Easy Trip Planners Ltd

About [ edit ]

The company offers a comprehensive range of travel - related products and services under the flagship brand ''Ease My Trip''.

It also provides end- to -end travel solutions, including airline tickets, hotels and holiday packages,rail tickets, bus tickets and taxis as well as ancillary value- added services such as travel insurance, visa processing and tickets for activities and attraction.

Key Points [ edit ]
  • Market Cap 2,039 Cr.
  • Current Price 188
  • High / Low 234 / 148
  • Stock P/E 61.1
  • Book Value
  • Dividend Yield 1.07 %
  • ROCE 57.2 %
  • ROE 39.1 %
  • Face Value 2.00

Pros

  • Company is almost debt free.
  • Company has delivered good profit growth of 56.36% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 32.37%

Cons

  • The company has delivered a poor sales growth of -33.06% over past five years.
  • Earnings include an other income of Rs.38.74 Cr.
  • Company has high debtors of 151.11 days.

Peer comparison

Sector: Miscellaneous Industry: Travel Agencies

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Operating Profit
OPM %
Other Income
Interest
Depreciation
Profit before tax
Tax %
Net Profit
EPS in Rs

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
209 358 598 807 1,049 862 103 100 101 141
207 356 594 803 1,043 857 76 111 112 128
Operating Profit 2 2 4 4 5 4 27 -11 -11 13
OPM % 1% 1% 1% 0% 0% 0% 26% -11% -10% 9%
Other Income 0 0 0 0 1 1 5 13 50 39
Interest 0 0 0 0 0 0 1 2 3 3
Depreciation 0 0 0 0 1 0 0 0 0 1
Profit before tax 2 2 3 4 5 5 31 1 36 48
Tax % 23% 34% 34% 33% 32% 33% 34% 97% 33% 27%
Net Profit 1 1 2 3 4 4 20 0 24 35
EPS in Rs
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years:%
5 Years:-33%
3 Years:11%
TTM:39%
Compounded Profit Growth
10 Years:%
5 Years:56%
3 Years:18%
TTM:50%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:%
1 Year:%
Return on Equity
10 Years:%
5 Years:37%
3 Years:32%
Last Year:39%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
0 0 0 0 0 0 0 7 22 22
Reserves 1 3 5 8 11 15 44 37 46 81
Borrowings 0 0 0 1 0 7 10 0 0 0
4 7 10 15 24 31 93 136 175 180
Total Liabilities 6 10 15 23 35 53 147 180 243 282
1 3 4 4 4 16 16 16 16 10
CWIP 0 0 0 0 0 0 0 0 0 0
Investments 1 1 1 1 1 1 32 30 0 2
5 6 11 18 30 37 99 134 228 270
Total Assets 6 10 15 23 35 53 147 180 243 282

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
0 0 0 -1 1 4 -13 13 70 48
0 0 0 -1 -1 -12 3 5 -42 -69
0 0 0 0 -1 8 10 -12 -2 -0
Net Cash Flow 0 0 0 -2 -0 0 -0 5 26 -21

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 93% 84% 57% 56% 33% 82% 4% 65% 57%
Debtor Days 3 2 3 4 7 8 134 157 151 151
Inventory Turnover 2.85 0.12 0.21 0.18

Shareholding Pattern

Numbers in percentages

Mar 2021
74.90
4.15
11.04
9.92

Documents