Skip to main content
Swing Capital

Thomas Scott India Ltd

NSE: THOMASCOTT BSE: 533941Textile

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

₹262
52W: ₹230 — ₹474
PE 21.9 · Book ₹86 · +205% vs book
Market Cap₹384 Cr
Stock P/E21.9Price to Earnings
ROCE20.4%Return on Capital
ROE16.4%Return on Equity
Div. Yield0%Face Value ₹10

Strengths

  • +Company is expected to give good quarter
  • +Company has delivered good profit growth of 54.0% CAGR over last 5 years
  • +Company's median sales growth is 24.3% of last 10 years

Weaknesses

  • −Though the company is reporting repeated profits, it is not paying out dividend
  • −Promoter holding has decreased over last 3 years: -12.5%

Shareholding Pattern

Promoters52.32%
FIIs0.05%
DIIs2.45%
Public45.18%
CategoryJun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
Promoters58.8%57.86%▼0.957.85%▼0.055.55%▼2.352.15%▼3.452.15%52.15%52.32%▲0.2
FIIs0.32%0.3%▼0.00.58%▲0.30.84%▲0.30%▼0.80.02%▲0.00%▼0.00.05%▲0.1
DIIs1.02%0.99%▼0.02.02%▲1.02.33%▲0.31.97%▼0.42.46%▲0.52.45%▼0.02.45%
Public39.86%40.86%▲1.039.54%▼1.341.27%▲1.745.88%▲4.645.37%▼0.545.4%▲0.045.18%▼0.2

Financial Statements

MetricSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales22.9721.6525.7227.3440.6745.447.6253.8956.9366.25
Expenses19.6720.0621.4324.4236.3639.8641.0147.7848.4658.42
Operating Profit3.31.594.292.924.315.546.616.118.477.83
OPM %14.37%7.34%16.68%10.68%10.6%12.2%13.88%11.34%14.88%11.82%
Net Profit2.482.441.392.8334.163.474.724.97
EPS ₹3.162.844.081.292.512.663.292.373.223.39

AI Insights

Revenue Trend

TTM revenue at ₹225Cr, up 56.3% YoY. OPM at 13%.

Debt Position

Borrowings at ₹27Cr. Debt-to-equity ratio: 0.24x. Healthy balance sheet.

Capex Cycle

CWIP at ₹1Cr (8% of fixed assets). Moderate ongoing capital expenditure.

Institutional Flow

DIIs: 2.45% (+2.45pp change). FIIs: 0.05% (+0.05pp change). Promoters hold 52.32%.

Margin & Efficiency

ROCE improving from -15% (Mar 2014) to 20% (Mar 2025). Working capital days: 234.

Valuation

PE 21.9x with 20.4% ROCE. Price is 205% above book value of ₹86. Dividend yield: 0%.

Recent Announcements