Thomas Scott (India) Limited THOMASCOTT NSE
Consumer Cyclical · Textile Manufacturing · India
Thomas Scott (India) Limited manufactures and trades in textile and textile related products in India. The company offers men's formal and casual wear, as well as semi-formal wear, such as business casual shirts. It sells its products under the Hammersmith, Bang & Scott, Italian Gold, and Thomas Scott brand names. The company was incorporated in 2010 and is based in Mumbai, India.
READ MORE ›₹309.30
-6.13% 1Y
Market & Price
Market Cap
₹453.75 Cr
Current Price
₹309.30
High / Low (52W)
₹452.90 / ₹235.50
Beta
0.11
Valuation
Stock P/E
25.90
Industry PE
26.67
Forward P/E
-
PEG Ratio
-
Book Value
₹85.89
Price to Book
3.60
P/S
2.02
EV/EBITDA
16.07
Dividend Yield
-
Profitability & Returns
ROCE
16.26%
ROE
-
ROA
-
Profit Margin
8.33%
Op Margin
11.10%
EPS (Latest Qtr)
₹3.39
EPS (TTM)
₹11.94
Balance Sheet & Liquidity
Debt/Equity
0.21
Quick Ratio
-
Current Ratio
-
Debt
₹26.65 Cr
Total Assets
₹140.94 Cr
Current Assets
₹125.13 Cr
Working Capital
₹92.94 Cr
Ownership
Promoter Holding
73.66%
Chg in Prom Hold
-
FII / Inst Holding
0.00%
Chg in FII Hold
-
Financial Snapshot
Enterprise Value
₹479.57 Cr
Total Revenue (TTM)
₹224.70 Cr
EBITDA
₹29.85 Cr
Free Cash Flow
-
Operating Cash Flow
-
Shares Outstanding
₹1.47 Cr
Gross Margin
49.38%
Payout Ratio
0.00%
Growth (CAGR)
Revenue 5Y
70.79%
Profit 5Y
173.06%
Revenue (YoY)
45.90%
Earnings (YoY)
-
PROS
- Compounding revenue at 70.8% over 5 years.
- Profit CAGR of 173.1% over 5 years.
CONS
- Trading 31.7% 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
Technical Trend
Computed from daily close history using EMA cross, slope, and RSI signals.
Note: intraday data is not stored locally. “Hourly” uses the most recent 10 daily candles as a short-term proxy.
Fundamental Growth
No fundamental data available for this stock.
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 | THOMASCOTT Thomas Scott (India) Limited NSE | 309.30 | 25.90 | ₹453.75 Cr | - | 16.26% | - | 70.79% | 173.06% |
| 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% |
Ad space
Quarterly Results
Figures in INR.
| Metric | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|
| Revenue | - | 45.40 Cr | 47.62 Cr | 53.89 Cr | 56.93 Cr | 66.25 Cr |
| Cost of Revenue | - | 21.30 Cr | 28.44 Cr | 26.41 Cr | 30.27 Cr | 28.79 Cr |
| Gross Profit | - | 24.10 Cr | 19.18 Cr | 27.47 Cr | 26.66 Cr | 37.46 Cr |
| Operating Expenses | - | 19.25 Cr | 11.10 Cr | 21.93 Cr | 18.81 Cr | 30.32 Cr |
| Operating Income | - | 4.86 Cr | 8.08 Cr | 5.55 Cr | 7.85 Cr | 7.14 Cr |
| EBITDA | - | 5.73 Cr | 6.42 Cr | 6.11 Cr | 8.47 Cr | 7.73 Cr |
| Interest Expense | - | 55.35 L | 50.67 L | 34.71 L | 55.54 L | 67.42 L |
| Pretax Income | - | 4.49 Cr | 5.68 Cr | 5.21 Cr | 7.30 Cr | 6.37 Cr |
| Tax Provision | - | 1.49 Cr | 11.34 L | 1.74 Cr | 2.58 Cr | 1.40 Cr |
| Net Income | - | 3.00 Cr | 5.57 Cr | 3.47 Cr | 4.72 Cr | 4.97 Cr |
| Diluted EPS | 2.58 | 3.65 | - | 2.50 | 3.21 | 3.39 |
Profit & Loss (Annual)
Figures in INR.
