Easy Trip Planners Ltd
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.
- Market Cap ₹ 6,931 Cr.
- Current Price ₹ 39.9
- High / Low ₹ 73.5 / 39.2
- Stock P/E 52.1
- Book Value ₹ 2.50
- Dividend Yield 0.16 %
- ROCE 65.9 %
- ROE 52.9 %
- Face Value ₹ 1.00
Pros
- Company is almost debt free.
- Company is expected to give good quarter
- Company has delivered good profit growth of 39.8% CAGR over last 5 years
- Company has a good return on equity (ROE) track record: 3 Years ROE 48.1%
- Company has been maintaining a healthy dividend payout of 18.4%
- Debtor days have improved from 103 to 79.9 days.
Cons
- Stock is trading at 16.0 times its book value
* 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: Miscellaneous Industry: Travel Agencies
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
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 | Mar 2021 | Mar 2022 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
209 | 358 | 598 | 807 | 1,049 | 862 | 103 | 100 | 101 | 141 | 138 | 233 | 378 | |
207 | 356 | 594 | 803 | 1,043 | 857 | 76 | 110 | 112 | 128 | 62 | 100 | 211 | |
Operating Profit | 2 | 2 | 4 | 4 | 5 | 4 | 27 | -10 | -11 | 13 | 76 | 133 | 167 |
OPM % | 1% | 1% | 1% | 0% | 0% | 0% | 26% | -10% | -10% | 9% | 55% | 57% | 44% |
0 | 0 | 0 | 0 | 1 | 1 | 5 | 13 | 50 | 39 | 12 | 15 | 16 | |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 3 | 3 | 3 | 2 | 2 |
Depreciation | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
Profit before tax | 2 | 2 | 3 | 4 | 5 | 5 | 31 | 1 | 36 | 48 | 85 | 145 | 180 |
Tax % | 23% | 34% | 34% | 33% | 32% | 33% | 34% | 97% | 33% | 27% | 26% | 26% | |
Net Profit | 1 | 1 | 2 | 3 | 4 | 4 | 20 | 0 | 24 | 35 | 62 | 107 | 133 |
EPS in Rs | 8.44 | 8.25 | 14.19 | 16.00 | 22.31 | 22.31 | 100.55 | 0.00 | 0.14 | 0.20 | 0.36 | 0.62 | 0.77 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 35% | 20% |
Compounded Sales Growth | |
---|---|
10 Years: | -4% |
5 Years: | 18% |
3 Years: | 32% |
TTM: | 57% |
Compounded Profit Growth | |
---|---|
10 Years: | 55% |
5 Years: | 40% |
3 Years: | 69% |
TTM: | 16% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
1 Year: | -8% |
Return on Equity | |
---|---|
10 Years: | 45% |
5 Years: | 44% |
3 Years: | 48% |
Last Year: | 53% |
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 | Mar 2021 | Mar 2022 | Sep 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 22 | 22 | 22 | 43 | 43 | |
Reserves | 1 | 3 | 5 | 8 | 11 | 15 | 44 | 37 | 46 | 81 | 144 | 196 | 261 |
0 | 0 | 0 | 1 | 0 | 7 | 10 | 0 | 0 | 0 | 0 | 40 | 21 | |
4 | 7 | 10 | 15 | 24 | 31 | 93 | 136 | 175 | 180 | 216 | 192 | 237 | |
Total Liabilities | 6 | 10 | 15 | 23 | 35 | 53 | 147 | 180 | 243 | 282 | 381 | 472 | 562 |
1 | 3 | 4 | 4 | 4 | 16 | 16 | 16 | 16 | 10 | 10 | 11 | 11 | |
CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 1 | 1 | 1 | 1 | 1 | 1 | 32 | 30 | 0 | 2 | 3 | 21 | 21 |
5 | 6 | 11 | 18 | 30 | 37 | 99 | 134 | 228 | 270 | 368 | 440 | 531 | |
Total Assets | 6 | 10 | 15 | 23 | 35 | 53 | 147 | 180 | 243 | 282 | 381 | 472 | 562 |
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 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
0 | 0 | 0 | -1 | 1 | 4 | -13 | 13 | 70 | 48 | 84 | 9 | |
0 | 0 | 0 | -1 | -1 | -12 | 3 | 5 | -42 | -69 | -23 | -56 | |
0 | 0 | 0 | 0 | -1 | 8 | 10 | -12 | -2 | -0 | -0 | 1 | |
Net Cash Flow | 0 | 0 | 0 | -2 | -0 | 0 | -0 | 5 | 26 | -21 | 61 | -47 |
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 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 3 | 2 | 3 | 4 | 7 | 8 | 134 | 157 | 151 | 151 | 77 | 80 |
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 3 | 2 | 3 | 4 | 7 | 8 | 134 | 157 | 151 | 151 | 77 | 80 |
Working Capital Days | -3 | -4 | -1 | 1 | 2 | 2 | 187 | -60 | -6 | -47 | -184 | -1 |
ROCE % | 93% | 84% | 57% | 56% | 33% | 82% | 4% | 65% | 57% | 65% | 66% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
2d - Copy of the media release titled 'Boxed and branded: EaseMyTrip sponsors the IBA Women''s World Championship 2023' being issued to the media.
- Closure of Trading Window 2d
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
2d - The officials of our Company, Easy Trip Planners Limited ('Company') will be interacting with group of Institutional Investors from 28th March, 2023- 29th March, 2023
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
21 Mar - The officials of our Company, Easy Trip Planners Limited ('Company') will be interacting with group of Institutional Investors on 22nd March, 2023
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
20 Mar - Copy of the media release titled 'EaseMyTrip completes 2 years of listing; presents a bounty of discounts on flights, hotels, and buses' being issued to …
Concalls
-
Feb 2023TranscriptPPT
-
Feb 2023TranscriptPPT
-
Nov 2022Transcript PPT
-
Sep 2022TranscriptNotesPPT
-
Sep 2022Transcript PPT
-
Jul 2022Transcript PPT
-
May 2022TranscriptNotesPPT
-
Feb 2022Transcript PPT
-
Nov 2021Transcript PPT
-
Aug 2021Transcript PPT
-
Jul 2021Transcript PPT
-
Apr 2021TranscriptNotesPPT
Leading OTA firm
Easy Trip Planners(EMT) is the fastest growing, 2nd largest and only profitable company in the online travel portal in India. The company offers a comprehensive range of travel-related products and services for end-to-end travel solutions, including airline tickets, hotels and holiday packages, rail tickets and bus tickets.[1]