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

Equities

EASEMYTRIP

INE07O001026

Leisure & Recreation

Market Closed - NSE India S.E.
Other stock markets
 07:43:52 2024-05-31 am EDT 		5-day change 1st Jan Change
41.95 INR -0.83% Intraday chart for Easy Trip Planners Limited -4.88% +3.97%
May. 24 Easy Trip Planners Seeks Inorganic Growth CI
May. 24 Transcript : Easy Trip Planners Limited, Q4 2024 Earnings Call, May 24, 2024

Valuation

Fiscal Period: March 2022 2023 2024 2025 2026
Capitalization 1 74,052 75,791 74,337 - -
Enterprise Value (EV) 1 74,052 75,791 75,843 74,337 74,337
P/E ratio 70 x 56.6 x 73.8 x 35 x 31.1 x
Yield - - 0.12% 0.95% 0.48%
Capitalization / Revenue 18.5 x 16.9 x 12.8 x 9.93 x 9.25 x
EV / Revenue 18.5 x 16.9 x 12.8 x 9.93 x 9.25 x
EV / EBITDA 55.9 x 43.1 x 55.3 x 21.4 x 21.9 x
EV / FCF - -60.7 x 29.1 x 55.3 x 40.8 x
FCF Yield - -1.65% 3.43% 1.81% 2.45%
Price to Book - 20.5 x 13.5 x 9.99 x 7.77 x
Nbr of stocks (in thousands) 1,738,320 1,738,320 1,772,041 - -
Reference price 2 42.60 43.60 41.95 41.95 41.95
Announcement Date 5/25/22 5/26/23 5/24/24 - -
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 5,906 7,489 8,040
EBITDA 1 - 1,325 1,759 1,373 3,469 3,391
EBIT 1 - - 1,730 1,301 2,963 3,121
Operating Margin - - 38.54% 22.03% 39.56% 38.82%
Earnings before Tax (EBT) 1 - - 1,849 1,426 2,913 3,138
Net income 1 610.1 1,059 1,342 1,031 2,179 2,349
Net margin - 26.46% 29.9% 17.46% 29.1% 29.22%
EPS 2 - 0.6088 0.7700 0.5800 1.200 1.350
Free Cash Flow 1 - - -1,248 2,552 1,345 1,821
FCF margin - - -27.81% 44.78% 17.96% 22.65%
FCF Conversion (EBITDA) - - - 124.12% 38.77% 53.7%
FCF Conversion (Net income) - - - 176.67% 61.73% 77.52%
Dividend per Share 2 - - - 0.0500 0.4000 0.2000
Announcement Date 9/4/21 5/25/22 5/26/23 5/24/24 - -
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% 31.1% 27.5%
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 - - 144 105 556 317
Capex / Sales - - 3.21% 1.84% 7.42% 3.94%
Announcement Date 9/4/21 5/25/22 5/26/23 5/24/24 - -
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
41.95 INR
Average target price
43 INR
Spread / Average Target
+2.50%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Travel Agents

1st Jan change Capi.
EASY TRIP PLANNERS LIMITED Stock Easy Trip Planners Limited
+3.97% 891M
BOOKING HOLDINGS INC. Stock Booking Holdings Inc.
+6.46% 128B
TRIP.COM GROUP LIMITED Stock Trip.com Group Limited
+43.07% 33.32B
EXPEDIA GROUP, INC. Stock Expedia Group, Inc.
-25.65% 14.95B
MAKEMYTRIP LIMITED Stock MakeMyTrip Limited
+60.90% 8.24B
FLIGHT CENTRE TRAVEL GROUP LIMITED Stock Flight Centre Travel Group Limited
-7.42% 2.75B
TRIPADVISOR, INC. Stock Tripadvisor, Inc.
-14.77% 2.56B
WEBJET LIMITED Stock Webjet Limited
+20.30% 2.29B
TRAINLINE PLC Stock Trainline Plc
-0.12% 1.86B
TBO TEK LIMITED Stock TBO Tek Limited
-.--% 1.79B
Travel Agents
  1. Stock Market
  2. Equities
  3. EASEMYTRIP Stock
  4. Financials Easy Trip Planners Limited