Thomas Scott India Ltd

Thomas Scott Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Thomas Scott India Ltd

₹ 323 0.06%
10 Jun 4:01 p.m.
thomasscott.org BSE: 533941 NSE: THOMASCOTT
About

Incorporated in 2010, Thomas Scott (India)
Ltd is in the business of apparel, textile and retail market[1]

Key Points

Business Overview:[1][2][3]
TSIL is in the business of manufacturing and trading of Garments and Fabrics. Company offers premium shirting & semi -formal Business casual shirts through its various brands. It offers
a range of men's formal wear & casual wear available in different colors, sizes, designs and patterns. Apart from this, company offers customized products based on customer specifications

Website BSE NSE
  • Market Cap ₹ 411 Cr.
  • Current Price ₹ 323
  • High / Low ₹ 509 / 184
  • Stock P/E 32.1
  • Book Value ₹ 83.7
  • Dividend Yield 0.00 %
  • ROCE 20.3 %
  • ROE 16.3 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 53.9% CAGR over last 5 years
  • Company's median sales growth is 18.0% of last 10 years

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Promoter holding has decreased over last quarter: -5.64%

* 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 Textiles Textiles & Apparels Garments & Apparels

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
9.70 12.89 15.11 10.88 23.91 18.38 22.97 21.65 25.72 27.34 40.67 45.40 47.62
9.48 11.96 13.96 11.68 20.53 17.19 19.67 20.06 21.43 24.42 36.36 39.86 41.01
Operating Profit 0.22 0.93 1.15 -0.80 3.38 1.19 3.30 1.59 4.29 2.92 4.31 5.54 6.61
OPM % 2.27% 7.21% 7.61% -7.35% 14.14% 6.47% 14.37% 7.34% 16.68% 10.68% 10.60% 12.20% 13.88%
0.01 0.00 0.00 0.01 0.01 0.73 0.00 1.68 0.19 0.00 0.52 0.19 0.02
Interest 0.10 0.07 0.10 0.29 0.56 0.53 0.61 0.60 0.06 0.25 0.49 0.55 0.72
Depreciation 0.07 0.12 0.16 0.17 0.21 0.23 0.24 0.26 0.43 0.53 0.76 0.69 0.23
Profit before tax 0.06 0.74 0.89 -1.25 2.62 1.16 2.45 2.41 3.99 2.14 3.58 4.49 5.68
Tax % 133.33% 4.05% 10.11% 3.20% -2.67% 0.00% -1.22% 0.41% -0.25% 34.58% 20.67% 33.18% 26.76%
-0.02 0.71 0.79 -1.30 2.68 1.15 2.48 2.40 4.00 1.39 2.83 3.00 4.16
EPS in Rs -0.04 1.29 1.43 -2.36 4.22 1.46 3.16 2.84 4.08 1.29 2.51 2.66 3.29
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
49 17 13 17 20 21 22 21 32 62 90 161
51 20 15 16 20 22 23 21 31 57 78 142
Operating Profit -2 -3 -2 1 -0 -1 -1 1 1 5 13 19
OPM % -4% -20% -14% 4% -1% -3% -4% 4% 4% 8% 14% 12%
0 0 0 0 0 0 0 0 0 0 0 1
Interest 0 0 0 0 0 1 1 1 0 1 2 2
Depreciation 0 0 0 0 0 0 0 0 0 1 1 2
Profit before tax -2 -3 -2 1 -1 -1 -2 -0 1 3 10 16
Tax % 0% 0% 0% 13% 25% 5% 3% 38% 10% 3% -0% 19%
-2 -3 -2 0 -1 -1 -2 -0 1 3 10 13
EPS in Rs -5.66 -10.00 -5.22 1.42 -2.18 -3.60 -5.69 -0.32 1.14 4.53 10.23 10.11
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 25%
5 Years: 49%
3 Years: 71%
TTM: 78%
Compounded Profit Growth
10 Years: 19%
5 Years: 54%
3 Years: 176%
TTM: 28%
Stock Price CAGR
10 Years: 45%
5 Years: 130%
3 Years: 90%
1 Year: 32%
Return on Equity
10 Years: 12%
5 Years: 20%
3 Years: 21%
Last Year: 16%

Balance Sheet

Figures in Rs. Crores

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 3 3 3 3 3 3 3 3 6 6 10 13
Reserves 9 5 4 5 4 3 1 1 5 8 41 93
0 0 0 2 4 5 6 4 0 5 6 13
9 5 6 6 9 11 15 28 35 49 12 22
Total Liabilities 21 14 13 16 20 23 26 36 45 68 69 141
0 0 0 0 0 1 1 1 2 4 8 12
CWIP 0 0 0 0 0 0 0 0 0 1 0 0
Investments 0 0 0 0 0 0 0 0 0 0 0 0
21 14 13 16 20 22 24 35 43 63 61 129
Total Assets 21 14 13 16 20 23 26 36 45 68 69 141

Cash Flows

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
1 -1 0 -2 -2 0 0 3 3 -18 -8 -39
-0 0 0 0 -0 -1 -0 -0 -1 -7 2 -6
0 0 0 2 2 1 0 -3 1 25 6 45
Net Cash Flow 1 -1 0 0 -0 0 -0 0 3 0 -0 -0

Ratios

Figures in Rs. Crores

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 75 81 105 171 218 221 242 361 194 151 98 131
Inventory Days 54 157 179 124 100 91 119 197 352 198 172 227
Days Payable 71 115 177 167 187 209 290 576 677 219 64 64
Cash Conversion Cycle 58 122 107 127 131 103 71 -17 -131 129 206 294
Working Capital Days 80 181 188 199 196 168 149 108 54 133 191 235
ROCE % -15% -32% -23% 8% -2% -5% -10% 7% 12% 28% 31% 20%

Shareholding Pattern

Numbers in percentages

5 Recently
Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025May 2025
61.05% 61.06% 64.85% 69.64% 69.64% 64.54% 60.13% 58.80% 57.86% 57.85% 55.55% 52.21%
0.00% 0.00% 0.00% 0.00% 1.27% 1.06% 0.70% 0.32% 0.30% 0.58% 0.84% 0.72%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.61% 1.02% 0.99% 2.02% 2.33% 2.01%
38.94% 38.94% 35.13% 30.37% 29.09% 34.40% 38.56% 39.86% 40.86% 39.54% 41.27% 45.06%
No. of Shareholders 4,7244,6334,5454,5264,7865,0075,1375,4826,0458,0768,0118,115

* 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

Concalls

  • Mar 2024
    Transcript
    Notes
    PPT