Stock EASEMYTRIP EASY TRIP PLANNERS LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Easy Trip Planners Limited Bombay S.E.

Equities

EASEMYTRIP

INE07O001026

Leisure & Recreation

Market Closed - Bombay S.E.
Other stock markets
 06:25:10 2024-04-30 am EDT 		5-day change 1st Jan Change
46.5 INR -0.24% Intraday chart for Easy Trip Planners Limited +3.43% +15.30%
Apr. 25 Easy Trip Planners Ties Up with Adani Digital Labs for Duty Free Shopping Services MT
Apr. 15 Easy Trip Planners Opens First Franchise Store in Karnal, India MT

Valuation

Fiscal Period: March 2022 2023 2024 2025 2026
Capitalization 1 74,052 75,791 82,488 - -
Enterprise Value (EV) 1 74,052 75,791 82,488 82,488 82,488
P/E ratio 70 x 56.6 x 58.2 x 51.7 x 44.3 x
Yield - - 0.11% 0.43% 0.43%
Capitalization / Revenue 18.5 x 16.9 x 14.5 x 12.4 x 10.7 x
EV / Revenue 18.5 x 16.9 x 14.5 x 12.4 x 10.7 x
EV / EBITDA 55.9 x 43.1 x 40.1 x 34.5 x 30.2 x
EV / FCF - -60.7 x 32.3 x 61.3 x 45.3 x
FCF Yield - -1.65% 3.09% 1.63% 2.21%
Price to Book - 20.5 x 15 x 11.1 x 8.62 x
Nbr of stocks (in thousands) 1,738,320 1,738,320 1,772,041 - -
Reference price 2 42.60 43.60 46.55 46.55 46.55
Announcement Date 5/25/22 5/26/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2021 2022 2023 2024 2025 2026
Net sales 1 - 4,004 4,488 5,698 6,654 7,680
EBITDA 1 - 1,325 1,759 2,056 2,388 2,732
EBIT 1 - - 1,730 1,977 2,206 2,550
Operating Margin - - 38.54% 34.69% 33.16% 33.2%
Earnings before Tax (EBT) 1 - - 1,849 2,020 2,230 2,592
Net income 1 610.1 1,059 1,342 1,444 1,574 1,829
Net margin - 26.46% 29.9% 25.35% 23.66% 23.82%
EPS 2 - 0.6088 0.7700 0.8000 0.9000 1.050
Free Cash Flow 1 - - -1,248 2,552 1,345 1,821
FCF margin - - -27.81% 44.78% 20.21% 23.71%
FCF Conversion (EBITDA) - - - 124.12% 56.31% 66.67%
FCF Conversion (Net income) - - - 176.67% 85.42% 99.56%
Dividend per Share 2 - - - 0.0500 0.2000 0.2000
Announcement Date 9/4/21 5/25/22 5/26/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q2
Net sales 1 - 1,121 1,399 1,166 1,447
EBITDA 1 - 402.4 553.6 424.3 463
EBIT - - - - -
Operating Margin - - - - -
Earnings before Tax (EBT) - 388.1 - - -
Net income 331.3 282.2 - - -
Net margin - 25.18% - - -
EPS 0.1900 0.1625 - - -
Dividend per Share - - - - -
Announcement Date 7/29/22 11/11/22 2/6/23 5/26/23 -
1INR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2021 2022 2023 2024 2025 2026
Net Debt - - - - - -
Net Cash position - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 - - -1,248 2,552 1,345 1,821
ROE (net income / shareholders' equity) - 53.2% 44.3% 29.7% 23.5% 21.4%
ROA (Net income/ Total Assets) - - - - - -
Assets 1 - - - - - -
Book Value Per Share 2 - - 2.130 3.100 4.200 5.400
Cash Flow per Share - - - - - -
Capex 1 - - 144 105 217 229
Capex / Sales - - 3.21% 1.84% 3.25% 2.98%
Announcement Date 9/4/21 5/25/22 5/26/23 - - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Easy Trip Planners Limited

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
2
Last Close Price
46.55 INR
Average target price
43 INR
Spread / Average Target
-7.63%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Travel Agents

1st Jan change Capi.
TRIP.COM GROUP LIMITED Stock Trip.com Group Limited
+35.66% 31.01B
EXPEDIA GROUP, INC. Stock Expedia Group, Inc.
-13.72% 17.83B
MAKEMYTRIP LIMITED Stock MakeMyTrip Limited
+42.26% 7.22B
TONGCHENG TRAVEL HOLDINGS LIMITED Stock Tongcheng Travel Holdings Limited
+43.70% 6.02B
TRIPADVISOR, INC. Stock Tripadvisor, Inc.
+21.83% 3.67B
FLIGHT CENTRE TRAVEL GROUP LIMITED Stock Flight Centre Travel Group Limited
+2.55% 3.03B
WEBJET LIMITED Stock Webjet Limited
+9.54% 2.08B
SEERA HOLDING GROUP Stock Seera Holding Group
+1.30% 1.97B
TRAINLINE PLC Stock Trainline Plc
-8.76% 1.71B
Travel Agents
  1. Stock Market
  2. Equities
  3. EASEMYTRIP Stock
  4. EASEMYTRIP Stock
  5. Financials Easy Trip Planners Limited