Thomas Scott Peer Comparison

NSE: THOMASCOTT | BSE: 533941

₹267.85

₹-5.30 (-1.94%)

As on 19-Oct-2026IST

Market cap

₹399 Cr

Revenue (TTM)

₹267 Cr

P/E Ratio

18.9

P/B Ratio

2.7

Div. Yield

0 %

Edit

	Thomas Scott	Arvind	Swan	Raymond	Garware Technical
Market cap (₹ Cr)	399	13,855	8,028	7,529	7,474
Revenue (₹ Cr)	267	9,798	4,172	2,293	1,644
Net Profit (₹ Cr)	21.14	422.82	207.16	65.57	209.82
Net Margin (%)	7.92	4.29	4.21	2.75	12.43
RoE (%)	16.84	11.13	2.99	1.09	16.61
Price to Earnings	18.87	33.45	35.90	203.04	35.58
Price-To-Book	2.71	3.01	1.07	2.63	5.71

Income Statement (₹ Cr)

	Thomas Scott	Arvind	Swan	Raymond	Garware Technical
Operating Revenue	266.81	9,797.83	4,171.76	2,293.42	1,643.93
Total Income	267.07	9,863.09	4,919.15	2,384.58	1,687.71
Total Expenditure	230.94	8,730.44	4,406.13	2,037.46	1,338.35
EBITDA	35.88	1,067.39	-234.37	255.96	305.58
Depreciation	2.65	314.45	124.37	151.20	36.37
EBIT	33.23	752.94	-358.74	104.76	269.21
Interest	3.32	178.02	93.43	85.35	13.73
Other Income	0.25	65.26	747.39	91.16	43.78
Exceptional Items	-1.41	-39.84	0.00	-201.42	-13.90
Profit before Tax	28.75	600.34	295.22	-90.85	285.36
Provision for Tax	7.61	177.52	88.06	-156.42	75.54
Profit after Tax	21.14	422.82	207.16	65.57	209.82

	Thomas Scott	Arvind	Swan	Raymond	Garware Technical
Shareholder's Funds	137.31	4,044.19	7,536.40	2,843.98	1,354.42
Minority Interest	0.00	-15.89	15.29	-26.69	-0.07
Non-Current Liabilities	2.11	801.89	1,781.20	511.99	89.04
Current Liabilities	98.22	3,893.11	2,877.08	1,108.31	435.28
Total Liabilities	237.64	8,810.08	13,853.00	4,733.77	1,878.75

	Thomas Scott	Arvind	Swan	Raymond	Garware Technical
Non-Current Assets	17.21	3,995.73	7,932.44	2,764.46	638.02
Current Assets	218.81	4,441.27	5,487.27	1,906.27	1,191.65
Total Assets	237.64	8,810.08	13,853.00	4,733.77	1,878.75
Total Debt*	46.44	1,440.97	2,129.70	997.94	40.30
Net Current Assets	120.58	548.16	2,610.20	797.96	756.37
Contingent Liabilities	--	44.91	2,470.24	94.58	11.27

	Thomas Scott	Arvind	Swan	Raymond	Garware Technical
Cash From Operating Activities	-26.76	867.08	-14.49	41.77	162.07
Cash Flow from Investing Activities	-7.62	-606.87	294.48	-180.32	63.66
Cash from Financing Activities	34.34	-227.98	-1,034.27	229.90	-152.25
Net Cash Inflow / Outflow	-0.03	32.23	-754.28	91.35	73.47

	Thomas Scott	Arvind	Swan	Raymond	Garware Technical
ROCE (%)	19.63	15.30	4.50	-0.54	20.98
ROE (%)	16.84	11.13	2.99	1.09	16.61
ROA (%)	11.17	4.99	1.51	1.05	11.54
EBIT Margin (%)	12.46	7.68	-8.60	4.57	16.38
Net Margin (%)	7.92	4.29	4.21	2.75	12.43
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Thomas Scott	Arvind	Swan	Raymond	Garware Technical
Revenue Growth (%)	42.24	15.21	-16.72	13.45	4.64
EBIT Growth (%)	63.41	21.12	44.41	165.69	-8.26
Net Profit Growth (%)	57.00	11.39	-67.27	-22.68	-11.79
EPS Growth (%)	39.83	19.25	-64.96	-24.56	-55.89
Book Value Growth (%)	35.58	6.86	2.64	-23.08	9.09

	Thomas Scott	Arvind	Swan	Raymond	Garware Technical
Price / Earnings	17.75	30.43	35.91	225.83	34.33
Price / Book Value	2.71	3.01	1.07	2.63	5.71
Dividend Yield (%)	0.00	0.88	0.06	0.00	1.18
EV/EBITDA	12.40	13.97	-37.39	30.63	23.22
Market Cap (₹ Cr)	346.16	8,894.78	9,403.75	2,142.64	5,994.68

	Thomas Scott	Arvind	Swan	Raymond	Garware Technical
Debt to Equity	0.01	0.07	0.19	0.16	0.01
Short term debt to equity ratio	0.33	0.25	0.08	0.15	0.01
Current Ratio	2.23	1.14	1.91	1.72	2.74
Quick Ratio	1.35	0.58	1.49	1.28	1.82
Interest Coverage	9.65	4.37	4.16	-0.06	21.79

	Thomas Scott	Arvind	Swan	Raymond	Garware Technical
Debtors to sales (%)	32.31	14.74	53.83	22.71	16.83
Asset Turnover	1.41	1.16	0.30	0.37	0.90
Receivable days	84.35	50.21	150.21	76.42	70.22
Inventory Days	85.40	82.59	120.55	74.76	79.06
Payable days	89.43	103.59	87.77	145.59	210.75
Cash Conversion Cycle	80.32	29.22	182.99	5.60	-61.46

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