| Metric | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Revenue | 32.32 Cr | 62.80 Cr | 91.26 Cr | 161.03 Cr |
| Cost of Revenue | 24.73 Cr | 46.57 Cr | 62.87 Cr | 96.93 Cr |
| Gross Profit | 7.59 Cr | 16.23 Cr | 28.40 Cr | 64.10 Cr |
| Operating Expenses | 6.59 Cr | 11.91 Cr | 15.91 Cr | 45.24 Cr |
| Operating Income | 1.00 Cr | 4.32 Cr | 12.49 Cr | 18.86 Cr |
| EBITDA | 1.42 Cr | 4.64 Cr | 12.90 Cr | 19.89 Cr |
| Interest Expense | 42.96 L | 99.28 L | 1.74 Cr | 1.80 Cr |
| Pretax Income | 69.61 L | 2.98 Cr | 10.00 Cr | 15.88 Cr |
| Tax Provision | 6.75 L | 9.98 L | -2.47 L | 3.08 Cr |
| Net Income | 62.86 L | 2.88 Cr | 10.02 Cr | 12.80 Cr |
| Diluted EPS | 1.14 | 5.22 | 12.58 | 11.58 |
Compounded Sales Growth
| 5 Years: | 70.79% |
| 1 Year: | 45.90% |
Compounded Profit Growth
| 5 Years: | 173.06% |
| 1 Year: | - |
Stock Price Performance
| 1 Year: | -6.13% |
| 6 Months: | -14.25% |
| 3 Months: | -1.45% |
| 1 Month: | +17.50% |
Balance Sheet (Annual)
Figures in INR.
| Metric | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Total Assets | 45.45 Cr | 68.10 Cr | 68.92 Cr | 140.94 Cr |
| Current Assets | 42.93 Cr | 62.96 Cr | 59.83 Cr | 125.13 Cr |
| Cash & Equivalents | 3.17 Cr | 6.74 Cr | 20.47 L | 8.56 L |
| Inventory | 18.10 Cr | 25.07 Cr | 29.28 Cr | 59.89 Cr |
| Receivables | 16.99 Cr | 25.62 Cr | 24.34 Cr | 57.70 Cr |
| Total Liabilities | 35.20 Cr | 53.76 Cr | 18.22 Cr | 34.99 Cr |
| Current Liabilities | 35.02 Cr | 37.59 Cr | 16.70 Cr | 32.20 Cr |
| Long Term Debt | 0 | 15.95 Cr | 1.23 Cr | 2.42 Cr |
| Total Debt | 3.11 L | 25.06 Cr | 5.90 Cr | 13.48 Cr |
| Total Equity | 10.25 Cr | 14.34 Cr | 50.69 Cr | 105.95 Cr |
| Shares Outstanding | 55.14 L | 63.57 L | 97.95 L | 1.27 Cr |
Cash Flows (Annual)
Figures in INR.
| Metric | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Operating Cash Flow | 3.13 Cr | -18.42 Cr | -8.40 Cr | -39.30 Cr |
| Investing Cash Flow | -1.13 Cr | -6.81 Cr | 2.06 Cr | -5.92 Cr |
| Financing Cash Flow | 1.00 Cr | 25.23 Cr | 6.48 Cr | 45.10 Cr |
| Capital Expenditure | -1.22 Cr | -3.39 Cr | -4.49 Cr | -6.03 Cr |
| Free Cash Flow | 1.91 Cr | -21.81 Cr | -12.88 Cr | -45.33 Cr |
| Net Change in Cash | 3.00 Cr | 54,000 | 15.02 L | -11.92 L |
Ratios (Annual)
Figures in %.
| Metric | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Gross Margin % | 23.5% | 25.8% | 31.1% | 39.8% |
| Operating Margin % | 3.1% | 6.9% | 13.7% | 11.7% |
| Net Margin % | 1.9% | 4.6% | 11.0% | 7.9% |
| ROE % | 6.1% | 20.1% | 19.8% | 12.1% |
| ROCE % | 9.6% | 14.2% | 23.9% | 17.3% |
Shareholding Pattern
Insiders
73.66%
Institutions
0.00%
Public Float
0.00%
Analyst View
Loading analyst coverage…
Analyst aggregate. Targets and ratings update periodically; not investment advice.
Latest News
Recent headlines for THOMASCOTT
No recent headlines available.