Thomas Scott India Ltd

Thomas Scott Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Thomas Scott India Ltd

₹ 281 2.00%
28 Jun - close price
thomasscott.org BSE: 533941 NSE: THOMASCOTT
About

Incorporated in 2010, Thomas Scott (India)
Ltd is in the business of apparel, textile and retail market[1]

Key Points

Business Overview:[1][2][3]
TSIL is in the business of manufacturing and trading of Garments and Fabrics. Company offers premium shirting & semi -formal Business casual shirts through its various brands. It offers
a range of men's formal wear & casual wear available in different colors, sizes, designs and patterns. Apart from this, company offers customized products based on customer specifications

Website BSE NSE - BE
  • Market Cap ₹ 285 Cr.
  • Current Price ₹ 281
  • High / Low ₹ 360 / 57.0
  • Stock P/E 28.5
  • Book Value ₹ 51.8
  • Dividend Yield 0.00 %
  • ROCE 31.7 %
  • ROE 31.4 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 59.2% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 27.5%
  • Debtor days have improved from 147 to 97.5 days.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Promoter holding has decreased over last quarter: -1.32%
  • Tax rate seems low
  • Working capital days have increased from 126 days to 190 days

* 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.

Peer comparison

Sector: Readymade Garments/ Apparells Industry: Textiles - Products

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
13.24 5.26 9.46 7.90 9.70 12.89 15.11 10.88 23.91 18.38 21.99 21.65 25.72
12.30 4.53 9.35 7.67 9.48 11.96 13.96 11.68 20.53 17.19 19.68 20.06 21.43
Operating Profit 0.94 0.73 0.11 0.23 0.22 0.93 1.15 -0.80 3.38 1.19 2.31 1.59 4.29
OPM % 7.10% 13.88% 1.16% 2.91% 2.27% 7.21% 7.61% -7.35% 14.14% 6.47% 10.50% 7.34% 16.68%
0.09 0.00 0.10 0.03 0.01 0.00 0.00 0.01 0.01 0.73 0.99 1.68 0.19
Interest 0.13 0.15 0.12 0.07 0.10 0.07 0.10 0.29 0.56 0.53 0.61 0.60 0.06
Depreciation 0.08 0.07 0.08 0.08 0.07 0.12 0.16 0.17 0.21 0.23 0.24 0.26 0.43
Profit before tax 0.82 0.51 0.01 0.11 0.06 0.74 0.89 -1.25 2.62 1.16 2.45 2.41 3.99
Tax % 6.10% 11.76% -600.00% -18.18% 133.33% 4.05% 10.11% -3.20% -2.67% 0.00% -1.22% 0.41% -0.25%
0.77 0.45 0.07 0.13 -0.02 0.71 0.79 -1.30 2.68 1.15 2.48 2.40 4.00
EPS in Rs 2.27 1.33 0.21 0.38 -0.04 1.29 1.43 -2.36 4.22 1.46 3.16 2.84 4.08
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
21 49 17 13 17 20 21 22 21 32 62 91
23 51 20 15 16 20 22 23 21 31 57 78
Operating Profit -2 -2 -3 -2 1 -0 -1 -1 1 1 5 13
OPM % -11% -4% -20% -14% 4% -1% -3% -4% 4% 4% 8% 14%
0 0 0 0 0 0 0 0 0 0 0 0
Interest 0 0 0 0 0 0 1 1 1 0 1 2
Depreciation 0 0 0 0 0 0 0 0 0 0 1 1
Profit before tax -2 -2 -3 -2 1 -1 -1 -2 -0 1 3 10
Tax % 0% 0% 0% 0% 13% -25% -5% -3% -38% 10% 3% -0%
-2 -2 -3 -2 0 -1 -1 -2 -0 1 3 10
EPS in Rs -6.49 -5.66 -10.00 -5.22 1.42 -2.18 -3.60 -5.69 -0.32 1.14 4.53 10.23
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 6%
5 Years: 34%
3 Years: 62%
TTM: 47%
Compounded Profit Growth
10 Years: 22%
5 Years: 59%
3 Years: 353%
TTM: 246%
Stock Price CAGR
10 Years: 35%
5 Years: 99%
3 Years: 151%
1 Year: 333%
Return on Equity
10 Years: 5%
5 Years: 20%
3 Years: 27%
Last Year: 31%

Balance Sheet

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 3 3 3 3 3 3 3 3 3 6 6 10
Reserves 11 9 5 4 5 4 3 1 1 3 7 41
0 0 0 0 2 4 5 6 4 0 5 6
8 9 5 6 6 9 11 15 28 37 50 12
Total Liabilities 22 21 14 13 16 20 23 26 36 45 68 69
0 0 0 0 0 0 1 1 1 2 4 8
CWIP 0 0 0 0 0 0 0 0 0 0 1 0
Investments 0 0 0 0 0 0 0 0 0 0 0 0
22 21 14 13 16 20 22 24 35 43 63 61
Total Assets 22 21 14 13 16 20 23 26 36 45 68 69

Cash Flows

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-0 1 -1 0 -2 -2 0 0 3 3 -18 -8
0 -0 0 0 0 -0 -1 -0 -0 -1 -3 2
-1 0 0 0 2 2 1 0 -3 1 25 6
Net Cash Flow -1 1 -1 0 0 -0 0 -0 0 3 4 -0

Ratios

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 156 75 81 105 171 218 221 242 361 194 151 98
Inventory Days 174 54 157 179 124 100 91 119 197 352 250 172
Days Payable 145 71 115 177 167 187 209 290 576 677 278 64
Cash Conversion Cycle 185 58 122 107 127 131 103 71 -17 -131 123 206
Working Capital Days 232 80 181 188 199 196 168 149 108 54 133 190
ROCE % -13% -15% -32% -23% 8% -2% -5% -10% 7% 13% 30%

Shareholding Pattern

Numbers in percentages

4 Recently
Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024May 2024
68.03% 68.03% 60.92% 60.94% 61.05% 61.06% 64.85% 69.64% 69.64% 64.54% 60.13% 58.80%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.27% 1.06% 0.70% 0.38%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.61% 1.02%
31.97% 31.97% 39.08% 39.06% 38.94% 38.94% 35.13% 30.37% 29.09% 34.40% 38.56% 39.80%
No. of Shareholders 4,3044,9864,7654,6994,7244,6334,5454,5264,7865,0075,1375,403

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Concalls

  • Mar 2024
    Transcript
    Notes
    PPT