TBO Tek Ltd
Incorporated in 2006, TBO Tek Ltd is in the business of operating multiple online technology platforms and providing access to book global travel inventory aggregated through travel suppliers like airlines, hotels, etc.[1]
- Market Cap ₹ 13,020 Cr.
- Current Price ₹ 1,199
- High / Low ₹ 2,001 / 986
- Stock P/E 59.4
- Book Value ₹ 110
- Dividend Yield 0.00 %
- ROCE 26.4 %
- ROE 25.2 %
- Face Value ₹ 1.00
Pros
- Company has delivered good profit growth of 24.8% CAGR over last 5 years
- Company has a good return on equity (ROE) track record: 3 Years ROE 35.3%
Cons
- Stock is trading at 10.9 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has high debtors of 853 days.
* 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: E-Commerce/App based Aggregator Industry: Travel Agencies
Part of BSE 500 Nifty 500 BSE SmallCap BSE Allcap BSE Consumer Discretionary
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|
441 | 571 | 142 | 483 | 1,065 | 1,393 | 1,737 | |
395 | 484 | 163 | 451 | 876 | 1,126 | 1,462 | |
Operating Profit | 46 | 87 | -21 | 32 | 189 | 267 | 275 |
OPM % | 10% | 15% | -15% | 7% | 18% | 19% | 16% |
-1 | 18 | 5 | 37 | 24 | 15 | 75 | |
Interest | 6 | 5 | 2 | 7 | 14 | 19 | 23 |
Depreciation | 5 | 12 | 11 | 16 | 25 | 36 | 52 |
Profit before tax | 34 | 88 | -30 | 46 | 174 | 227 | 275 |
Tax % | 23% | 17% | 16% | 27% | 15% | 12% | 16% |
26 | 73 | -34 | 34 | 148 | 201 | 230 | |
EPS in Rs | 138.92 | 384.79 | -180.13 | 3.23 | 13.84 | 19.39 | 21.17 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 25% |
3 Years: | 53% |
TTM: | 25% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 25% |
3 Years: | 97% |
TTM: | 8% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
1 Year: | -14% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 29% |
3 Years: | 35% |
Last Year: | 25% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|
Equity Capital | 2 | 2 | 2 | 10 | 10 | 10 | 11 |
Reserves | 159 | 238 | 202 | 221 | 330 | 534 | 1,184 |
21 | 17 | 8 | 63 | 71 | 210 | 214 | |
644 | 536 | 364 | 976 | 2,147 | 4,100 | 4,805 | |
Total Liabilities | 826 | 793 | 576 | 1,271 | 2,558 | 4,855 | 6,214 |
44 | 35 | 23 | 92 | 136 | 349 | 384 | |
CWIP | 0 | 4 | 9 | 0 | 0 | 14 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 2 | 173 |
782 | 755 | 545 | 1,179 | 2,422 | 4,490 | 5,658 | |
Total Assets | 826 | 793 | 576 | 1,271 | 2,558 | 4,855 | 6,214 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|
93 | -3 | 51 | 198 | 237 | 226 | 289 | |
-39 | -6 | -28 | -27 | -85 | -154 | -441 | |
-5 | -8 | -5 | -16 | -14 | 115 | 365 | |
Net Cash Flow | 49 | -18 | 17 | 156 | 138 | 188 | 213 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|
Debtor Days | 314 | 194 | 309 | 401 | 537 | 867 | 853 |
Inventory Days | |||||||
Days Payable | |||||||
Cash Conversion Cycle | 314 | 194 | 309 | 401 | 537 | 867 | 853 |
Working Capital Days | -124 | -32 | -382 | -230 | -135 | -111 | -56 |
ROCE % | 42% | 1% | 18% | 53% | 43% | 26% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome
1h - Audio/video recording of Q4 FY25 earnings call posted on company website.
-
Financial Results For Quarter And Financial Year Ended March 31, 2025
4h - Audited FY25 financial results approved; new internal and secretarial auditors appointed; FEMA regulatory matter noted.
- Announcement under Regulation 30 (LODR)-Investor Presentation 5h
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
5h - FY25 revenue up 25%, EBITDA up 22%, GTV INR 30,832 Cr; strong Hotels segment growth and global expansion.
-
Board Meeting Outcome for Outcome Of Board Meeting
5h - Audited FY25 financial results approved; new internal and secretarial auditors appointed; FEMA regulatory matter disclosed.
Concalls
-
May 2025TranscriptNotesPPT
-
Feb 2025Transcript PPT
-
Feb 2025TranscriptNotesPPT
-
Nov 2024Transcript PPT
-
Nov 2024TranscriptNotesPPT
-
Sep 2024Transcript PPT
-
Aug 2024TranscriptNotesPPT
-
Jun 2024Transcript PPT
Business Overview:[1]
TTL is a part of TBO group. It operates an online platform- Travelboutiqueonline.com (TBO) and offers service in B2B segment. It is an International Air Transport Association (IATA) registered ticketing agency. Travel Boutique Online (TBO) portal earns majority revenues from airline and hotel reservation