Emerald Leisures Peer Comparison

BSE: 507265

₹274.30

₹13.05 (5.00%)

As on 05-Nov-2026 14:20IST

Market cap

₹392 Cr

Revenue (TTM)

₹16 Cr

P/E Ratio

P/B Ratio

-3.4

Div. Yield

0 %

Edit

	Emerald Leisures	TBO Tek	Le Travenues Technology	Thomas Cook	Wonderla Holidays
Market cap (₹ Cr)	392	17,143	7,056	4,447	2,970
Revenue (₹ Cr)	16	3,390	1,303	7,952	630
Net Profit (₹ Cr)	-8.63	273.14	167.55	189.57	103.76
Net Margin (%)	-51.39	7.93	12.06	2.33	15.69
RoE (%)	--	17.29	5.61	8.73	5.89
Price to Earnings	--	62.76	47.05	21.81	28.63
Price-To-Book	-3.41	9.87	3.25	2.29	1.60

Income Statement (₹ Cr)

	Emerald Leisures	TBO Tek	Le Travenues Technology	Thomas Cook	Wonderla Holidays
Operating Revenue	16.34	3,390.10	1,303.32	7,952.41	629.57
Total Income	16.85	3,442.89	1,389.73	8,148.08	661.28
Total Expenditure	9.53	2,910.65	1,209.89	7,574.23	415.65
EBITDA	6.81	479.45	93.43	378.18	213.92
Depreciation	1.78	123.19	19.00	169.63	104.98
EBIT	5.03	356.26	74.43	208.55	108.94
Interest	14.13	60.98	2.78	93.62	0.89
Other Income	0.51	52.79	86.41	195.67	31.71
Exceptional Items	0.00	-13.46	37.86	-32.68	-4.42
Profit before Tax	-8.58	334.60	195.92	277.92	135.34
Provision for Tax	0.00	61.46	28.37	88.35	31.58
Profit after Tax	-8.58	273.14	167.55	189.57	103.76

	Emerald Leisures	TBO Tek	Le Travenues Technology	Thomas Cook	Wonderla Holidays
Shareholder's Funds	-84.09	1,737.33	2,173.23	2,653.21	1,858.89
Minority Interest	0.00	0.00	-3.69	10.38	0.00
Non-Current Liabilities	64.73	544.45	92.21	1,009.27	70.87
Current Liabilities	114.54	7,650.24	452.28	4,536.45	78.61
Total Liabilities	--	9,450.08	2,536.90	7,767.67	2,067.08

	Emerald Leisures	TBO Tek	Le Travenues Technology	Thomas Cook	Wonderla Holidays
Non-Current Assets	60.73	1,565.08	654.95	3,116.38	1,388.36
Current Assets	32.63	8,243.08	1,905.60	4,348.71	581.01
Total Assets	--	9,450.08	2,536.90	7,767.67	2,067.08
Total Debt*	--	645.10	24.55	277.29	1.53
Net Current Assets	-81.91	592.84	1,453.32	-187.74	502.40
Contingent Liabilities	--	45.22	--	381.74	9.96

	Emerald Leisures	TBO Tek	Le Travenues Technology	Thomas Cook	Wonderla Holidays
Cash From Operating Activities	--	-20.77	195.73	643.04	134.75
Cash Flow from Investing Activities	--	-417.69	-1,211.09	-407.81	-124.83
Cash from Financing Activities	--	441.25	1,286.59	-189.24	-12.36
Net Cash Inflow / Outflow	--	2.79	271.23	45.99	-2.45

	Emerald Leisures	TBO Tek	Le Travenues Technology	Thomas Cook	Wonderla Holidays
ROCE (%)	--	19.59	6.67	21.13	6.26
ROE (%)	--	17.29	5.61	8.73	5.89
ROA (%)	-9.39	3.18	9.02	2.42	5.31
EBIT Margin (%)	30.81	10.51	5.71	2.62	17.30
Net Margin (%)	-50.95	7.93	12.06	2.33	15.69
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Emerald Leisures	TBO Tek	Le Travenues Technology	Thomas Cook	Wonderla Holidays
Revenue Growth (%)	8.64	74.11	15.73	-6.57	34.90
EBIT Growth (%)	102.09	58.19	33.39	-30.45	42.79
Net Profit Growth (%)	18.52	14.10	195.26	-25.28	26.31
EPS Growth (%)	49.04	27.92	118.14	-6.21	30.90
Book Value Growth (%)	--	29.64	228.72	9.78	4.10

	Emerald Leisures	TBO Tek	Le Travenues Technology	Thomas Cook	Wonderla Holidays
Price / Earnings	-45.71	58.30	53.69	18.56	27.54
Price / Book Value	-3.41	9.54	2.94	2.17	1.59
Dividend Yield (%)	0.00	0.00	0.00	0.56	0.43
EV/EBITDA	79.21	32.70	58.23	8.26	11.88
Market Cap (₹ Cr)	--	11,484.51	7,652.77	4,212.52	3,066.83

	Emerald Leisures	TBO Tek	Le Travenues Technology	Thomas Cook	Wonderla Holidays
Debt to Equity	-0.64	0.24	0.00	0.02	0.00
Short term debt to equity ratio	--	0.06	0.01	0.07	--
Current Ratio	0.28	1.08	4.21	0.96	7.39
Quick Ratio	0.01	1.08	4.21	0.95	7.13
Interest Coverage	0.39	6.49	71.45	3.97	153.06

	Emerald Leisures	TBO Tek	Le Travenues Technology	Thomas Cook	Wonderla Holidays
Debtors to sales (%)	3.49	169.23	5.88	9.82	0.40
Asset Turnover	0.18	0.39	0.70	1.02	0.32
Receivable days	--	639.05	9.33	28.14	2.55
Inventory Days	--	0.00	0.00	1.87	11.45
Payable days	--	--	--	--	294.45
Cash Conversion Cycle	--	--	--	--	-280.46

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.