA

101.70

Dividend Yield

Profitability & Returns

ROCE

17.03%

ROE

ROA

Profit Margin

-1.94%

Op Margin

10.27%

EPS (Latest Qtr)

₹0.02

EPS (TTM)

₹-0.27

Balance Sheet & Liquidity

Debt/Equity

4.10

Quick Ratio

Current Ratio

Debt

₹36.21 Cr

Total Assets

₹1,153.93 Cr

Current Assets

₹773.62 Cr

Working Capital

₹485.31 Cr

Ownership

Promoter Holding

50.99%

Chg in Prom Hold

FII / Inst Holding

2.39%

Chg in FII Hold

Financial Snapshot

Enterprise Value

₹1,968.52 Cr

Total Revenue (TTM)

₹523.27 Cr

EBITDA

₹19.36 Cr

Free Cash Flow

Operating Cash Flow

Shares Outstanding

₹363.69 Cr

Gross Margin

57.10%

Payout Ratio

0.00%

Growth (CAGR)

Revenue 5Y

35.64%

Profit 5Y

0.45%

Revenue (YoY)

0.70%

Earnings (YoY)

-77.80%

PROS

Compounding revenue at 35.6% over 5 years.

CONS

Trading 36.2% below its 52-week high.
In a downtrend (50-DMA below 200-DMA).

* The pros and cons are auto-generated from financial metrics.

Price Chart

NSE TradingView Screener.in

Fundamental Growth

Period: Metric:

Figures from the latest reported periods. CAGR is computed across the displayed window (quarterly CAGR is annualised assuming 4 quarters per year).

Peer comparison

Peer companies in the same sector (Consumer Cyclical).

#	Name	CMP ₹	P/E	Mkt Cap	Div Yld %	ROCE %	ROE %	Rev CAGR 5Y %	Profit CAGR 5Y %
1	EASEMYTRIP Easy Trip Planners Limited NSE	7.16	-	₹2,603.99 Cr	-	17.03%	-	35.64%	0.45%
2	MARUTI Maruti Suzuki India Limited NIFTY50NSEAI	13,127.00	28.09	₹4.13 L Cr	1.07%	17.22%	14.43%	16.60%	21.11%
3	M&M Mahindra & Mahindra Limited NIFTY50NSEAI	3,045.60	20.00	₹3.66 L Cr	1.08%	17.26%	18.75%	18.44%	18.48%
4	TITAN Titan Company Limited NIFTY50NSE	4,074.90	71.43	₹3.61 L Cr	0.27%	38.43%	37.13%	23.83%	16.00%
5	ETERNAL Eternal Limited NSEAITECH	250.58	626.45	₹2.30 L Cr	-	2.87%	1.19%	97.70%	45.90%
6	EICHERMOT Eicher Motors Limited NIFTY50NSEAI	7,177.00	35.71	₹1.97 L Cr	0.98%	26.43%	23.77%	17.47%	23.70%
7	TVSMOTOR TVS Motor Company Limited NSE	3,355.70	52.91	₹1.59 L Cr	0.36%	28.86%	31.62%	26.91%	31.46%
8	HYUNDAI HYUNDAI MOTOR INDIA LTD NSE	1,924.00	28.82	₹1.56 L Cr	1.09%	32.62%	29.92%	5.50%	4.87%
9	MOTHERSON Samvardhana Motherson International Limited NSEAI	145.74	39.82	₹1.53 L Cr	0.41%	11.82%	10.11%	17.10%	37.17%

Quarterly Results

Figures in INR.

Metric	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Revenue	-	150.57 Cr	139.48 Cr	113.79 Cr	118.34 Cr	151.66 Cr
Cost of Revenue	-	15.17 Cr	112.60 Cr	19.31 Cr	16.19 Cr	32.26 Cr
Gross Profit	-	135.40 Cr	26.88 Cr	94.48 Cr	102.15 Cr	119.40 Cr
Operating Expenses	-	90.76 Cr	15.74 Cr	97.04 Cr	102.83 Cr	119.42 Cr
Operating Income	-	44.64 Cr	11.14 Cr	-2.56 Cr	-67.80 L	-2.40 L
EBITDA	-	51.04 Cr	15.94 Cr	6.21 Cr	-39.60 Cr	14.22 Cr
Interest Expense	-	1.66 Cr	15.90 L	1.31 Cr	1.32 Cr	1.56 Cr
Pretax Income	-	46.23 Cr	12.33 Cr	1.39 Cr	-45.56 Cr	8.37 Cr
Tax Provision	-	12.20 Cr	-1.57 Cr	95.00 L	-9.51 Cr	4.95 Cr
Net Income	-	33.64 Cr	15.36 Cr	1.32 Cr	-32.70 Cr	5.85 Cr
Diluted EPS	0.07	0.09	-	0.00	-0.09	0.02

Profit & Loss (Annual)

Figures in INR.

