T

Thomas Scott (India) Ltd
NSE:THOMASCOTT

Watchlist Manager
Thomas Scott (India) Ltd
NSE:THOMASCOTT
Watchlist
Price: 325.4 INR -3.81% Market Closed
Market Cap: 4.8B INR

Intrinsic Value

THOMASCOTT doesn't have a meaningful market cap.

The intrinsic value of one THOMASCOTT stock under the Base Case scenario is 279.65 INR. Compared to the current market price of 325.4 INR, Thomas Scott (India) Ltd is Overvalued by 14%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

THOMASCOTT Intrinsic Value
279.65 INR
Overvaluation 14%
Intrinsic Value
Price
T
Worst Case
Base Case
Best Case

Valuation History
Thomas Scott (India) Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about THOMASCOTT?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is THOMASCOTT valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Thomas Scott (India) Ltd.

Explain Valuation
Compare THOMASCOTT to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about THOMASCOTT?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Thomas Scott (India) Ltd

Current Assets 1.6B
Cash & Short-Term Investments 3.3m
Receivables 714.9m
Other Current Assets 907.5m
Non-Current Assets 168.7m
PP&E 125.6m
Intangibles 3.5m
Other Non-Current Assets 39.6m
Current Liabilities 509.5m
Accounts Payable 175.2m
Other Current Liabilities 334.3m
Non-Current Liabilities 23.1m
Long-Term Debt 19.4m
Other Non-Current Liabilities 3.7m
Efficiency

Free Cash Flow Analysis
Thomas Scott (India) Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Thomas Scott (India) Ltd

Revenue
2B INR
Cost of Revenue
-1.1B INR
Gross Profit
981.8m INR
Operating Expenses
-735.3m INR
Operating Income
246.4m INR
Other Expenses
-78.9m INR
Net Income
167.6m INR
Fundamental Scores

THOMASCOTT Profitability Score
Profitability Due Diligence

Thomas Scott (India) Ltd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROE
ROIC is Increasing
Positive 3Y Average ROIC
ROE is Increasing
60/100
Profitability
Score

Thomas Scott (India) Ltd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

THOMASCOTT Solvency Score
Solvency Due Diligence

Thomas Scott (India) Ltd's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
73/100
Solvency
Score

Thomas Scott (India) Ltd's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

THOMASCOTT Price Targets Summary
Thomas Scott (India) Ltd

There are no price targets for THOMASCOTT.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Thomas Scott (India) Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for THOMASCOTT is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one THOMASCOTT stock?

The intrinsic value of one THOMASCOTT stock under the Base Case scenario is 279.65 INR.

Is THOMASCOTT stock undervalued or overvalued?

Compared to the current market price of 325.4 INR, Thomas Scott (India) Ltd is Overvalued by 14%.

Back to Top