Thomas Scott (india) Limited, Fundamental analysis

Industry Industry name	Readymade Garments/ Apparells
Variance Full Year Net Profit Variance	58
Equity Latest Equity	14.67
Face Value Latest Face Value	10
Reserves Total Reserve	122.64
Dividend Full Year Dividend %	0
Sales Turnover Full Year Net Sales	254.89
Net Profit Full Year Net Profit	20.28
Full Year CPS Full Year Cash Per Share	15.6
Earning Per Share Full Year Earning Per Share	13.8
Quarter CPS Latest quarter Cash Per Share	0
Latest Quarter Date Latest Quarter Yrc	Jun 1, 2026
Latest Quarter Sales Latest Quarter Net Sales	65.82
Previous EPS Previous earnings per share	0
Book Value Book value	93.6
Networth Full Year Return on Networth	15.54
Price/Book Value Price to Book value	3.247863
Yearly PE ratio Full Year Price to Earning per share	22
Yearly PC ratio Full Year Price to Cash Per Share	19.5
Bse value BSE Value in lakhs	64.74
Nse value NSE Value in lakhs	1040.37
High 52 week high	474
Low 52 week low	231
Price NSE Current market price	301
CPM Current market price	304

Market cap BSE / NSE Market Cap	445.61
Net profit Latest Quarter Net Profit	5.47
Net profit variance Latest Quarter Net Profit variance	58
Result year Trailing latest month	Jun 1, 2026
TTM Sales Trailing Twelve 12 month Net Sales	115.38
TTM OP Trailing Twelve 12 month Operating Profit	14.51
TTM OPM Trailing Twelve 12 month Operating Profit Margin	12.58
TTM GP Trailing Twelve 12 month Gross Profit	31.4
TTM GPM Trailing Twelve 12 month Gross Profit Margin	11.77
TTM NP Trailing Twelve 12 month Net Profit	10.62
TTM NPV Trailing Twelve 12 month Net Profit Variane	64.6
TTM EPS Trailing Twelve 12 month EPS	13.82
TTM PE Trailing Twelve 12 month PE	21.98
TTM CPS Trailing Twelve 12 month CPS	0
Month CPS Month Cash Per Share	0
TTM Depreciation Trailing Twelve 12 month Depreciation	1.99
Equity Latest Equity	14.67
LTP Latest Price (BSE/NSE)	304
Gross block Latest Gross Block	17
Loans Total loans	0.25
Advances Latest Advances for Banks	0
Net profit asset Latest Assets	0
Year OPM Full Year Operating Profit Margin	13.1
Year GPM Full Year Gross Profit Margin	12.2
Quarter OPM Latest quater Operation Profit Margin	13

	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
+ Sales	41	45	48	54	57	66	78	66
YOY Sales Growth %	77%	110%	85%	97%	40%	46%	63%	22%
Gross Sales	41	45	48	54	57	66	78	66
+ Expenses	36	40	41	48	48	59	68	57
Material Cost %	54%	49%	71%	51%	55%	54%	10%	61%
Raw Material Cost	21	18	22	22	24	23	15	24
Change in Inventory	1	4	12	5	7	13	-7	17
Manufacturing Cost %	12%	33%	20%	31%	23%	37%	28%	42%
Employee Cost %	9%	8%	8%	8%	9%	8%	7%	6%
Other Cost %	15%	-2%	-13%	-2%	-2%	-10%	42%	-22%
Raw Materials %	52%	40%	45%	41%	42%	34%	19%	36%
Purchase of Finished Goods %	20%	15%	39%	18%	24%	29%	23%	29%
Stock Adjustments %	-2%	-9%	-26%	-10%	-13%	-20%	9%	-25%
Other Manufacturing Expenses %	12%	33%	20%	31%	23%	37%	28%	42%
Operating Profit	4	6	7	6	8	8	10	9
OPM %	11%	12%	14%	11%	15%	11%	13%	13%
+ Other Income	1	0	0	0	0	0	0	0
Miscellaneous Income	1	0	0	0	0	0	0	0
Interest	0	1	1	0	1	1	1	1
Depreciation	1	1	0	1	1	1	1	1
Profit before tax	4	4	6	5	7	6	8	7
+ Tax %	21%	33%	27%	33%	35%	22%	27%	21%
Current Tax	1	1	2	2	3	2	2	1
Deferred Tax	0	0	0	0	0	0	0	0
+ Net Profit	3	3	4	3	5	5	6	5
Extraordinary Income / Expense	0	0	0	0	0	0	-1	0
Exceptional Item	0	0	0	0	0	0	-1	0
EPS in Rs

