India Tourism Development Corporation Ltd

I T D C Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

India Tourism Development Corporation Ltd

₹ 650 -2.83%
12 Sep - close price
theashokgroup.com BSE: 532189 NSE: ITDC
About

India Tourism Development Corporation Ltd is a Govt. of India undertaking and was established in October 1966, the company is running hotels, restaurants, providing transport facilities, engaged in production, distribution and sale of tourist publicity literature and providing entertainment and duty free shopping facilities to tourists. It has also diversified into consultancy, tourism, engineering projects, training/education in the tourism and hospitality sectors and event management. [1]

Key Points

Product & Services
The Company is running hotels, restaurants at various places for tourists, besides providing transport facilities. In addition, It is engaged in production, distribution and sale of tourist publicity literature and providing entertainment and duty free shopping facilities to the tourists.
It has diversified into new avenues/innovative services like Full-Fledged Money Changer services, engineering related consultancy services etc. The Ashok Institute of Hospitality & Tourism Management of the Corporation imparts training and education in the field of tourism and hospitality. [1]

Website BSE NSE
  • Market Cap ₹ 5,575 Cr.
  • Current Price ₹ 650
  • High / Low ₹ 740 / 467
  • Stock P/E 69.6
  • Book Value ₹ 42.4
  • Dividend Yield 0.45 %
  • ROCE 30.5 %
  • ROE 24.2 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Company has delivered good profit growth of 34.5% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 32.7%

Cons

  • Stock is trading at 15.3 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

Consumer Discretionary Consumer Services Leisure Services Hotels & Resorts

Part of BSE SmallCap BSE CPSE BSE Allcap BSE Consumer Discretionary

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025
96.27 92.77 118.04 153.75 118.17 131.03 134.93 141.05 84.91 153.66 143.53 199.94 87.75
80.34 80.87 94.64 133.55 95.83 107.07 112.29 116.48 77.10 133.64 118.13 167.74 78.77
Operating Profit 15.93 11.90 23.40 20.20 22.34 23.96 22.64 24.57 7.81 20.02 25.40 32.20 8.98
OPM % 16.55% 12.83% 19.82% 13.14% 18.90% 18.29% 16.78% 17.42% 9.20% 13.03% 17.70% 16.10% 10.23%
3.22 5.35 6.13 2.15 4.45 2.92 4.62 5.69 3.50 5.89 6.66 4.40 5.54
Interest 0.19 0.19 0.36 0.15 0.20 0.23 0.20 2.61 0.14 0.16 0.33 0.37 0.40
Depreciation 1.57 2.27 1.94 1.23 1.67 1.79 1.74 1.48 1.59 1.61 1.82 1.61 1.71
Profit before tax 17.39 14.79 27.23 20.97 24.92 24.86 25.32 26.17 9.58 24.14 29.91 34.62 12.41
Tax % 40.83% 19.68% 16.97% 53.65% 30.82% 23.69% 29.30% 61.98% -22.34% 2.03% 30.99% 28.31% 21.43%
10.53 12.01 22.62 10.00 17.41 19.18 18.03 9.94 11.82 23.83 20.64 24.82 9.74
EPS in Rs 1.20 1.40 2.64 1.17 2.03 2.24 2.10 1.16 1.38 2.78 2.42 2.93 1.15
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
459 492 459 349 346 354 347 177 289 461 509 570 585
471 478 441 340 372 335 329 222 291 389 415 485 498
Operating Profit -12 14 18 9 -27 19 18 -44 -1 71 94 85 87
OPM % -3% 3% 4% 3% -8% 5% 5% -25% -0% 16% 18% 15% 15%
30 34 19 16 58 44 25 16 19 17 18 20 22
Interest 0 0 1 1 1 1 1 1 1 1 3 1 1
Depreciation 7 11 9 7 7 7 8 7 7 7 7 7 7
Profit before tax 11 36 27 17 23 55 35 -36 10 80 101 98 101
Tax % 25% 12% 36% 49% 38% 32% 47% 2% 34% 32% 37% 18%
8 32 18 9 14 38 19 -37 6 54 64 81 79
EPS in Rs 0.95 3.71 2.08 0.87 1.35 4.58 2.37 -4.06 0.79 6.43 7.53 9.51 9.28
Dividend Payout % 53% 54% 72% 153% 137% 46% 0% 0% 0% 34% 33% 30%
Compounded Sales Growth
10 Years: 1%
5 Years: 10%
3 Years: 25%
TTM: 19%
Compounded Profit Growth
10 Years: 10%
5 Years: 34%
3 Years: 145%
TTM: 34%
Stock Price CAGR
10 Years: 13%
5 Years: 23%
3 Years: 21%
1 Year: -7%
Return on Equity
10 Years: 8%
5 Years: 11%
3 Years: 21%
Last Year: 24%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 86 86 86 86 86 86 86 86 86 86 86 86
Reserves 208 214 216 221 222 243 234 195 200 252 220 278
3 4 4 5 1 1 1 1 1 1 1 1
295 311 304 307 359 332 298 281 298 595 708 382
Total Liabilities 592 614 610 618 667 663 619 563 585 934 1,015 746
62 52 51 57 57 55 51 45 40 46 40 42
CWIP 6 7 8 13 4 6 6 6 11 3 4 6
Investments 0 0 0 0 0 0 0 0 0 0 0 0
523 556 551 547 606 602 562 511 534 885 970 699
Total Assets 592 614 610 618 667 663 619 563 585 934 1,015 746

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
20 -38 13 -7 15 -29 8 -13 16 -12 -3 53
21 20 15 -1 7 23 12 11 5 -3 50 -4
3 -5 -21 -15 -9 -20 -22 0 0 0 -19 -22
Net Cash Flow 44 -24 7 -23 13 -25 -2 -2 21 -15 28 27

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 65 89 86 102 108 100 102 136 89 62 54 77
Inventory Days 77 59 79 66 60 44 122 268 115 86 134 220
Days Payable 257 248 305 332 334 272 673 1,119 706 767 937 1,452
Cash Conversion Cycle -115 -100 -139 -164 -165 -129 -449 -715 -502 -619 -748 -1,155
Working Capital Days -37 -9 -18 -19 -38 -12 22 -16 1 -145 -244 41
ROCE % 4% 11% 12% 9% -2% 11% 10% -12% 2% 27% 34% 31%

Shareholding Pattern

Numbers in percentages

Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
87.03% 87.03% 87.03% 87.03% 87.03% 87.03% 87.03% 87.03% 87.03% 87.03% 87.03% 87.03%
0.00% 0.01% 0.02% 0.02% 0.02% 0.00% 0.09% 0.01% 0.00% 0.01% 0.00% 0.00%
2.59% 2.22% 2.17% 1.98% 1.98% 1.86% 1.79% 1.80% 1.80% 1.80% 1.78% 1.78%
10.38% 10.73% 10.79% 10.96% 10.97% 11.10% 11.09% 11.16% 11.17% 11.17% 11.19% 11.19%
No. of Shareholders 17,02517,60117,49417,65618,48219,49428,13128,15830,40330,20831,15130,884

* 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

Credit ratings