Metric	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Revenue	235.37 Cr	448.83 Cr	590.58 Cr	587.32 Cr
Cost of Revenue	13.80 L	61.12 Cr	129.66 Cr	162.23 Cr
Gross Profit	235.24 Cr	387.70 Cr	460.91 Cr	425.10 Cr
Operating Expenses	103.65 Cr	212.77 Cr	255.58 Cr	291.20 Cr
Operating Income	131.58 Cr	174.93 Cr	205.33 Cr	133.90 Cr
EBITDA	146.84 Cr	190.44 Cr	154.91 Cr	159.85 Cr
Interest Expense	1.94 Cr	2.60 Cr	5.11 Cr	4.40 Cr
Pretax Income	143.57 Cr	184.94 Cr	142.63 Cr	142.98 Cr
Tax Provision	37.65 Cr	50.84 Cr	39.17 Cr	34.33 Cr
Net Income	105.92 Cr	134.20 Cr	103.11 Cr	107.35 Cr
Diluted EPS	0.30	0.39	0.29	0.30

Compounded Sales Growth

5 Years:	35.64%
1 Year:	0.70%

Compounded Profit Growth

5 Years:	0.45%
1 Year:	-77.80%

Stock Price Performance

1 Year:	-36.07%
6 Months:	-0.69%
3 Months:	-21.66%
1 Month:	-9.37%

Balance Sheet (Annual)

Figures in INR.

Metric	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Total Assets	483.05 Cr	696.89 Cr	893.61 Cr	1,153.93 Cr
Current Assets	323.29 Cr	647.50 Cr	565.65 Cr	773.62 Cr
Cash & Equivalents	36.87 Cr	29.63 Cr	100.89 Cr	136.15 Cr
Inventory	26.20 L	66.40 L	84.50 L	2.07 Cr
Receivables	52.81 Cr	155.92 Cr	232.55 Cr	296.19 Cr
Total Liabilities	247.19 Cr	326.54 Cr	268.96 Cr	411.88 Cr
Current Liabilities	244.20 Cr	319.15 Cr	244.77 Cr	288.31 Cr
Long Term Debt	0	10.70 L	3.73 Cr	25.47 Cr
Total Debt	50.39 Cr	86.82 Cr	19.47 Cr	37.63 Cr
Total Equity	235.86 Cr	369.99 Cr	604.52 Cr	720.31 Cr
Shares Outstanding	347.66 Cr	347.66 Cr	354.41 Cr	354.41 Cr

Cash Flows (Annual)

Figures in INR.

Metric	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Operating Cash Flow	20.19 Cr	-119.38 Cr	124.11 Cr	111.82 Cr
Investing Cash Flow	-56.36 Cr	82.58 Cr	-43.25 Cr	-92.27 Cr
Financing Cash Flow	-31.14 Cr	3.84 Cr	55.74 Cr	15.78 Cr
Capital Expenditure	-20.33 Cr	-5.29 Cr	-11.50 Cr	-66.26 Cr
Free Cash Flow	-13.90 L	-124.67 Cr	112.61 Cr	45.56 Cr
Net Change in Cash	-67.31 Cr	-32.96 Cr	136.61 Cr	35.32 Cr

Ratios (Annual)

Figures in %.

Metric	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Gross Margin %	99.9%	86.4%	78.0%	72.4%
Operating Margin %	55.9%	39.0%	34.8%	22.8%
Net Margin %	45.0%	29.9%	17.5%	18.3%
ROE %	44.9%	36.3%	17.1%	14.9%
ROCE %	55.1%	46.3%	31.6%	15.5%

Shareholding Pattern

Insiders

50.99%

Institutions

2.39%

Public Float

4.88%

Analyst View

Loading analyst coverage…

Latest News

Recent headlines for EASEMYTRIP

No recent headlines available.

EASEMYTRIP · Consumer Cyclical