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
+ Sales	13	17	20	22	22	21	32	63	91	161
Sales Growth %		30%	18%	6%	1%	-1%	51%	94%	45%	76%
Gross Sales	14	17	20	22	22	21	32	63	89	161
+ Expenses	15	17	21	22	23	21	31	58	79	142
Material Cost %	90%	76%	84%	89%	86%	83%	58%	74%	68%	60%
Raw Material Cost	11	12	17	19	19	18	23	50	62	117
Change in Inventory	1	1	0	0	0	0	-4	-3	1	-21
Manufacturing Cost %	0%	4%	2%	2%	2%	2%	20%	1%	2%	1%
Employee Cost %	7%	7%	6%	6%	9%	5%	10%	10%	9%	9%
Other Cost %	17%	9%	8%	6%	6%	6%	8%	8%	7%	18%
Raw Materials %	82%	69%	85%	89%	87%	82%	71%	79%	68%	73%
Purchase of Finished Goods %	82%	69%	85%	87%	71%	30%	13%	14%	7%	26%
Stock Adjustments %	-8%	-8%	1%	-0%	1%	-0%	13%	5%	-1%	13%
Power & Fuel %	0%	0%	0%	0%	1%	0%	0%	0%	0%	0%
Other Manufacturing Expenses %	0%	4%	2%	2%	2%	1%	19%	1%	1%	1%
Selling & Administration %	16%	9%	8%	6%	6%	6%	8%	7%	6%	17%
Miscellaneous Expenses %	1%	0%	0%	0%	0%	0%	0%	1%	1%	1%
Operating Profit	-2	1	0	-1	-1	1	1	5	13	19
OPM %	-14%	4%	-1%	-3%	-4%	4%	4%	7%	14%	12%
+ Other Income	0	0	0	0	0	0	0	0	0	1
Miscellaneous Income	0	0	0	0	0	0	0	0	3	1
Interest	0	0	0	1	1	1	0	1	2	2
Depreciation	0	0	0	0	0	0	0	1	1	2
Profit before tax	-2	1	-1	-1	-2	0	1	3	10	16
+ Tax %	-0%	13%	-25%	-5%	-3%	-38%	10%	3%	-0%	19%
Current Tax	0	0	0	0	0	0	0	0	0	3
Deferred Tax	0	0	0	0	0	0	0	0	0	0
+ Net Profit	-2	0	-1	-1	-2	0	1	3	10	11
Profit Growth %		-128%	-253%	63%	59%	-94%	-673%	357%	248%	13%
EPS in Rs

	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	6	6	10	13
Reserves	4	5	4	3	1	1	5	8	41	93
+ Borrowings	0	2	4	5	6	4	0	5	6	13
Secured Borrowings	0	0	0	0	0	0	0	4	5	13
Unsecured Borrowings	0	2	4	5	6	4	0	1	1	0
Deferred Credit	0	0	0	0	0	0	0	0	1	2
+ Other Liabilities	6	6	9	11	15	28	35	49	12	22
Current Liabilities	6	6	9	11	15	28	35	34	12	21
Provisions	0	0	0	0	0	0	0	0	1	4
Equity Share Warrants	0	0	0	0	0	0	2	1	8	6
Other liability items	0	0	0	0	0	0	0	16	0	0
Total Liabilities	13	16	20	23	26	36	45	68	69	141
+ Fixed Assets	0	0	0	1	1	1	2	4	8	12
Gross Block	0	0	1	2	2	2	3	6	11	17
Accumulated Depreciation	0	0	0	0	1	1	1	2	3	5
CWIP	0	0	0	0	0	0	0	1	0	0
Investments	0	0	0	0	0	0	0	0	0	0
+ Other Assets	13	16	20	22	24	35	43	63	61	129
Inventories	6	5	5	5	6	10	18	25	29	60
Trade receivables	4	8	12	13	14	21	17	26	24	58
Cash Equivalents	0	0	0	0	0	0	3	7	0	0
Loans n Advances	3	4	3	4	4	4	5	6	6	8
Other asset items	0	0	0	0	0	0	0	0	1	3
Total Assets	13	16	20	23	26	36	45	68	69	141

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
+ Cash from Operating Activity	0	-2	-2	0	0	3	3	-18	-8	-39
Profit Before Tax & Extraordinary Items	-2	1	-1	-1	-2	0	1	3	10	16
Depreciation	0	0	0	0	0	0	0	1	1	2
Interest (Net)	0	0	0	1	1	1	0	1	2	2
Profit / Loss on Sale of Assets	0	0	0	0	0	0	0	0	0	0
Receivables	0	-4	-4	-1	-1	-7	4	-9	1	-33
Inventories	1	1	0	0	-1	-3	-9	-7	-4	-31
Trade Payables	1	0	3	2	4	13	7	-7	-18	6
Loans & Advances	0	0	0	0	0	0	0	0	0	0
+ Cash from Investing Activity	0	0	0	-1	0	0	-1	-7	2	-6
Purchase of Fixed Assets	0	0	0	-1	-1	0	-1	-3	-4	-6
Interest Received	0	0	0	0	0	0	0	0	0	0
Others	0	0	0	0	0	0	0	-3	7	0
+ Cash from Financing Activity	0	2	2	1	0	-3	1	25	6	45
Proceeds from Other Long-Term Borrowings	0	0	0	0	0	0	0	16	0	1
Proceeds from Short-Term Borrowings	0	2	2	1	1	0	0	9	0	6
Repayment of Long-Term Borrowings	0	0	0	0	0	0	0	0	-15	0
Repayment of Short-Term Borrowings	0	0	0	0	0	-2	-4	0	-4	0
Others	0	0	0	0	0	0	6	1	27	40
Net Cash Flow	0	0	0	0	0	0	3	0	0	0